|
Revenue
|
214.59M | 271.65M | 241.80M | 197.72M | 205.45M | 215.86M | 197.02M | 225.46M | 233.81M | 233.88M | 215.29M | 254.54M | 321.14M | 275.57M | 256.15M | 206.18M | 227.62M | 380.62M | 376.76M | 342.37M | 422.86M | 417.81M | 441.72M | 386.34M | 405.20M | 445.44M | 395.27M | 400.03M | 410.52M | 370.41M | 334.42M | 355.80M | 346.30M | 365.16M | 357.62M | 311.40M | 212.07M | 204.73M | 168.82M | 218.73M | 298.11M | 305.56M | 385.49M | 308.12M | 362.19M | 336.88M | 328.44M | 313.89M | 317.30M | 318.13M | 273.62M | 240.63M | 236.47M | 251.81M | 236.35M | 226.54M | 218.44M | 240.99M |
|
Cost of Revenue
|
213.31M | 263.46M | 234.43M | 205.20M | 210.35M | 218.30M | 201.72M | 224.61M | 226.84M | 230.36M | 193.69M | 216.00M | 287.57M | 257.59M | 237.77M | 207.16M | 221.37M | 388.00M | 364.28M | 341.30M | 405.16M | 411.44M | 412.50M | 386.34M | 405.20M | 445.44M | 395.27M | 396.67M | 411.80M | 366.64M | 334.42M | 358.09M | 342.33M | 379.98M | 354.42M | 324.29M | 180.89M | 183.80M | 155.18M | 204.90M | 282.88M | 308.95M | 343.38M | 303.35M | 353.35M | 356.72M | 349.76M | 317.06M | 300.12M | 313.97M | 276.15M | 243.03M | 228.91M | 245.85M | 237.74M | 228.35M | 220.37M | 217.49M |
|
Gross Profit
|
1.28M | 8.19M | 7.36M | -7.48M | -4.90M | -2.44M | -4.71M | 0.85M | 6.96M | 3.52M | 21.60M | 38.55M | 33.58M | 17.99M | 18.38M | -0.99M | 6.25M | -7.38M | 9.52M | 1.67M | 18.36M | 7.02M | 27.31M | -5.77M | 1.65M | 12.06M | -2.01M | 3.36M | -1.27M | 3.77M | -21.02M | -2.29M | 3.97M | -14.82M | 3.20M | -12.89M | 31.18M | 20.93M | 13.64M | 13.84M | 15.23M | -3.40M | 42.11M | 4.77M | 8.84M | -19.84M | -21.33M | -3.16M | 17.18M | 4.16M | -2.52M | -2.40M | 7.55M | 5.96M | -1.39M | -1.81M | -1.94M | 23.49M |
|
Selling, General & Administrative
|
4.06M | 3.50M | 3.69M | 3.38M | 3.12M | 2.90M | 2.74M | 4.00M | 3.13M | 2.51M | 4.37M | 3.67M | 4.32M | 4.39M | 4.73M | 4.91M | 3.99M | 7.45M | 10.02M | 8.32M | 6.15M | 5.97M | 10.41M | 5.45M | 8.76M | 8.72M | 8.58M | 9.31M | 8.90M | 8.97M | 9.19M | 8.23M | 6.71M | 8.69M | 11.82M | 10.21M | 8.63M | 6.40M | 6.74M | 7.01M | 7.23M | 5.53M | 9.41M | 7.63M | 9.00M | 7.40M | 4.05M | 7.88M | 7.91M | 8.49M | 5.58M | 7.93M | 8.96M | 7.51M | 5.33M | 7.19M | 6.17M | 6.51M |
|
Other Operating Expenses
|
| | | | | | | | | | | | 26.15M | -0.17M | -0.17M | -0.13M | -0.06M | 0.20M | 0.00M | 0.22M | -0.15M | 0.03M | 10.11M | -0.08M | -0.15M | -0.06M | -0.05M | 0.40M | -0.26M | 0.09M | -0.06M | 1.10M | -0.44M | -0.41M | -0.15M | 0.58M | -1.74M | 11.75M | | 4.68M | 8.39M | 0.26M | 3.93M | -2.60M | 22.11M | | | -6.32M | -6.18M | -6.49M | -3.46M | -11.56M | -2.85M | -2.19M | 17.43M | -11.99M | -11.31M | 13.89M |
|
Operating Expenses
|
4.06M | 3.50M | 3.69M | 3.38M | 3.12M | 2.90M | 2.74M | 4.00M | 3.13M | 2.51M | 4.37M | 3.67M | 4.32M | 4.39M | 4.73M | 4.91M | 3.99M | 7.45M | 10.02M | 8.32M | 6.15M | 5.97M | 10.41M | 5.45M | 8.76M | 8.72M | 8.58M | 9.31M | 8.90M | 8.97M | 9.19M | 8.23M | 6.71M | 8.69M | 11.82M | 10.21M | 8.63M | 6.40M | 6.74M | 7.01M | 7.23M | 5.53M | 9.41M | 7.63M | 9.00M | 7.40M | 4.05M | 1.56M | 1.73M | 2.00M | 2.13M | 1.63M | 1.67M | 1.87M | 2.47M | 2.73M | 6.17M | 6.51M |
