|
Revenue
|
0.00M | 0.01M | 0.01M | -4.42M | -7.80M | -3.30M | -2.93M | 0.51M | 0.06M | 981.00 | 0.00M | 0.00M | 0.23M | 0.01M | 0.32M | 0.02M | 0.08M | 0.09M | | 0.36M | 0.97M | 1.02M | 0.89M | 0.75M | 0.87M | 0.60M | 0.53M | 0.61M | 0.76M | 0.60M | 0.62M | 0.01M | 2.62M | 0.58M | 0.72M | 0.76M | 0.70M | 1.30M | 1.57M | 0.91M | 2.45M | 2.23M | 4.36M | 6.40M | 7.95M | 9.80M | 11.49M | 17.25M | 22.61M | 21.67M | 32.84M | 43.38M | 42.71M | 37.57M | 33.26M | 25.19M | 30.18M | 20.75M | 28.67M | 27.03M |
|
Cost of Revenue
|
| | | | 0.02M | 0.05M | 0.11M | 0.10M | 0.12M | 0.12M | 0.14M | 0.12M | 0.19M | 0.12M | 1.28M | 0.13M | 0.14M | 0.29M | | 1.31M | 1.58M | 1.64M | 0.83M | 0.69M | 0.56M | 0.43M | 0.39M | 0.31M | 0.33M | 0.42M | 0.49M | 0.44M | 0.47M | 0.52M | 0.54M | 0.73M | 0.59M | 0.99M | 1.16M | 0.59M | 2.03M | 2.14M | 3.71M | 5.51M | 6.57M | 8.21M | 9.53M | 12.47M | 16.13M | 17.12M | 20.55M | 30.59M | 32.12M | 24.15M | 22.55M | 16.07M | 22.65M | 13.38M | 26.57M | 17.36M |
|
Gross Profit
|
| | | | | | | | -0.00M | 981.00 | 601.00 | 0.00M | 0.05M | 0.00M | 0.06M | 0.01M | 0.03M | 0.05M | | -0.96M | -0.61M | -0.62M | 0.06M | 0.05M | 0.31M | 0.16M | 0.14M | 0.30M | 0.44M | 0.17M | 0.17M | 0.11M | 0.45M | 0.05M | 0.31M | 0.12M | -0.10M | 0.31M | 0.41M | 0.37M | 0.43M | 0.10M | 0.64M | 0.89M | 1.38M | 1.59M | 1.96M | 4.78M | 6.48M | 4.54M | 12.29M | 12.79M | 10.59M | 13.42M | 10.71M | 9.12M | 7.53M | 7.37M | 2.09M | 9.67M |
|
Amortization - Intangibles
|
| | | 0.06M | | | | 0.01M | | | | | | | 0.14M | 0.12M | 0.01M | 0.27M | | | | | | 0.17M | 0.79M | 0.61M | 1.10M | 0.15M | 0.42M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 1.24M | 0.72M | 0.73M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.03M | 997.00 | 365.00 | 0.13M | 0.05M | 0.34M | 0.23M | 0.20M | 0.22M | 1.38M | 0.39M | 0.88M | 0.18M | 0.39M | 6.05M | 0.86M | 2.03M | 1.35M | | 0.97M | 0.56M | 0.57M | 0.37M | 0.42M | 0.34M | 0.31M | 0.24M | 0.22M | 0.51M | 0.10M | 0.39M | 0.47M | 0.43M | 0.26M | 0.49M | 0.46M | 0.72M | 0.65M | 0.67M | 1.14M | 1.59M | 1.58M | 2.53M | 3.07M | 3.41M | 4.43M | 9.00M | 6.59M | 8.40M | 8.48M | 10.47M | 8.54M | 8.56M | 7.81M | 8.00M | 7.97M | 8.00M | 8.87M | 11.81M | 5.46M |
|
Other Operating Expenses
|
-0.09M | -0.00M | 0.01M | 0.20M | 0.27M | 7.28M | 0.32M | 0.75M | 0.45M | 0.28M | 0.43M | 0.65M | 0.77M | 0.78M | 12.50M | 1.15M | 3.42M | 5.79M | | 1.51M | 6.06M | 6.67M | -0.00M | 1.91M | 1.06M | -0.17M | -0.35M | -12.45M | -0.01M | -0.13M | 1.62M | 3.16M | 2.42M | 2.11M | 2.21M | 2.45M | -8.50M | 2.68M | 2.77M | 3.14M | -8.60M | 5.90M | -8.57M | -19.70M | 18.09M | 12.20M | -18.71M | -25.65M | 26.45M | 26.90M | 42.91M | 114.80M | 20.90M | 23.09M | 23.36M | 89.37M | 73.12M | 19.58M | 22.50M | 4.42M |
