|
Revenue
|
7.37M | 6.79M | 11.32M | 28.43M | -1.13M | 44.77M | 59.60M | 40.33M | 41.81M | 33.25M | 27.04M | 30.05M | 35.48M | 34.60M | 46.24M | 50.32M | 41.55M | 27.07M | 56.16M | 66.85M | 77.80M | 69.25M |
|
Cost of Revenue
|
7.51M | 7.83M | 8.58M | 9.12M | 13.33M | 15.31M | 20.61M | 23.29M | 32.31M | 37.19M | 39.12M | 38.40M | 41.52M | 43.46M | 44.48M | 61.00M | 52.82M | 29.07M | 54.78M | 67.39M | 83.28M | 72.13M |
|
Gross Profit
|
-0.13M | -1.03M | 2.74M | 19.31M | | 29.47M | 38.98M | 17.04M | 9.50M | -3.94M | -12.08M | -8.35M | -6.04M | -8.87M | 1.76M | -10.68M | -11.28M | -2.00M | 1.39M | 10.14M | 5.79M | -2.88M |
|
Selling, General & Administrative
|
1.37M | 1.81M | 2.27M | 2.82M | 10.61M | 10.88M | 18.93M | 13.84M | 15.39M | 10.30M | 11.97M | -8.36M | -9.15M | -8.37M | -13.40M | -13.20M | -12.40M | -25.31M | -18.04M | -20.17M | -21.42M | -17.04M |
|
Operating Expenses
|
1.37M | 1.81M | 2.27M | 2.82M | 10.61M | 10.88M | 18.93M | 13.84M | 15.39M | 10.30M | 11.97M | -8.36M | -9.15M | -8.37M | -13.40M | -13.20M | -12.40M | -25.31M | -18.04M | -20.17M | -21.42M | -17.04M |
|
Operating Income
|
-1.48M | -3.40M | 0.37M | 16.49M | -1.94M | 34.09M | 15.00M | 6.87M | -173.09M | -97.78M | -20.02M | -15.00M | -25.17M | -18.64M | -12.74M | -23.71M | -23.58M | -30.95M | -16.39M | -32.36M | -39.63M | -28.96M |
|
EBIT
|
-1.48M | -3.40M | 0.37M | 16.49M | -1.94M | 34.09M | 15.00M | 6.87M | -173.09M | -97.78M | -20.02M | -15.00M | -25.17M | -18.64M | -12.74M | -23.71M | -23.58M | -30.95M | -16.39M | -32.36M | -39.63M | -28.96M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | -0.30M | | | | -0.30M | | |
|
Other Non Operating Income
|
| | | | | -1.86M | | | | 1.86M | | | | | | -9.04M | | | | -5.62M | | |
|
Non Operating Income
|
| | | | | -0.62M | -2.93M | -4.08M | -11.86M | -8.25M | -7.13M | 10.97M | -1.01M | 2.53M | -49.69M | -11.44M | -1.32M | 6.87M | 71.53M | -9.33M | 3.46M | -26.52M |
|
EBT
|
-3.73M | -4.76M | -5.09M | -6.93M | -3.07M | 34.71M | 17.94M | 10.96M | -161.23M | -89.53M | -12.89M | -4.03M | -26.18M | -16.11M | -62.42M | -12.27M | -24.89M | -24.08M | 67.88M | -30.25M | -37.48M | -48.60M |
|
Tax Provisions
|
| | 0.28M | 0.67M | 1.12M | 10.97M | 8.26M | 3.92M | -14.77M | -4.72M | -8.07M | -0.33M | 0.09M | -0.40M | -0.42M | | -1.70M | 0.00M | -18.87M | | 8.64M | |
|
Profit After Tax
|
-3.73M | 4.76M | -5.37M | 7.61M | 3.67M | 23.73M | 9.68M | 4.52M | -141.92M | -84.81M | -13.08M | -3.70M | -26.08M | -16.51M | -62.05M | -5.98M | -26.60M | -36.65M | 77.21M | -35.88M | -28.84M | -80.77M |
|
Income from Continuing Operations
|
-3.73M | -4.76M | -5.37M | -7.61M | -4.19M | 23.73M | 9.68M | 7.04M | -146.46M | -84.81M | -4.82M | -3.70M | -26.27M | -15.71M | -62.00M | -12.27M | -23.19M | -24.08M | 86.75M | -30.25M | -46.12M | -48.60M |
|
Consolidated Net Income
|
-3.73M | -4.76M | -5.37M | -7.61M | -4.19M | 23.73M | 9.68M | 7.04M | -146.46M | -84.81M | -4.82M | -3.70M | -26.27M | -15.71M | -62.00M | -12.27M | -23.19M | -12.66M | 86.75M | -30.25M | -46.12M | -34.51M |
|
Income towards Parent Company
|
-3.73M | -4.76M | -5.37M | -7.61M | -4.19M | 23.73M | 9.68M | 7.04M | -146.46M | -84.81M | -4.82M | -3.70M | -26.27M | -15.71M | -62.00M | -12.27M | -23.19M | -12.66M | 86.75M | -30.25M | -46.12M | -34.51M |
|
Net Income towards Common Stockholders
|
-3.73M | -4.76M | -5.37M | -7.61M | -4.19M | 23.73M | 9.68M | 7.04M | -146.46M | -84.81M | -4.82M | -3.70M | -26.27M | -15.71M | -62.00M | -12.27M | -23.19M | -12.66M | 86.75M | -30.25M | -46.12M | -34.51M |
|
EPS (Basic)
|
-0.05M | -0.04M | | -0.13M | -0.05M | 0.17M | 0.07M | 0.35M | -0.72 | -0.40 | -0.02 | -0.02 | -0.11 | -0.06 | -0.24 | -0.04 | -0.06 | -0.03 | 0.18 | -0.06 | -0.08 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| -0.04M | | -0.13M | | 0.18M | 0.07M | 0.35M | -0.72 | -0.40 | -0.02 | -0.02 | -0.11 | -0.06 | -0.24 | -0.04 | -0.06 | -0.03 | 0.21 | -0.06 | -0.08 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
70.00 | 130.00 | | 60.00 | 80.00 | 140.00 | 140.00 | 20.00 | 203.50M | 210.38M | 207.78M | 232.54M | 246.13M | 273.91M | 262.24M | 338.75M | 401.24M | 448.71M | 479.33M | 500.16M | 555.84M | 556.54M |
|
Shares Outstanding (Diluted Average)
|
| 130.00 | | 60.00 | | 130.00 | 130.00 | 20.00 | 203.50M | 210.38M | 207.78M | 232.54M | 246.13M | 273.91M | 262.24M | 338.75M | 401.24M | 448.71M | 414.67M | 500.16M | 555.84M | 556.54M |
|
EBITDA
|
-3.73M | 0.36M | 3.56M | -2.48M | 8.80M | 29.76M | 40.27M | 4.52M | -141.92M | -84.81M | 1.98M | 6.36M | 9.97M | -17.33M | 16.33M | 23.32M | 11.47M | -35.93M | 14.31M | 15.09M | 13.72M | 19.56M |
|
Interest Expenses
|
1.54M | 1.36M | 1.76M | | 1.13M | -0.62M | 0.84M | | | | 3.27M | | | | | | | | -0.65M | -0.65M | -0.50M | -1.38M |
|
Tax Rate
|
| | -5.58% | -9.66% | -36.47% | 31.62% | 46.05% | 35.77% | 9.16% | 5.28% | 62.58% | 8.19% | -0.36% | 2.49% | 0.68% | | 6.84% | -0.01% | -27.80% | | -23.05% | |