|
Revenue
|
| | | 1.03M | 7.52M | 6.92M | 12.34M | 14.09M | 22.04M | 36.32M | 42.20M | 43.35M | 14.74M | 34.85M | 36.16M | 52.92M | -33.30M | 64.22M | 126.59M |
|
Cost of Revenue
|
| | | 2.07M | 7.43M | 6.09M | 11.81M | 10.53M | 15.94M | 25.22M | 29.77M | 47.06M | 4.60M | 22.74M | 22.66M | 49.14M | -61.11M | 55.61M | 100.55M |
|
Gross Profit
|
| | | -1.05M | 0.09M | 0.83M | 0.53M | 3.56M | 6.09M | 11.10M | 12.43M | -3.71M | 10.14M | 12.11M | 13.50M | 3.78M | 27.81M | 8.61M | 26.04M |
|
Depreciation & Amortization - Total
|
0.00M | 0.00M | 0.20M | 0.24M | 0.76M | 0.84M | 0.80M | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.33M | 0.70M | 1.18M | 1.37M | 4.36M | 5.01M | 27.23M | 10.55M | 11.14M | 16.17M | 20.27M | 30.02M | -21.44M | 10.99M | 25.97M | 22.72M | 16.21M | 29.15M | 56.99M |
|
Other Operating Expenses
|
-0.00M | 12.34M | -0.03M | -0.24M | -0.76M | | | | | -2.30M | -0.08M | -21.72M | 6.31M | 24.81M | -0.19M | | | -1.75M | |
|
Operating Expenses
|
0.33M | 13.04M | 1.35M | 1.37M | 4.36M | 11.10M | 39.04M | 21.08M | 27.07M | 43.69M | 50.12M | 98.80M | -23.14M | 9.56M | 48.97M | 71.86M | -44.53M | 86.51M | 157.55M |
|
Operating Income
|
-0.33M | -13.04M | -1.35M | -2.42M | -4.27M | -4.18M | -26.70M | -6.99M | -5.04M | -7.37M | -7.91M | -55.46M | 37.88M | 25.29M | -12.80M | -18.94M | 11.23M | -22.29M | -30.96M |
|
EBIT
|
-0.33M | -13.04M | -1.35M | -2.42M | -4.27M | -4.18M | -26.70M | -6.99M | -5.04M | -7.37M | -7.91M | -55.46M | 37.88M | 25.29M | -12.80M | -18.94M | 11.23M | -22.29M | -30.96M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | 13.13M |
|
Other Non Operating Income
|
| -1.34M | | | | -0.09M | | | | -2.35M | | | -0.15M | | | -1.18M | | | |
|
Non Operating Income
|
| -1.30M | | 0.08M | -0.11M | -0.45M | -0.39M | -0.38M | -0.85M | | | | | | | | | | |
|
EBT
|
-0.34M | -14.34M | -1.35M | -2.34M | -4.38M | -4.63M | -27.06M | -7.34M | -5.98M | -11.85M | -10.53M | -62.84M | 10.94M | 15.91M | -128.36M | -35.44M | 20.18M | -26.24M | -26.55M |
|
Tax Provisions
|
| | 0.21M | 0.06M | 0.27M | 0.03M | -0.31M | | -0.24M | | | | 0.10M | | 0.00M | 0.12M | -0.02M | 0.01M | 0.01M |
|
Profit After Tax
|
-0.34M | -14.34M | -1.57M | -6.45M | -2.82M | -4.66M | -26.75M | -7.34M | -6.86M | -11.85M | -10.53M | -62.84M | -64.45M | 15.91M | -138.73M | -35.55M | -52.54M | -27.82M | -31.20M |
|
Income from Non-Controlling Interests
|
| | | | -0.01M | -0.13M | -0.13M | -0.32M | -0.38M | -0.40M | | | | | | | | | |
|
Income from Continuing Operations
|
-0.34M | -14.34M | -1.57M | -2.40M | -4.64M | -4.66M | -26.75M | -7.34M | -5.74M | -11.85M | -10.53M | -62.84M | 10.85M | 15.91M | -128.36M | -35.55M | 20.19M | -26.25M | -26.56M |
|
Consolidated Net Income
|
| 0.24M | 1.40M | -4.05M | 1.83M | | | | -1.12M | -11.85M | -10.53M | -62.84M | 10.85M | -20.16M | -10.36M | -35.55M | 20.19M | 9.32M | 12.11M |
|
Income towards Parent Company
|
| 0.24M | 1.40M | -4.05M | 1.83M | | | | -1.12M | -11.85M | -10.53M | -62.84M | 10.85M | -20.16M | -10.36M | -35.55M | 20.19M | 9.32M | 12.11M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | 0.04M | 0.63M | 0.54M | 1.40M | 1.58M | 3.06M |
|
Net Income towards Common Stockholders
|
| 0.24M | 1.40M | -4.05M | 1.83M | | | | -1.12M | -11.46M | -10.53M | -62.84M | -64.45M | -4.29M | -139.35M | -36.09M | -53.94M | -18.50M | -19.08M |
|
EPS (Basic)
|
-0.23 | -0.32 | -0.03 | -0.12 | 0.03 | -0.05 | -0.28 | -0.07 | -0.06 | -0.11 | -0.10 | -0.52 | -0.54 | 0.11 | -0.66 | -0.16 | -0.27 | -0.11 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
-0.23 | -0.32 | -0.03 | -0.12 | 0.03 | -0.05 | -0.28 | -0.07 | -0.06 | -0.11 | -0.10 | -0.52 | -0.54 | 0.11 | -0.66 | -0.16 | -0.27 | -0.11 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
1.51M | 44.94M | 53.40M | 53.40M | 57.12M | 93.11M | 93.42M | 94.12M | 93.98M | 100.52M | 109.66M | 121.43M | 114.06M | 149.10M | 209.56M | 222.45M | 201.19M | 255.89M | 277.42M |
|
Shares Outstanding (Diluted Average)
|
1.51M | 44.94M | 53.40M | 53.40M | 57.12M | 93.11M | 93.42M | 94.12M | 93.98M | 100.52M | 109.66M | 121.43M | 114.06M | 149.10M | 209.56M | 222.45M | 201.19M | 255.89M | 277.42M |
|
EBITDA
|
-0.33M | -13.04M | -1.16M | -2.17M | -3.51M | -3.34M | -25.90M | -6.99M | -5.04M | -7.37M | -7.91M | -55.46M | 37.88M | 25.29M | -12.80M | -18.94M | 11.23M | -22.29M | -30.96M |
|
Interest Expenses
|
0.01M | | | | 0.11M | 0.36M | 0.36M | 0.35M | 0.94M | 2.13M | 2.62M | 4.77M | 8.19M | 2.96M | 2.93M | 8.90M | -8.95M | 3.95M | 11.48M |
|
Tax Rate
|
| | -15.79% | -2.57% | -6.08% | -0.69% | 1.15% | | 4.06% | | | | 0.88% | | 0.00% | -0.33% | -0.08% | -0.03% | -0.06% |