|
Operating Expenses
|
-0.06M | -0.00M | 0.01M | 0.33M | 0.31M | 7.62M | 0.55M | 0.95M | 0.66M | 1.66M | 0.81M | 1.53M | 0.94M | 1.16M | 18.56M | 2.01M | 5.46M | 7.16M | 1.24M | 3.19M | 7.35M | 7.95M | 1.93M | 2.33M | 1.39M | 1.85M | 2.46M | 1.53M | 2.62M | 3.97M | 2.02M | 3.63M | 2.85M | 2.37M | 2.70M | 2.91M | 2.89M | 3.33M | 3.44M | 4.28M | 8.29M | 7.48M | 12.99M | 16.71M | 21.49M | 16.63M | 23.92M | 29.28M | 34.85M | 35.38M | 53.38M | 123.34M | 29.46M | 30.90M | 31.36M | 97.34M | 81.12M | 28.45M | 34.30M | 9.87M |
|
Operating Income
|
| | | | -0.41M | -7.62M | -0.55M | -0.95M | -0.67M | -1.66M | -0.81M | -1.53M | -0.90M | -1.16M | -18.50M | -2.00M | -5.43M | -7.11M | | -4.15M | -7.95M | -8.56M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -3.80M | -1.85M | -3.51M | -2.41M | -2.32M | -2.38M | -2.79M | -2.99M | -3.02M | -3.02M | -3.91M | -7.86M | -7.39M | -12.35M | -15.82M | -20.11M | -15.04M | -21.96M | -24.50M | -28.37M | -30.84M | -41.09M | -110.55M | -18.87M | -17.48M | -20.65M | -88.23M | -73.59M | -21.08M | -32.21M | -0.20M |
|
EBIT
|
| | | 2.07M | -0.41M | -7.62M | -0.55M | -0.95M | -0.67M | -1.66M | -0.81M | -1.53M | -0.90M | -1.16M | -18.50M | -2.00M | -5.43M | -7.11M | | -4.15M | -7.95M | -8.56M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -3.80M | -1.85M | -3.51M | -2.41M | -2.32M | -2.38M | -2.79M | -2.99M | -3.02M | -3.02M | -3.91M | -7.86M | -7.39M | -12.35M | -15.82M | -20.11M | -15.04M | -21.96M | -24.50M | -28.37M | -30.84M | -41.09M | -110.55M | -18.87M | -17.48M | -20.65M | -88.23M | -73.59M | -21.08M | -32.21M | -0.20M |
|
Non Operating Investment Income
|
| | | | 4.08M | 3.05M | 1.00M | 3.33M | -0.06M | 0.09M | 0.12M | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | -0.00M | -0.00M | 0.01M | -0.01M | 0.10M | 0.13M | | | -0.92M | 1.51M | | | 0.72M | 0.59M | 0.76M | 0.82M | 0.78M | 0.57M | 0.46M | 0.28M | 0.14M |
|
Other Non Operating Income
|
| | | 2.40M | | 4.27M | | 0.04M | -0.00M | | | | | | | -0.05M | | | | | 0.75M | 0.48M | -2.01M | -0.26M | -0.72M | -0.46M | -0.32M | -72.10M | 43.03M | 3.02M | 0.62M | 1.35M | 0.10M | 0.31M | -0.04M | -0.00M | -0.08M | 521.00 | -0.02M | -0.05M | -0.25M | 0.01M | -1.00M | 0.38M | -0.93M | -0.10M | -0.24M | -0.59M | 0.46M | 1.81M | 0.60M | -1.00M | | 0.00M | -0.02M | 0.04M | | 0.00M | -0.01M | 0.00M |
|
Non Operating Income
|
| | | | 4.10M | -3.04M | 5.37M | 3.32M | -0.06M | 0.09M | -0.40M | -33.00 | -509.00 | -0.01M | -0.44M | -0.22M | -0.21M | -0.83M | | 0.29M | 0.84M | 0.11M | -0.48M | -0.13M | 2.54M | -1.41M | -2.10M | -92.39M | 27.95M | 6.01M | 0.61M | 1.37M | 0.14M | 0.42M | 0.15M | 0.17M | 0.09M | 0.06M | -0.02M | 0.05M | 0.03M | 0.02M | -1.11M | 0.50M | 0.04M | -0.10M | -0.66M | -1.15M | -2.21M | 1.25M | 0.60M | -1.36M | -5.89M | 0.34M | 0.75M | 0.82M | -5.42M | 0.40M | 0.34M | 0.16M |