|
Operating Income
|
-2.78M | 4.69M | 3.68M | -10.86M | -8.02M | -5.34M | -7.45M | -3.16M | 3.83M | 1.01M | 17.22M | 34.88M | 29.26M | 13.59M | 13.65M | -5.89M | 2.26M | -14.83M | 0.48M | -7.25M | 11.56M | 0.39M | 18.81M | -11.22M | -7.11M | 3.35M | -10.60M | -5.95M | -10.17M | -5.20M | -30.21M | -10.52M | -2.74M | -23.50M | -37.92M | -23.10M | 22.55M | 26.28M | -15.87M | 5.62M | 6.10M | -8.93M | 37.28M | -2.86M | -0.15M | -27.24M | -31.11M | -11.62M | 9.27M | -4.33M | -17.17M | -10.33M | -1.41M | -0.72M | -39.22M | -9.00M | -8.11M | 16.98M |
|
EBIT
|
-2.78M | 4.69M | 3.68M | -10.86M | -8.02M | -5.34M | -7.45M | -3.16M | 3.83M | 1.01M | 17.22M | 34.88M | 29.26M | 13.59M | 13.65M | -5.89M | 2.26M | -14.83M | 0.48M | -7.25M | 11.56M | 0.39M | 18.81M | -11.22M | -7.11M | 3.35M | -10.60M | -5.95M | -10.17M | -5.20M | -30.21M | -10.52M | -2.74M | -23.50M | -37.92M | -23.10M | 22.55M | 26.28M | -15.87M | 5.62M | 6.10M | -8.93M | 37.28M | -2.86M | -0.15M | -27.24M | -31.11M | -11.62M | 9.27M | -4.33M | -17.17M | -10.33M | -1.41M | -0.72M | -39.22M | -9.00M | -8.11M | 16.98M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.65M | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | 0.82M | -0.04M | -2.57M | -1.24M | | -2.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | -0.56M | 0.26M | 0.57M | 0.45M | -0.07M | -0.46M | 0.93M | 0.02M | 0.06M | 0.03M | 0.45M | 0.24M | -0.03M | 0.15M | 0.15M | 0.05M | -0.08M | 0.03M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.00M | | | 0.08M | 0.00M | | | | | | 0.94M | -0.56M | 0.26M | 0.57M | 0.45M | -0.07M | -0.46M | 0.93M | 0.02M | 0.06M | 0.03M | 0.45M | 0.24M | -0.03M | 0.15M | | | -0.08M | 0.03M |
|
EBT
|
-4.67M | 4.57M | 0.76M | -13.99M | -10.03M | -9.72M | -9.61M | -6.60M | 1.13M | -5.43M | 9.74M | -5.55M | 24.16M | 7.91M | 14.61M | -7.21M | 1.58M | -18.59M | -4.69M | -13.23M | 4.84M | -3.52M | 12.45M | -13.48M | -9.94M | -0.54M | -14.43M | -10.06M | -14.60M | -9.30M | -34.53M | -14.16M | -8.29M | -29.07M | -49.78M | -27.16M | 14.85M | 15.21M | -20.21M | 4.68M | 8.39M | -3.13M | 37.62M | -2.60M | 22.50M | -28.04M | -31.15M | -13.17M | 7.59M | -3.49M | -18.85M | -11.72M | -3.11M | -2.44M | -41.54M | -11.68M | -11.00M | 14.21M |
|
Tax Provisions
|
| | | | | | | | | | | 3.27M | 7.20M | 3.16M | 1.51M | -2.70M | 0.53M | -3.92M | -3.94M | | -0.24M | | -0.74M | | | | -0.49M | -0.56M | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-4.67M | 4.57M | -9.14M | -13.99M | -10.03M | -9.72M | -9.61M | -5.45M | 1.05M | -4.97M | 8.59M | -10.83M | 16.97M | 4.75M | 12.52M | -4.38M | 1.01M | -14.66M | -0.75M | -13.23M | 5.09M | -3.52M | 13.08M | -12.64M | -8.84M | -0.20M | -13.29M | -9.50M | -14.60M | -9.30M | -32.01M | -14.16M | -8.29M | -29.07M | -49.76M | -27.16M | 14.96M | 15.21M | -22.36M | 4.68M | 8.39M | -3.13M | 36.15M | -2.60M | 22.11M | -28.04M | -33.07M | -13.17M | 7.59M | -3.49M | -18.95M | -11.72M | -3.11M | -2.44M | -41.71M | -11.68M | -11.00M | 14.21M |
