|
Revenue
|
28.44M | 5.58M | 16.55M | 36.49M | 39.34M | 6.21M | 26.05M | 54.10M | 40.40M | 6.64M | 21.36M | 38.41M | 35.23M | 6.67M | 14.99M | 40.64M | 33.88M | 14.48M | 19.07M | 60.01M | 71.67M | 2.37M | 20.60M | 71.89M | 46.85M | 4.85M | 17.45M | 56.20M | 51.52M | 4.67M | 17.53M | 35.60M | 26.52M | 1.63M | 14.78M | 48.52M | 57.56M | 1.39M | 11.01M | 50.52M | 26.12M | 4.87M | 13.73M | 55.94M | 34.89M | 4.00M | 15.34M | 49.64M | 25.94M | 1.03M | 10.59M | 21.29M | 7.28M | 0.68M | 13.98M | 18.11M | 13.61M | 0.94M | 16.89M | 17.98M | 8.39M | 0.80M | 1.89M |
|
Cost of Revenue
|
23.06M | 5.51M | 14.06M | 28.42M | 27.50M | 5.17M | 20.53M | 39.86M | 29.89M | 4.67M | 17.57M | 31.40M | 26.16M | 4.86M | 12.42M | 30.67M | 29.28M | 10.37M | 15.80M | 48.34M | 50.64M | 2.35M | 19.24M | 52.37M | 33.17M | 4.36M | 14.69M | 41.68M | 36.51M | 28.01M | 16.95M | 27.77M | 14.60M | 3.63M | 11.60M | 32.21M | 31.56M | 13.47M | 5.39M | 43.90M | 19.90M | 5.40M | 8.34M | 45.72M | 26.38M | 4.24M | 13.53M | 45.64M | 24.63M | 22.92M | 14.39M | 27.62M | 8.22M | -0.39M | 28.24M | 36.27M | 17.90M | 20.62M | 25.13M | 167.68M | 36.45M | 7.00M | 7.44M |
|
Gross Profit
|
5.38M | 0.07M | 2.49M | 8.07M | 11.84M | 1.03M | 5.51M | 14.24M | 10.51M | 1.97M | 3.79M | 7.01M | 9.06M | 1.81M | 2.57M | 9.97M | 4.59M | 4.11M | 3.27M | 11.68M | 21.03M | 0.02M | 1.37M | 19.52M | 13.68M | 0.49M | 2.75M | 14.52M | 15.01M | -23.35M | 0.58M | 7.83M | 11.91M | 5.26M | 3.18M | 16.31M | 26.00M | 14.86M | 5.61M | 6.62M | 6.22M | -0.53M | 5.40M | 10.23M | 8.51M | -0.24M | 1.81M | 4.00M | 1.31M | -21.89M | -3.80M | -6.33M | 15.50M | 1.07M | -14.26M | -18.16M | -4.29M | -19.68M | -8.24M | -149.70M | -28.06M | -6.20M | -5.55M |
|
Selling, General & Administrative
|
1.60M | 1.63M | 2.01M | 1.60M | 1.77M | 2.82M | 1.99M | 1.81M | 1.87M | 2.82M | 1.81M | 2.46M | 2.25M | 3.21M | 3.56M | 1.83M | 2.34M | 3.59M | 5.48M | 3.50M | 2.95M | 4.56M | 3.92M | 2.85M | 2.75M | 3.69M | 3.79M | 3.40M | 3.71M | 4.13M | 3.89M | 3.07M | 2.96M | 5.14M | 3.45M | 4.65M | 2.68M | 4.36M | 2.76M | 2.95M | 2.56M | 2.73M | 2.53M | 2.65M | 1.91M | 2.36M | 2.58M | 2.54M | 2.56M | 2.40M | 2.51M | 2.67M | 2.93M | 2.54M | 3.27M | 2.32M | 2.44M | 3.04M | 2.59M | 3.39M | 2.87M | 2.87M | 3.00M |
|
Other Operating Expenses
|