|
EBT
|
| | | 2.07M | -3.56M | -4.57M | 0.44M | 2.37M | -0.73M | -1.57M | -1.21M | -1.53M | -0.90M | -1.17M | -18.94M | -2.22M | -5.64M | -7.94M | | -4.18M | -3.86M | -8.45M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -4.59M | -1.95M | -3.51M | -2.41M | -2.30M | -2.36M | -2.77M | -2.97M | -3.00M | -3.02M | -3.92M | -7.86M | -7.37M | -12.35M | -15.72M | -19.98M | -15.14M | -22.62M | -25.65M | -27.84M | -29.59M | -41.28M | -111.91M | -19.42M | -17.14M | -19.89M | -87.41M | -72.97M | -20.68M | -31.86M | -0.05M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.81M | 0.27M | 0.03M | 0.16M | -0.02M | 0.54M | 0.03M | 0.10M | 0.04M |
|
Profit After Tax
|
-0.06M | -0.00M | -0.01M | 2.07M | -3.56M | -4.57M | 0.44M | 2.37M | -0.73M | -1.57M | -1.21M | -1.53M | -0.90M | -1.17M | -18.94M | 2.22M | -5.64M | -10.77M | | -3.86M | -7.11M | -8.45M | -2.35M | -2.41M | 1.46M | -3.10M | -4.42M | -93.62M | 25.77M | 2.20M | -1.23M | -2.14M | -2.26M | -1.89M | -2.24M | -2.62M | -2.90M | -2.96M | -3.03M | -3.91M | -7.94M | -7.37M | -13.46M | -15.32M | -18.97M | -15.14M | -22.62M | -25.65M | -28.15M | -29.80M | -41.48M | -112.72M | -19.69M | -17.17M | -20.06M | -87.39M | -73.51M | -20.71M | -31.96M | -0.09M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | 4.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | | 2.07M | -3.56M | -4.57M | 0.44M | 2.37M | -0.73M | -1.57M | -1.21M | -1.53M | -0.90M | -1.17M | -18.94M | -2.22M | -5.64M | -7.94M | | -4.18M | -3.86M | -8.45M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -4.59M | -1.95M | -3.51M | -2.41M | -2.30M | -2.36M | -2.77M | -2.97M | -3.00M | -3.02M | -3.92M | -7.86M | -7.37M | -12.35M | -15.72M | -19.98M | -15.14M | -22.62M | -25.65M | -27.84M | -29.80M | -41.48M | -112.72M | -19.69M | -17.17M | -20.06M | -87.39M | -73.51M | -20.71M | -31.96M | -0.09M |
|
Consolidated Net Income
|
| | | 2.07M | -3.56M | -4.57M | 0.44M | 2.37M | -0.73M | -1.57M | -1.21M | -1.53M | -0.90M | -1.17M | -18.94M | -2.22M | -5.64M | -7.94M | | -4.18M | -3.86M | -8.45M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -4.59M | -1.95M | -3.51M | -2.41M | -2.30M | -2.36M | -2.77M | -2.97M | -3.00M | -3.02M | -3.92M | -7.86M | -7.37M | -12.35M | -15.72M | -19.98M | -15.14M | -22.62M | -25.65M | -27.84M | -29.80M | -41.48M | -112.72M | -19.69M | -17.17M | -20.06M | -87.39M | -73.51M | -20.71M | -31.96M | -0.09M |
|
Income towards Parent Company
|