|
Income from Non-Controlling Interests
|
-5.42M | 0.22M | 2.81M | -9.04M | -7.40M | -3.75M | -4.11M | -1.15M | 0.08M | -0.46M | 1.15M | 2.01M | 1.39M | 0.72M | 0.59M | -0.13M | 0.04M | | | | | | 0.11M | -0.85M | -1.10M | -0.34M | -0.82M | -1.66M | -1.70M | -1.79M | -2.52M | -1.27M | -0.64M | -1.75M | -8.67M | -2.06M | -0.11M | | | | | 1.50M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-4.67M | 4.57M | 0.76M | -13.99M | -10.03M | -9.72M | -9.61M | -6.60M | 1.13M | -5.43M | 9.74M | -8.82M | 16.97M | 4.75M | 13.11M | -4.51M | 1.05M | -14.66M | -0.75M | -13.23M | 5.09M | -3.52M | 13.18M | -13.48M | -9.94M | -0.54M | -13.94M | -9.50M | -14.60M | -9.30M | -34.50M | -14.16M | -8.29M | -29.07M | -49.78M | -27.16M | 14.85M | 15.21M | -20.21M | 4.68M | 8.39M | -3.13M | 37.62M | -2.60M | 22.50M | -28.04M | -31.15M | -13.17M | 7.59M | -3.49M | -18.85M | -11.72M | -3.11M | -2.44M | -41.54M | -11.68M | -11.00M | 14.21M |
|
Consolidated Net Income
|
-4.67M | 4.57M | 0.76M | -13.99M | -10.03M | -9.72M | -9.61M | -6.60M | 1.13M | -5.43M | 9.74M | -8.82M | 16.97M | 4.75M | 13.11M | -4.51M | 1.05M | -14.66M | -0.75M | -13.23M | 5.09M | -3.52M | 13.18M | -13.48M | -9.94M | -0.54M | -13.94M | -9.50M | -14.60M | -9.30M | -34.50M | -14.16M | -8.29M | -29.07M | -49.78M | -27.16M | 14.85M | 15.21M | -20.21M | 4.68M | 8.39M | -3.13M | 37.62M | -2.60M | 22.50M | -28.04M | -31.15M | -13.17M | 7.59M | -3.49M | -18.85M | -11.72M | -3.11M | -2.44M | -41.54M | -11.68M | -11.00M | 14.21M |
|
Income towards Parent Company
|
-4.67M | 4.57M | 0.76M | -13.99M | -10.03M | -9.72M | -9.61M | -6.60M | 1.13M | -5.43M | 9.74M | -8.82M | 16.97M | 4.75M | 13.11M | -4.51M | 1.05M | -14.66M | -0.75M | -13.23M | 5.09M | -3.52M | 13.18M | -13.48M | -9.94M | -0.54M | -13.94M | -9.50M | -14.60M | -9.30M | -34.50M | -14.16M | -8.29M | -29.07M | -49.78M | -27.16M | 14.85M | 15.21M | -20.21M | 4.68M | 8.39M | -3.13M | 37.62M | -2.60M | 22.50M | -28.04M | -31.15M | -13.17M | 7.59M | -3.49M | -18.85M | -11.72M | -3.11M | -2.44M | -41.54M | -11.68M | -11.00M | 14.21M |
|
Preferred Dividend Payments
|
0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M |
|
Net Income towards Common Stockholders
|
0.43M | 4.03M | -2.37M | -5.27M | -2.94M | -6.29M | -5.82M | -5.77M | 0.74M | -5.29M | 8.27M | -11.14M | 15.26M | 3.71M | 12.20M | -4.69M | 0.68M | -14.98M | -1.07M | -13.54M | 4.70M | -3.84M | 12.57M | -12.95M | -9.16M | -0.52M | -13.60M | -8.15M | -13.22M | -7.83M | -32.33M | -13.20M | -7.96M | -27.64M | -41.41M | -25.41M | 14.65M | 14.90M | -20.51M | 4.37M | 7.97M | -3.45M | 35.35M | -2.91M | 21.52M | -28.36M | -33.39M | -13.48M | 7.18M | -3.81M | -19.26M | -12.04M | -3.42M | -2.76M | -42.03M | -11.99M | -11.31M | 13.89M |
|
EPS (Basic)
|