21.45M | 3.88M | 12.05M | | 25.74M | 2.35M | 18.54M | | | | | | | | -0.47M | 9.90M | 11.84M | | 5.33M | 2.79M | 7.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | -2.44M | -2.43M | -2.62M | -3.15M | -2.90M | -1.80M | -1.74M | | -2.13M | | | | |
|
Operating Expenses
|
23.06M | 5.51M | 14.06M | 1.60M | 27.50M | 5.17M | 20.53M | 1.81M | 1.87M | 2.82M | 1.81M | 2.46M | 2.25M | 3.21M | 3.56M | 1.83M | 2.34M | 3.59M | 5.48M | 3.50M | 2.95M | 4.56M | 3.92M | 2.85M | 2.75M | 3.69M | 3.79M | 3.40M | 3.71M | 4.13M | 3.89M | 3.07M | 2.96M | 5.14M | 3.45M | 4.65M | 2.68M | 4.36M | 2.76M | 2.95M | 2.56M | 2.73M | 2.53M | 2.65M | 1.91M | 2.36M | 2.58M | 2.54M | 2.56M | 0.05M | 0.07M | 0.24M | 0.31M | -0.61M | 0.37M | 0.52M | 0.70M | 3.04M | 0.46M | 3.39M | 2.87M | 2.87M | 3.00M |
|
Operating Income
|
3.78M | -1.56M | 0.48M | 6.47M | 10.07M | -1.79M | 3.52M | 12.43M | 8.64M | -0.85M | 1.98M | 4.55M | 6.81M | -1.41M | -0.99M | 8.14M | 2.25M | -0.02M | -2.21M | 8.18M | 18.08M | -5.08M | -2.56M | 16.67M | 10.94M | -3.20M | -1.03M | 11.12M | 11.30M | -27.48M | -3.30M | 4.76M | 8.96M | 0.12M | -0.27M | 11.66M | 23.32M | 10.50M | 2.85M | 3.66M | 3.66M | -3.26M | 2.87M | 7.57M | 6.60M | -2.60M | -0.77M | 1.46M | -1.25M | -24.29M | -6.31M | -8.99M | 12.57M | -1.46M | -17.53M | -20.48M | -6.73M | -22.72M | -10.82M | -153.09M | -30.92M | -9.07M | -8.55M |
|
EBIT
|
3.78M | -1.56M | 0.48M | 6.47M | 10.07M | -1.79M | 3.52M | 12.43M | 8.64M | -0.85M | 1.98M | 4.55M | 6.81M | -1.41M | -0.99M | 8.14M | 2.25M | -0.02M | -2.21M | 8.18M | 18.08M | -5.08M | -2.56M | 16.67M | 10.94M | -3.20M | -1.03M | 11.12M | 11.30M | -27.48M | -3.30M | 4.76M | 8.96M | 0.12M | -0.27M | 11.66M | 23.32M | 10.50M | 2.85M | 3.66M | 3.66M | -3.26M | 2.87M | 7.57M | 6.60M | -2.60M | -0.77M | 1.46M | -1.25M | -24.29M | -6.31M | -8.99M | 12.57M | -1.46M | -17.53M | -20.48M | -6.73M | -22.72M | -10.82M | -153.09M | -30.92M | -9.07M | -8.55M |
|
Non Operating Investment Income
|
| | | | | | | | 9.12M | -0.01M | | | | | | -0.00M | 0.00M | 7.75M | 13.50M | -0.03M | 0.00M | 0.12M | 0.14M | 0.76M | -0.28M | | 0.44M | 1.40M | 0.16M | 0.19M | 1.74M | 0.10M | 7.25M | 1.96M | 0.02M | 0.00M | 0.11M | 13.03M | 0.03M | 2.84M | 0.15M | 27.41M | 3.36M | -0.02M | 30.29M | 2.26M | 8.45M | 26.60M | 0.65M | 0.30M | 3.19M | 1.57M | 2.60M | 4.14M | 77.03M | 0.00M | 4.49M | 0.04M | | 15.85M | 5.55M | 0.37M | 4.94M |
|
Interest & Investment Income
|
