|
Revenue
|
93.91M | 103.36M | 96.91M | 109.31M | 116.47M | 124.98M | 107.62M | 117.19M | 134.72M | 151.08M | 157.53M | 203.46M | 258.12M |
|
Cost of Revenue
|
43.78M | 54.90M | 53.70M | 62.95M | 68.53M | 76.58M | 71.33M | 76.99M | 83.24M | 83.19M | 82.47M | 93.97M | 113.69M |
|
Gross Profit
|
50.13M | 48.46M | 43.20M | 46.37M | 47.94M | 48.40M | 36.29M | 40.19M | 51.48M | 67.89M | 75.05M | 109.48M | 144.42M |
|
Selling, General & Administrative
|
-5.70M | 36.53M | -2.23M | -4.14M | -3.92M | 28.14M | -4.21M | -2.05M | -3.96M | -8.08M | -4.11M | -5.19M | -5.13M |
|
Restructuring Costs
|
| | | | | | | -1.11M | | | | | |
|
Other Operating Expenses
|
-1.14M | -3.02M | | | -0.02M | 1.44M | -0.21M | -2.47M | 0.43M | -1.12M | -0.54M | -1.09M | -1.96M |
|
Operating Expenses
|
-5.70M | 36.53M | -2.23M | -4.14M | -3.92M | 28.14M | -4.21M | -3.17M | -3.96M | -8.08M | -4.11M | -5.19M | -5.13M |
|
Operating Income
|
-26.81M | 16.90M | 26.61M | 18.79M | 31.15M | 32.27M | 18.50M | 21.64M | 31.90M | 45.40M | 51.55M | 77.58M | 106.15M |
|
EBIT
|
-26.81M | 16.90M | 26.61M | 18.79M | 31.15M | 32.27M | 18.50M | 21.64M | 31.90M | 45.40M | 51.55M | 77.58M | 106.15M |
|
Non Operating Investment Income
|
5.54M | | -11.78M | 11.76M | 1.02M | | 3.74M | -6.14M | -12.84M | 6.56M | 16.63M | -50.74M | -6.38M |
|
Interest & Investment Income
|
1.80M | 2.88M | 2.17M | 2.36M | 3.67M | 2.58M | 2.25M | -1.69M | 1.35M | 1.61M | 2.34M | 3.47M | 2.44M |
|
Other Non Operating Income
|
-1.67M | 2.44M | -2.34M | -7.24M | 1.16M | 6.68M | 0.11M | -7.21M | -0.31M | -5.11M | -6.00M | -7.22M | -13.52M |
|
Non Operating Income
|
-4.67M | | | | 0.02M | -1.44M | | 2.68M | -0.43M | 1.12M | 0.54M | 1.09M | |
|
EBT
|
-34.67M | 13.51M | 5.78M | 18.93M | 26.16M | 7.96M | 10.31M | 17.90M | 13.60M | 37.51M | 21.22M | 12.26M | 76.09M |
|
Profit After Tax
|
-48.35M | -6.75M | -6.37M | 9.90M | 12.44M | -5.94M | -0.74M | 5.71M | -2.23M | 20.55M | 3.21M | -16.94M | 42.01M |
|
Equity Income
|
6.99M | -22.04M | | | -1.06M | -3.55M | -0.55M | 2.30M | -0.02M | -0.01M | -0.01M | | 0.03M |
|
Income from Non-Controlling Interests
|
| | | | | | | 283.79M | 283.63M | -1.14M | 0.84M | 289.87M | 291.39M |
|
Income from Continuing Operations
|
-34.67M | 13.51M | 5.78M | 18.93M | 26.16M | 7.96M | 10.31M | 17.90M | 13.60M | 37.51M | 21.22M | 12.26M | 76.09M |
|
Consolidated Net Income
|
-34.67M | 13.51M | 5.78M | 18.93M | 26.16M | 7.96M | 10.31M | 17.90M | 13.60M | 37.51M | 21.22M | 12.26M | 76.09M |
|
Income towards Parent Company
|
-48.35M | -0.75M | 5.78M | 18.93M | 12.44M | -3.88M | -0.74M | 5.71M | -2.23M | 20.55M | 3.21M | -16.94M | 42.01M |
|
Net Income towards Common Stockholders
|
-48.35M | -0.75M | 5.78M | 18.93M | 12.44M | -3.88M | -0.74M | 5.71M | -2.23M | 20.55M | 3.21M | -16.94M | 42.01M |
|
EPS (Basic)
|
-0.48 | | 0.04 | 0.27M | 0.10M | | 138.38M | 0.14M | 169.87M | 0.16M | 171.62M | 179.84M | 199.17M |
|
EPS (Weighted Average and Diluted)
|
-0.45 | | 0.04 | 0.95M | 0.11M | | 138.38M | 0.14M | 169.87M | 1.03M | 172.30M | 179.84M | 200.53M |
|
Shares Outstanding (Weighted Average)
|
101.00M | | 136.19M | 70.00 | 130.00 | | 138.38M | 40.00 | 20.00 | 130.00 | 10.00 | 179.84M | 210.00 |
|
Shares Outstanding (Diluted Average)
|
107.93M | | 136.19M | 20.00 | 110.00 | | 138.38M | 40.00 | 20.00 | 20.00 | 10.00 | 179.84M | 210.00 |
|
EBITDA
|
-26.81M | 16.90M | 26.61M | 18.79M | 41.55M | 38.21M | 28.41M | 36.08M | 43.04M | 55.58M | 66.61M | 98.73M | 106.15M |
|
Interest Expenses
|
6.51M | 8.84M | -8.88M | -6.75M | 6.76M | 6.77M | -6.80M | -6.50M | 6.49M | -21.16M | 10.04M | -10.83M | 9.39M |