0.03 | 0.12 | -70.11 | -0.92 | -0.51 | -0.82 | -0.55 | -0.57 | 0.07 | -0.40 | 0.67 | -0.69 | 0.77 | 0.16 | 0.59 | -0.19 | 0.03 | -0.36 | -32.32 | -0.32 | 0.11 | -0.09 | 297.97 | -0.31 | -0.22 | -0.01 | -318.26 | -0.19 | -0.31 | -0.18 | -745.32 | -0.29 | -0.17 | -0.58 | -0.86 | -0.47 | 0.27 | 0.25 | -0.35 | 0.06 | 0.11 | -0.05 | 0.50 | -0.04 | 0.29 | -0.39 | -0.47 | -0.18 | 0.10 | -0.05 | -0.26 | -0.17 | -0.05 | -0.04 | -0.57 | -0.16 | -0.15 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
| 121.47 | -69.59 | -916.49 | -511.20 | -54.38 | -0.81 | -0.57 | 0.07 | -0.40 | 0.67 | -0.69 | 0.68 | 0.15 | 0.54 | -0.19 | 0.03 | -0.36 | -32.32 | -0.32 | 0.11 | -0.09 | 297.48 | | -0.22 | | -318.26 | | | | -745.32 | | | -0.58 | -0.86 | -0.47 | 0.27 | 0.24 | -0.35 | 0.06 | 0.11 | -0.05 | 0.49 | -40.82 | 0.29 | -0.39 | -0.47 | -0.18 | 0.10 | -0.05 | -0.26 | -0.17 | -0.05 | -0.04 | -0.57 | -0.16 | -0.15 | 0.19 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.03M | 0.03M | | 0.01M | 0.01M | 7.22M | 10.06M | 10.85M | 13.18M | 12.26M | 16.18M | 19.90M | 22.99M | 20.81M | 0.02M | 24.59M | 41.86M | 0.03M | 42.05M | 42.19M | 42.23M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 47.38M | 0.05M | 0.05M | 58.50M | 0.06M | 70.35M | 0.07M | 0.07M | 71.10M | 0.07M | 0.07M | 73.01M | 71.94M | 73.81M | 73.60M | 73.46M | 73.34M | 72.77M | 73.49M | 73.83M | 73.48M | 73.84M | 74.61M | 74.78M |
|
Shares Outstanding (Diluted Average)
|
| 0.03M | 0.03M | 0.01M | 0.01M | 0.12M | 7.22M | 0.01M | 12.13M | 13.18M | 12.26M | | 22.28M | 24.31M | 22.67M | | 24.84M | 41.86M | 0.03M | | 42.23M | | 0.04M | | 42.33M | | 0.04M | | | | 0.04M | | | 0.05M | 47.38M | 0.05M | 0.05M | 61.70M | 0.06M | 72.46M | 0.07M | 0.07M | 72.22M | 0.07M | 0.07M | 73.01M | 71.94M | 73.81M | 74.10M | 73.46M | 73.34M | 72.77M | 73.49M | 73.83M | 73.48M | 73.84M | 74.61M | 74.78M |
|
EBITDA
|
-2.78M | 4.69M | 3.68M | -10.86M | -8.02M | -5.34M | -7.45M | -3.16M | 3.83M | 1.01M | 17.22M | 34.88M | 29.26M | 13.59M | 13.65M | -5.89M | 2.26M | -14.83M | 0.48M | -7.25M | 11.56M | 0.39M | 18.81M | -11.22M | -7.11M | 3.35M | -10.60M | -5.95M | -10.17M | -5.20M | -30.21M | -10.52M | -2.74M | -23.50M | -37.92M | -23.10M | 22.55M | 26.28M | -15.87M | 5.62M | 6.10M | -8.93M | 37.28M | -2.86M | -0.15M | -27.24M | -31.11M | -11.62M | 9.27M | -4.33M | -17.17M | -10.33M | -1.41M | -0.72M | -39.22M | -9.00M | -8.11M | 16.98M |
|
Interest Expenses
|
3.63M | 4.07M | 3.48M | 2.91M | 3.09M | 3.38M | 3.67M | 3.48M | 3.97M | 4.53M | 3.69M | 4.35M | 2.89M | 1.13M | 1.07M | 1.01M | 1.00M | 5.17M | 5.41M | 6.23M | 6.54M | 3.87M | 5.76M | 2.64M | 2.69M | 3.83M | 3.78M | 4.50M | 4.18M | 4.19M | 4.26M | 4.74M | 5.12M | 5.16M | 5.19M | 5.31M | 4.65M | 4.20M | 3.79M | 1.89M | 1.04M | 0.43M | 0.23M | | | | | | | | | | 1.67M | 1.87M | | | 2.81M | 2.80M |
|
Tax Rate
|
| | | | | | | | | | | -58.95% | 29.78% | 39.98% | 10.32% | 37.45% | 33.50% | 21.12% | 83.95% | | -5.06% | | -5.91% | | | | 3.40% | 5.60% | | | 0.08% | | | | | | | | | | | | | | | | | | | | | | | | | | | |