0.90M | -0.26M | -0.14M | -1.57M | 0.06M | 0.28M | 0.11M | -0.07M | -0.02M | 0.07M | 0.09M | 0.28M | 0.17M | 0.17M | 0.04M | -0.01M | 0.09M | 0.02M | 0.00M | | 0.04M | -0.04M | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.10M | 0.15M | 0.10M | 0.04M | 0.05M | 0.06M | 0.15M | 0.53M | 0.39M |
|
Other Non Operating Income
|
0.04M | 0.46M | 0.01M | 0.04M | 0.11M | 0.51M | 0.00M | 0.03M | 7.26M | -7.25M | -0.02M | 0.06M | -0.05M | 0.00M | -0.03M | -0.04M | 0.13M | -0.08M | -0.95M | 0.02M | -0.11M | 2.20M | -0.17M | -0.12M | -0.12M | 0.33M | -0.09M | 0.07M | -0.10M | -0.02M | 0.14M | | 0.01M | -0.02M | -0.96M | -0.03M | 0.01M | | -0.08M | 0.01M | 0.04M | -0.07M | 0.01M | 0.00M | 0.01M | -0.01M | 0.01M | 0.00M | 0.01M | -0.02M | | 0.03M | 0.01M | -0.04M | | | | | 0.24M | 0.01M | | 0.00M | |
|
Non Operating Income
|
0.01M | -4.03M | -0.63M | -2.10M | -0.33M | 0.35M | -0.36M | -0.50M | 6.89M | -0.31M | -0.30M | 0.02M | -0.17M | 20.19M | -0.26M | -0.45M | -0.43M | 10.15M | 11.18M | -2.82M | -2.26M | -1.52M | -2.54M | -1.84M | -2.87M | -2.12M | -1.98M | -0.91M | -2.16M | -2.19M | -0.38M | -2.14M | 5.07M | 0.10M | -2.86M | -1.97M | -1.62M | 11.48M | -1.59M | 1.40M | -1.41M | 26.06M | 2.19M | -1.10M | 29.39M | 1.48M | 7.55M | 25.73M | 4.91M | -0.40M | 2.04M | 0.33M | 1.42M | 2.86M | 75.52M | -0.50M | 3.96M | -0.56M | -0.61M | 14.76M | 4.80M | -0.98M | 4.36M |
|
EBT
|
3.79M | -5.59M | -0.15M | 4.38M | 9.74M | -1.44M | 3.16M | 11.93M | 15.53M | -1.16M | 1.67M | 4.57M | 6.64M | 18.78M | -1.25M | 7.69M | 1.82M | 10.66M | 8.97M | 5.35M | 15.82M | -6.05M | -5.09M | 14.83M | 8.06M | -5.31M | -3.02M | 10.21M | 9.14M | -29.67M | -3.68M | 2.62M | 14.03M | 0.22M | -3.13M | 9.69M | 21.70M | 21.98M | 1.26M | 5.06M | 2.26M | 22.80M | 5.05M | 6.47M | 35.99M | -1.12M | 6.78M | 27.20M | 3.66M | -24.68M | -4.27M | -8.66M | 13.99M | 1.40M | 57.99M | -20.98M | -2.77M | -23.28M | -11.43M | -138.33M | -26.12M | -10.05M | -4.19M |
|
Tax Provisions
|
1.51M | -2.70M | -0.06M | 1.66M | 3.77M | 0.05M | 1.23M | 4.51M | 5.92M | -0.69M | 0.64M | 1.80M | 2.57M | 7.03M | -0.55M | 2.99M | 0.79M | 6.65M | 3.76M | 1.13M | 6.64M | -0.63M | -2.08M | 6.10M | 3.39M | -1.90M | -1.27M | 4.32M | 3.67M | -10.56M | -12.42M | 8.15M | 4.94M | -0.28M | -0.63M | 2.23M | 5.48M | 5.70M | 0.36M | 1.50M | 0.17M | 5.63M | 1.25M | 1.58M | 8.85M | -0.12M | -3.30M | 6.58M | 1.00M | -3.21M | -1.08M | -0.53M | 1.92M | 0.49M | 15.55M | -4.97M | -0.86M | -5.12M | -2.18M | -26.89M | -7.80M | -1.55M | -0.60M |
