|
Revenue
|
21.53M | 245.45M | 71.26M | 30.97M | 270.12M | 271.82M | 67.75M | 37.08M | 282.88M | 290.67M | 52.12M | 47.21M | 312.44M | 311.54M |
|
Cost of Revenue
|
26.23M | 194.22M | 37.80M | 36.77M | 195.46M | 198.19M | 51.97M | 45.21M | 205.07M | 225.97M | 27.90M | 48.76M | 210.81M | 210.44M |
|
Gross Profit
|
-4.70M | 51.23M | 33.45M | -5.80M | 74.67M | 73.63M | 15.78M | -8.13M | 77.81M | 64.70M | 24.22M | -1.55M | 101.63M | 101.09M |
|
Depreciation & Amortization - Total
|
14.90M | 13.60M | 13.40M | 13.50M | 13.30M | 13.70M | 13.80M | 13.60M | 10.00M | 10.00M | 10.60M | 11.60M | 12.90M | 13.20M |
|
Selling, General & Administrative
|
22.02M | 27.69M | 22.80M | 26.85M | 33.67M | 34.38M | 30.00M | 27.09M | 33.35M | 37.12M | 28.11M | 27.23M | 34.94M | 34.75M |
|
Other Operating Expenses
|
20.19M | 0.07M | -0.15M | 39.88M | 203.68M | 0.01M | -0.21M | 48.74M | 214.59M | 237.15M | 32.06M | 52.83M | 222.81M | 224.66M |
|
Operating Expenses
|
67.77M | 250.14M | 78.47M | 80.23M | 250.66M | 256.11M | 100.11M | 89.44M | 257.94M | 284.27M | 70.77M | 91.66M | 270.65M | 272.61M |
|
Operating Income
|
-46.24M | -4.69M | -7.21M | -49.26M | 19.47M | 15.72M | -32.37M | -52.35M | 24.94M | 6.40M | -18.65M | -44.45M | 41.79M | 38.93M |
|
EBIT
|
-46.24M | -4.69M | -7.21M | -49.26M | 19.47M | 15.72M | -32.37M | -52.35M | 24.94M | 6.40M | -18.65M | -44.45M | 41.79M | 38.93M |
|
Non Operating Investment Income
|
4.80M | 5.78M | 0.83M | -0.76M | 3.84M | 2.59M | -3.33M | 2.97M | 0.93M | -2.48M | 2.00M | -0.64M | -0.64M | 0.19M |
|
Other Non Operating Income
|
0.03M | 0.16M | 1.34M | 0.84M | 3.32M | 1.22M | 1.11M | 1.77M | 2.22M | 1.84M | 2.81M | 1.21M | 1.67M | 1.69M |
|
Non Operating Income
|
0.03M | 0.16M | 1.34M | 0.84M | 3.32M | 1.22M | 1.11M | 1.77M | 2.22M | 1.84M | 2.81M | 1.21M | 1.67M | 1.69M |
|
EBT
|
-29.01M | -27.65M | -47.75M | -72.27M | -20.77M | 2.21M | -38.33M | -55.43M | 29.99M | 9.90M | -20.41M | -53.90M | 41.78M | 41.80M |
|
Tax Provisions
|
-5.98M | 2.25M | 7.60M | -14.29M | 8.14M | 8.26M | 1.90M | -4.16M | 0.88M | -0.12M | -1.29M | -12.51M | 12.29M | 11.70M |
|
Profit After Tax
|
-23.04M | -29.90M | -44.94M | -57.98M | -28.91M | -6.05M | -32.36M | -51.27M | 29.11M | 10.02M | -19.12M | -41.39M | 29.49M | 30.10M |
|
Equity Income
|
-2.88M | 9.97M | 6.81M | -0.80M | 11.46M | 12.72M | 3.60M | 1.63M | 11.62M | 13.70M | 3.51M | 0.32M | 10.61M | 13.28M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | 0.12M |
|
Income from Continuing Operations
|
-23.04M | -29.90M | -55.35M | -57.98M | -28.91M | -6.05M | -40.23M | -51.27M | 29.11M | 10.02M | -19.12M | -41.39M | 29.49M | 30.10M |
|
Consolidated Net Income
|
-23.04M | -29.90M | -55.35M | -57.98M | -28.91M | -6.05M | -40.23M | -51.27M | 29.11M | 10.02M | -19.12M | -41.39M | 29.49M | 30.10M |
|
Income towards Parent Company
|
-23.04M | -29.90M | -55.35M | -57.98M | -28.91M | -6.05M | -40.23M | -51.27M | 29.11M | 10.02M | -19.12M | -41.39M | 29.49M | 30.10M |
|
Net Income towards Common Stockholders
|
-23.04M | -29.90M | -55.35M | -57.98M | -28.91M | -6.05M | -40.23M | -51.27M | 29.11M | 10.02M | -19.12M | -41.39M | 29.49M | 30.10M |
|
EPS (Basic)
|
-0.43 | -0.48 | -0.72 | -0.94 | -0.47 | -0.10 | -0.52 | -0.83 | 0.47 | 0.16 | -0.30 | -0.66 | 0.47 | 0.48 |
|
EPS (Weighted Average and Diluted)
|
| -0.48 | -0.72 | -0.94 | -0.47 | -0.10 | -0.52 | -0.83 | 0.46 | 0.16 | -0.30 | -0.66 | 0.46 | 0.47 |
|
Shares Outstanding (Weighted Average)
|
53.11M | 53.11M | 53.11M | 53.11M | 61.72M | 61.72M | 61.72M | 61.87M | 61.94M | 61.97M | 62.14M | 62.57M | 62.59M | 62.76M |
|
EBITDA
|
-31.34M | 8.91M | 6.19M | -35.76M | 32.77M | 29.42M | -18.57M | -38.76M | 34.94M | 16.40M | -8.05M | -32.85M | 54.69M | 52.13M |
|
Interest Expenses
|
6.13M | 8.00M | 9.05M | 8.91M | 9.45M | 9.66M | 9.66M | 9.44M | 9.71M | 9.56M | 10.07M | 10.34M | 11.65M | 12.29M |
|
Tax Rate
|
20.60% | | | 19.78% | | | | 7.50% | 2.95% | | 6.30% | 23.20% | 29.41% | 27.99% |