|
Revenue
|
3.83M | 5.78M | 7.74M | 8.01M | 8.68M | 9.72M | 10.14M | 10.27M | 10.18M | 10.50M | 11.18M | 12.52M | 12.71M | 13.81M | 16.41M | 16.80M | 16.61M |
|
Selling, General & Administrative
|
1.06M | 1.43M | 1.63M | 1.56M | 1.80M | 2.11M | 1.99M | 1.79M | 1.68M | 2.54M | 2.87M | 2.44M | 2.45M | 2.84M | 3.06M | 2.67M | 2.71M |
|
Restructuring Costs
|
0.02M | | | 0.07M | 0.03M | 0.07M | 1.46M | 0.33M | 0.01M | 0.03M | 0.00M | | 0.02M | 0.23M | 0.08M | 0.14M | 0.11M |
|
Other Operating Expenses
|
2.59M | 4.90M | 7.91M | 8.67M | 9.17M | 11.08M | 11.53M | 11.66M | 12.30M | 12.17M | 12.22M | 14.11M | 15.05M | 16.71M | 19.01M | 19.35M | 19.47M |
|
Operating Expenses
|
3.68M | 6.33M | 9.53M | 10.30M | 11.00M | 13.26M | 14.98M | 13.78M | 13.98M | 14.74M | 15.09M | 16.54M | 17.52M | 19.78M | 22.14M | 22.15M | 22.28M |
|
Operating Income
|
0.15M | -0.55M | -1.79M | -2.30M | -2.32M | -3.54M | -4.84M | -3.51M | -3.80M | | | | | | | | |
|
EBIT
|
0.15M | -0.55M | -1.79M | -2.30M | -2.32M | -3.54M | -4.84M | -3.51M | -3.80M | | 0.34M | -1.11M | 8.79M | | -0.77M | 0.43M | -3.88M |
|
Non Operating Investment Income
|
| | | | | | | 0.66M | | | | | | | | | |
|
Interest & Investment Income
|
-0.74M | -0.83M | -1.06M | -1.90M | -0.02M | -2.72M | -3.40M | 0.62M | 0.92M | 0.94M | 1.20M | 1.14M | 1.58M | 1.51M | 1.10M | 1.18M | 1.52M |
|
Other Non Operating Income
|
| | | | | | | | | | | | 0.17M | -0.08M | -0.00M | -0.01M | -0.04M |
|
Non Operating Income
|
0.11M | 0.32M | 0.58M | 0.12M | 2.59M | 0.42M | -0.44M | 2.33M | 0.18M | -1.45M | 0.74M | -1.15M | 8.36M | -1.33M | -1.25M | 0.15M | -3.89M |
|
EBT
|
0.27M | -0.23M | -2.85M | -4.20M | 0.27M | -3.11M | -8.23M | -4.71M | -6.38M | | -3.17M | -5.17M | 3.55M | | -6.98M | -5.20M | -9.56M |
|
Tax Provisions
|
| | | | | | | | | | | | | | 0.35M | 0.63M | 0.40M |
|
Profit After Tax
|
46.19M | 0.05M | -1.22M | -2.17M | 0.58M | -3.11M | -5.28M | -1.18M | -3.62M | -5.69M | -3.17M | -5.17M | 3.55M | -7.30M | -7.33M | -5.83M | -9.96M |
|
Equity Income
|
| | | | | | | | 2.96M | 2.98M | 2.74M | 2.85M | 2.72M | 3.63M | 3.11M | 2.31M | 1.78M |
|
Income from Non-Controlling Interests
|
5.40M | 65.38M | -1.06M | -2.05M | 0.55M | -2.10M | -3.74M | -0.84M | -2.56M | -4.25M | -2.40M | -4.28M | 2.01M | -6.65M | -7.33M | -6.87M | -10.34M |
|
Income from Continuing Operations
|
0.27M | -0.23M | -2.85M | -4.20M | 0.27M | -3.11M | -8.23M | -4.71M | -6.38M | | -3.17M | -5.17M | 3.55M | | -7.33M | -5.83M | -9.96M |
|
Consolidated Net Income
|
45.92M | 0.28M | -2.85M | -4.20M | 0.31M | | -8.23M | -4.71M | -6.38M | | -3.17M | -5.17M | 3.55M | | -7.33M | -5.83M | -9.96M |
|
Income towards Parent Company
|
45.92M | 0.28M | -2.85M | -4.20M | 0.31M | | -8.23M | -4.71M | -6.38M | | -3.17M | -5.17M | 3.55M | | -7.33M | -5.83M | -9.96M |
|
Preferred Dividend Payments
|
| | | | | | | | 0.01M | 0.12M | 0.25M | 0.56M | 1.41M | 1.79M | 2.01M | 2.25M | 2.42M |
|
Net Income towards Common Stockholders
|
45.92M | 0.28M | -2.85M | -4.20M | 0.29M | -1.01M | -1.54M | -0.34M | -1.07M | -1.56M | -1.02M | -1.63M | 0.92M | -2.50M | -2.53M | -2.48M | -3.61M |
|
EPS (Basic)
|
| 0.07 | -0.04 | -0.03 | 0.08 | -0.27 | -0.40 | -0.09 | -0.28 | -0.53 | -0.27 | -0.42 | 0.24 | -0.65 | -0.65 | -0.64 | -0.94 |
|
EPS (Weighted Average and Diluted)
|
| 0.07 | -0.04 | -0.03 | 0.08 | -0.27 | -0.40 | -0.09 | -0.28 | -0.53 | -0.27 | -0.42 | 0.24 | -0.65 | -0.65 | -0.64 | -0.94 |
|
Shares Outstanding (Weighted Average)
|
| 3.84M | 3.84M | 3.84M | 3.84M | 3.84M | 3.84M | 3.84M | 3.85M | 3.85M | 3.85M | 3.85M | 3.86M | 3.86M | 3.86M | 3.90M | 3.90M |
|
Shares Outstanding (Diluted Average)
|
| 3.84M | 3.84M | 3.84M | 3.84M | 3.84M | 3.84M | 3.84M | 3.85M | 3.85M | 3.85M | 3.85M | 3.87M | 3.86M | 3.86M | 3.90M | 3.90M |
|
EBITDA
|
0.15M | -0.55M | -1.79M | -2.30M | -2.32M | -3.54M | -4.84M | -3.51M | -3.80M | | -1.02M | -1.63M | 0.92M | -2.67M | -2.06M | -2.30M | -4.08M |
|
Interest Expenses
|
| | | | | | | 1.82M | 3.50M | 4.39M | 3.51M | 4.06M | 5.25M | 5.27M | 6.21M | 5.63M | 5.68M |
|
Tax Rate
|
| | | | | | | | | | | | | | -4.95% | -12.04% | -4.18% |