|
Profit After Tax
|
2.29M | -2.89M | -0.09M | 2.71M | 5.97M | -1.49M | 1.93M | 7.41M | 9.61M | -0.47M | 1.04M | 2.77M | 4.08M | 11.76M | -0.70M | 4.70M | 1.03M | 4.01M | 5.21M | 4.23M | 9.18M | -5.42M | -3.02M | 8.73M | 4.68M | -3.42M | -1.74M | 5.88M | 5.48M | -19.11M | 8.75M | -5.53M | 9.10M | 0.72M | -2.50M | 7.55M | 16.24M | 16.51M | 0.90M | 3.57M | 2.10M | 17.20M | 3.85M | 4.89M | 27.13M | -1.01M | 10.13M | 20.70M | 2.71M | -21.47M | -3.19M | -8.13M | 12.07M | 0.94M | 42.95M | -16.01M | -2.04M | -18.12M | -9.25M | -111.43M | -18.32M | -8.50M | -3.60M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | -0.03M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.05M | -0.01M | -0.08M | -0.01M | -0.02M | -0.01M | -0.22M | -0.04M | -0.09M | -0.03M | -0.23M | 0.11M | -0.01M | -0.01M | -0.04M | -0.04M | 0.02M | 0.01M | -0.04M | -0.05M | -0.09M | -0.04M | -0.39M | -0.04M | -0.34M | 0.24M | -0.04M | -0.51M | -0.21M | 0.14M | -0.04M | -0.08M | -0.05M | -0.04M | -0.01M | -0.11M |
|
Income from Continuing Operations
|
2.29M | -2.89M | -0.09M | 2.71M | 5.97M | -1.49M | 1.93M | 7.41M | 9.61M | -0.47M | 1.04M | 2.77M | 4.08M | 11.76M | -0.70M | 4.70M | 1.03M | 4.01M | 5.21M | 4.23M | 9.18M | -5.42M | -3.02M | 8.72M | 4.67M | -3.42M | -1.74M | 5.88M | 5.47M | -19.11M | 8.74M | -5.53M | 9.09M | 0.50M | -2.50M | 7.46M | 16.22M | 16.28M | 0.90M | 3.57M | 2.09M | 17.16M | 3.80M | 4.89M | 27.13M | -1.01M | 10.08M | 20.62M | 2.66M | -21.47M | -3.19M | -8.13M | 12.07M | 0.90M | 42.44M | -16.01M | -1.91M | -18.16M | -9.25M | -111.43M | -18.32M | -8.50M | -3.60M |
|
Consolidated Net Income
|
2.29M | -2.89M | -0.09M | 2.71M | 5.97M | -1.49M | 1.93M | 7.41M | 9.61M | -0.47M | 1.04M | 2.77M | 4.08M | 11.76M | -0.70M | 4.70M | 1.03M | 4.01M | 5.21M | 4.23M | 9.18M | -5.42M | -3.02M | 8.72M | 4.67M | -3.42M | -1.74M | 5.88M | 5.47M | -19.11M | 8.74M | -5.53M | 9.09M | 0.50M | -2.50M | 7.46M | 16.22M | 16.28M | 0.90M | 3.57M | 2.09M | 17.16M | 3.80M | 4.89M | 27.13M | -1.01M | 10.08M | 20.62M | 2.66M | -21.47M | -3.19M | -8.13M | 12.07M | 0.90M | 42.44M | -16.01M | -1.91M | -18.16M | -9.25M | -111.43M | -18.32M | -8.50M | -3.60M |
|
Income towards Parent Company
|
