|
Revenue
|
0.07M | 12.75M | 32.45M | 1.11M | 0.37M | 11.62M | 53.62M | 1.11M | 5.51M | 13.01M | 64.51M | 15.59M | 15.65M | 30.75M | 67.89M |
|
Cost of Revenue
|
6.53M | 9.42M | 12.62M | 5.32M | 7.25M | 10.51M | 15.97M | 7.61M | 9.21M | 9.87M | 23.00M | 15.40M | 17.21M | 18.70M | 21.13M |
|
Gross Profit
|
-6.46M | 3.33M | 19.83M | -4.21M | -6.88M | 1.10M | 37.65M | -6.50M | -3.70M | 3.15M | 41.51M | 0.18M | -1.56M | 12.05M | 46.75M |
|
Depreciation & Amortization - Total
|
| | | | | | | | 0.90M | 1.60M | | | 1.30M | 3.30M | |
|
Selling, General & Administrative
|
4.84M | 5.74M | 18.06M | 6.49M | 33.23M | 15.19M | 15.06M | 19.38M | 11.61M | 7.90M | 8.64M | 7.67M | 8.59M | 6.52M | 7.72M |
|
Operating Expenses
|
4.84M | 5.74M | 18.06M | 6.49M | 33.23M | 15.19M | 15.06M | 19.38M | 12.51M | 9.50M | 8.64M | 7.67M | 9.89M | 9.82M | 7.72M |
|
Operating Income
|
-11.30M | -2.40M | 1.78M | -10.70M | -40.11M | -14.08M | 22.58M | -25.89M | -15.31M | -4.75M | 32.87M | -7.48M | -10.15M | 5.53M | 39.03M |
|
EBIT
|
-11.30M | -2.40M | 1.78M | -10.70M | -40.11M | -14.08M | 22.58M | -25.89M | -15.31M | -4.75M | 32.87M | -7.48M | -10.15M | 5.53M | 39.03M |
|
Interest & Investment Income
|
| | | | | | | | -5.92M | -5.85M | -5.99M | 17.96M | -5.74M | -5.74M | -5.80M |
|
Other Non Operating Income
|
0.14M | 0.13M | -0.44M | 0.69M | 1.09M | 0.60M | 0.56M | 0.80M | 1.16M | 0.14M | 0.47M | 0.29M | 0.60M | 0.70M | 0.45M |
|
Non Operating Income
|
| | -0.44M | 0.69M | 1.09M | 0.60M | 0.56M | 0.80M | 1.16M | 0.14M | 0.47M | 0.29M | 0.60M | 0.70M | 0.45M |
|
EBT
|
-15.01M | -4.70M | -5.65M | -17.04M | -44.69M | -19.02M | 17.17M | -31.13M | -20.07M | -10.46M | 27.35M | -13.14M | -15.29M | 0.49M | 33.68M |
|
Tax Provisions
|
| | | | | | -0.31M | 0.01M | 0.01M | -0.50M | | -0.26M | 0.30M | 0.20M | -0.84M |
|
Profit After Tax
|
-14.87M | -4.56M | -5.65M | -17.04M | -44.69M | -19.02M | 17.49M | -31.14M | -20.09M | -9.98M | 27.35M | -12.85M | -15.54M | 0.31M | 34.52M |
|
Income from Continuing Operations
|
-15.01M | -4.70M | -5.65M | -17.04M | -44.69M | -19.02M | 17.49M | -31.14M | -20.09M | -9.96M | 27.35M | -12.88M | -15.59M | 0.29M | 34.52M |
|
Consolidated Net Income
|
-15.01M | -4.70M | -5.65M | -17.04M | -44.69M | -19.02M | 17.49M | -31.14M | -20.09M | -9.96M | 27.35M | -12.88M | -15.59M | 0.29M | 34.52M |
|
Income towards Parent Company
|
-15.01M | -4.70M | -5.65M | -17.04M | -44.69M | -19.02M | 17.49M | -31.14M | -20.09M | -9.96M | 27.35M | -12.88M | -15.59M | 0.29M | 34.52M |
|
Preferred Dividend Payments
|
| | | | 4.27M | 5.81M | 6.05M | 6.05M | 6.19M | 6.20M | 6.48M | 6.48M | 6.56M | 6.64M | 6.94M |
|
Net Income towards Common Stockholders
|
-19.21M | -277.13M | -11.29M | -22.84M | 59.10M | -24.83M | 17.31M | -31.03M | -26.28M | -16.18M | 27.35M | -19.32M | -22.10M | -6.33M | 34.52M |
|
EPS (Basic)
|
-0.50 | -7.15 | -0.29 | -0.57 | 1.36 | -0.55 | 0.25 | -0.69 | -0.55 | -0.33 | 0.39 | -0.38 | -0.41 | -0.12 | 0.50 |
|
EPS (Weighted Average and Diluted)
|
-0.50 | -7.15 | -0.29 | -0.57 | -0.60 | -0.55 | 0.22 | -0.40 | -0.55 | -0.33 | 0.31 | -0.38 | -0.41 | -0.12 | 0.37 |
|
Shares Outstanding (Weighted Average)
|
38.77M | 38.77M | 38.77M | 40.29M | 43.49M | 45.39M | 45.91M | 45.27M | 47.60M | 48.33M | 52.93M | 50.52M | 53.81M | 53.88M | 54.64M |
|
Shares Outstanding (Diluted Average)
|
38.77M | 38.77M | 38.77M | 40.29M | 74.11M | 75.60M | 79.48M | 77.53M | 47.60M | 48.33M | 87.96M | 50.52M | 53.81M | 53.88M | 92.11M |
|
EBITDA
|
-11.30M | -2.40M | 1.78M | -10.70M | -40.11M | -14.08M | 22.58M | -25.89M | -14.41M | -3.15M | 32.87M | -7.48M | -8.85M | 8.83M | 39.03M |
|
Interest Expenses
|
3.71M | 2.29M | 6.98M | 7.03M | 5.67M | 5.54M | 5.97M | 6.04M | 5.94M | 5.85M | 5.99M | 5.95M | 5.79M | 5.74M | |
|
Tax Rate
|
| | | | | | -1.83% | -0.04% | -0.07% | 4.78% | | 1.99% | -1.96% | 40.82% | -2.49% |