2.29M | -2.89M | -0.09M | 2.71M | 5.97M | -1.49M | 1.93M | 7.41M | 9.61M | -0.47M | 1.04M | 2.77M | 4.08M | 11.76M | -0.70M | 4.70M | 1.03M | 4.01M | 5.21M | 4.23M | 9.18M | -5.42M | -3.02M | 8.72M | 4.67M | -3.42M | -1.74M | 5.88M | 5.47M | -19.11M | 8.74M | -5.53M | 9.09M | 0.50M | -2.50M | 7.46M | 16.22M | 16.28M | 0.90M | 3.57M | 2.09M | 17.16M | 3.80M | 4.89M | 27.13M | -1.01M | 10.08M | 20.62M | 2.66M | -21.47M | -3.19M | -8.13M | 12.07M | 0.90M | 42.44M | -16.01M | -1.91M | -18.16M | -9.25M | -111.43M | -18.32M | -8.50M | -3.60M |
|
Net Income towards Common Stockholders
|
2.29M | -2.89M | -0.09M | 2.71M | 5.97M | -1.49M | 1.93M | 7.41M | 9.61M | -0.47M | 1.04M | 2.77M | 4.08M | 11.76M | -0.70M | 4.70M | 1.03M | 4.01M | 5.21M | 4.23M | 7.77M | -5.42M | -3.02M | 8.72M | 4.67M | -3.42M | -1.74M | 5.88M | 5.47M | -19.11M | 8.74M | -5.53M | 9.09M | 0.50M | -2.50M | 7.46M | 16.22M | 16.28M | 0.90M | 3.57M | 2.09M | 17.16M | 3.80M | 4.89M | 27.13M | -1.01M | 10.08M | 20.62M | 2.66M | -21.47M | -3.19M | -8.13M | 12.07M | 0.90M | 42.44M | -16.01M | -1.91M | -18.16M | -9.25M | -111.43M | -18.32M | -8.50M | -3.60M |
|
EPS (Basic)
|
0.31 | -0.39 | -0.01 | 0.37 | 0.81 | -0.21 | 0.26 | 1.01 | 1.31 | -0.06 | 0.14 | 0.38 | 0.56 | 1.61 | -0.10 | 0.64 | 0.14 | 0.55 | 0.71 | 0.51 | 1.11 | -0.67 | -0.36 | 1.05 | 0.56 | -0.41 | -0.21 | 0.70 | 0.66 | -2.30 | 1.06 | -0.67 | 1.11 | 0.06 | -0.33 | 1.01 | 2.17 | 2.18 | 0.11 | 0.48 | 0.28 | 2.29 | 0.51 | 0.65 | 3.61 | -0.13 | 1.34 | 2.74 | 0.36 | -2.84 | -0.41 | -1.02 | 1.56 | 0.12 | 5.64 | -2.07 | -0.27 | -2.38 | -1.20 | -14.58 | -2.39 | -1.11 | -0.45 |
|
EPS (Weighted Average and Diluted)
|
0.31 | -0.39 | -0.01 | 0.37 | 0.81 | -0.21 | 0.26 | 1.01 | 1.31 | -0.06 | 0.14 | 0.38 | 0.55 | 1.60 | -0.10 | 0.64 | 0.14 | 0.55 | 0.71 | 0.51 | 1.11 | -0.67 | -0.36 | 1.05 | 0.56 | -0.41 | -0.21 | 0.70 | 0.66 | -2.30 | 1.05 | -0.67 | 1.09 | 0.06 | -0.33 | 1.01 | 2.17 | 2.17 | 0.11 | 0.48 | 0.28 | 2.29 | 0.51 | 0.65 | 3.61 | -0.13 | 1.34 | 2.74 | 0.36 | -2.84 | -0.41 | -1.02 | 1.56 | 0.12 | 5.64 | -2.07 | -0.27 | -2.38 | -1.20 | -14.58 | -2.39 | -1.11 | -0.45 |
|
Shares Outstanding (Weighted Average)
|
7.38M | 7.37M | 7.37M | 7.37M | 7.37M | 7.36M | 7.35M | 7.36M | 7.35M | 7.36M | 7.35M | 7.32M | 7.32M | 7.31M | 7.28M | 7.34M | 7.36M | 7.34M | 7.37M | 8.27M | 8.28M | 8.06M | 8.30M | 8.29M | 8.31M | 8.30M | 8.32M | 8.33M | 8.31M | 8.30M | 8.24M | 8.26M | 8.24M | 8.23M | 7.48M | 7.47M | 0.01M | 7.47M | 7.48M | 7.48M | 0.01M | | | | | 7.52M | | | | 7.56M | 7.59M | 7.60M | 7.61M | 7.60M | 7.62M | 7.62M | 7.62M | 7.62M | 7.63M | 7.64M | 7.64M | 7.64M | 7.65M |
|
Shares Outstanding (Diluted Average)
|
7.38M | 7.37M | 7.37M | 7.37M | 7.37M | 7.36M | 7.35M | 7.36M | 7.35M | 7.36M | 7.35M | 7.34M | 7.38M | 7.36M | 7.28M | 7.35M | 7.36M | 7.35M | 7.37M | 8.27M | 8.28M | 8.06M | 8.30M | 8.31M | 8.31M | 8.31M | 8.32M | 8.33M | 8.36M | 8.30M | 8.36M | 8.31M | 8.32M | 8.30M | 7.48M | 7.51M | 0.01M | 7.49M | 7.49M | 7.50M | 0.01M | | | | | 7.52M | | | | 7.57M | 7.59M | 7.60M | 7.61M | 7.60M | 7.62M | 7.62M | 7.62M | 7.62M | 7.63M | 7.64M | 7.64M | 7.64M | 7.65M |
|
EBITDA
|
3.78M | -1.56M | 0.48M | 6.47M | 10.07M | -1.79M | 3.52M | 12.43M | 8.64M | -0.85M | 1.04M | 2.77M | 4.08M | 11.76M | -0.70M | 4.70M | 1.03M | 4.47M | 5.21M | 4.23M | 9.18M | -5.39M | -3.01M | 8.73M | 4.68M | -3.41M | -1.03M | 11.12M | 11.30M | -27.48M | -3.30M | 4.76M | 8.96M | 0.12M | -0.27M | 11.66M | 23.32M | 10.50M | 2.85M | 3.66M | 3.66M | -3.26M | 2.87M | 7.57M | 6.60M | -2.60M | -0.77M | 1.46M | -1.25M | -24.29M | -6.31M | -8.99M | 12.57M | -1.46M | -17.53M | -20.48M | -6.73M | -22.72M | -10.82M | -153.09M | -30.92M | -9.07M | -8.55M |
|
Interest Expenses
|
0.93M | 4.23M | 0.50M | 0.57M | 0.50M | 0.45M | 0.47M | 0.47M | 0.35M | 0.33M | 0.37M | 0.31M | 0.29M | 0.29M | 0.27M | 0.40M | 0.66M | 1.05M | 1.38M | 2.26M | 2.10M | 2.63M | 2.50M | 2.48M | 2.47M | 2.44M | 2.33M | 2.37M | 2.22M | 2.22M | 2.25M | 2.24M | 2.19M | 1.88M | 1.92M | 1.96M | 1.75M | 1.55M | 1.54M | 1.45M | 1.60M | 1.38M | 1.19M | 1.09M | 0.91M | 0.80M | 0.90M | 0.87M | 0.85M | 0.70M | 1.15M | 1.27M | 1.20M | 1.29M | 1.60M | 0.66M | 0.63M | 0.64M | 0.90M | 1.16M | 0.91M | 1.88M | 0.96M |
|
Tax Rate
|
39.69% | 48.28% | 38.00% | 38.03% | 38.71% | -3.61% | 38.91% | 37.85% | 38.12% | 59.81% | 37.99% | 39.36% | 38.62% | 37.41% | 43.73% | 38.91% | 43.41% | 62.40% | 41.96% | 21.05% | 42.00% | 10.39% | 40.73% | 41.16% | 42.07% | 35.72% | 42.21% | 42.34% | 40.11% | 35.59% | 337.51% | 311.07% | 35.21% | -131.48% | 20.08% | 23.00% | 25.27% | 25.94% | 28.67% | 29.55% | 7.57% | 24.72% | 24.73% | 24.41% | 24.60% | 10.25% | -48.67% | 24.19% | 27.35% | 13.01% | 25.37% | 6.16% | 13.74% | 35.41% | 26.82% | 23.69% | 31.08% | 22.01% | 19.07% | 19.44% | 29.86% | 15.41% | 14.26% |