| | | 2.07M | -3.56M | -4.57M | 0.44M | 2.37M | -0.73M | -1.57M | -1.21M | -1.53M | -0.90M | -1.17M | -18.94M | -2.22M | -5.64M | -7.94M | | -4.18M | -3.86M | -4.06M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -4.59M | -1.95M | -3.51M | -2.41M | -2.30M | -2.36M | -2.77M | -2.97M | -3.00M | -3.02M | -3.92M | -7.86M | -7.37M | -12.35M | -15.72M | -19.98M | -15.14M | -22.62M | -25.65M | -27.84M | -29.80M | -41.48M | -112.72M | -19.69M | -17.17M | -20.06M | -87.39M | -73.51M | -20.71M | -31.96M | -0.09M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.39M | -2.54M | 0.75M | 0.79M | 0.83M | 1.89M | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | | 2.07M | -3.56M | -4.57M | 0.44M | 2.37M | -0.73M | -1.57M | -1.21M | -1.53M | -0.90M | -1.17M | -18.94M | -2.22M | -5.64M | -7.94M | | -4.18M | -3.86M | -4.06M | -4.72M | -2.79M | 1.06M | -3.85M | -5.21M | -94.45M | 23.88M | -21.86M | -1.23M | -2.15M | -1.65M | -1.89M | -2.24M | -2.77M | -2.97M | -3.00M | -3.02M | -3.92M | -7.86M | -7.37M | -12.35M | -15.72M | -19.98M | -15.14M | -22.62M | -25.65M | -27.84M | -29.80M | -41.48M | -112.72M | -19.69M | -17.17M | -20.06M | -87.39M | -73.51M | -20.71M | -31.96M | -0.09M |
|
EPS (Basic)
|
| | | | 2.25 | -2.68 | 0.51 | 0.47 | -0.03 | -0.13 | -0.05 | -0.04 | -0.02 | -0.03 | -0.04 | -0.05 | -0.11 | -0.19 | -0.12 | -0.05 | -0.09 | -0.11 | -0.03 | -1.74 | 3.22 | -2.39 | -3.21 | -34.68 | 26.09 | -2.58 | -0.05 | -0.09 | 0.03 | -0.07 | -0.09 | -0.10 | -0.11 | -0.11 | -0.11 | -0.12 | -0.25 | -0.18 | -0.32 | -0.36 | -0.45 | -0.36 | -0.52 | -0.51 | -0.55 | -0.53 | -0.67 | -1.74 | -0.19 | -0.17 | -0.20 | -0.86 | -0.72 | -0.20 | -0.31 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -2.68 | | | | -0.13 | | | | -0.03 | | | | | | | | | | | 0.00 | | | -34.68 | 26.09 | -2.58 | -0.05 | -0.13 | 0.17 | -0.07 | -0.09 | -0.10 | -0.11 | -0.11 | -0.11 | -0.12 | -0.25 | -0.18 | -0.32 | -0.36 | -0.45 | -0.36 | -0.52 | -0.51 | -0.55 | -0.53 | -0.67 | -1.74 | -0.19 | -0.17 | -0.20 | -0.86 | -0.72 | -0.20 | -0.31 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | 0.81M | 0.81M | 0.82M | 0.84M | 0.84M | 1.02M | 1.13M | 1.31M | 1.31M | 1.55M | 1.55M | 1.59M | 1.61M | 1.61M | 1.61M | 1.63M | 1.73M | 4.81M | 4.81M | 21.62M | 24.68M | 25.72M | 25.72M | 26.24M | 26.24M | 26.32M | 26.32M | 28.10M | 32.29M | 32.29M | 41.94M | 41.98M | 42.16M | 42.20M | 42.44M | 42.74M | 50.84M | 50.86M | 60.36M | 61.17M | 63.99M | 67.41M | 100.99M | 100.99M | 101.15M | 101.18M | 101.18M | 102.72M | 104.71M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 1.70M | | | | 19.87M | | | | 41.00M | | | | | | | | | | | 2,894.51M | | | 2.72M | 3.07M | 8.47M | 23.23M | 25.29M | 20.67M | 26.17M | 26.23M | 26.24M | 26.24M | 26.84M | 28.33M | 31.38M | 30.05M | 41.14M | 42.04M | 42.16M | 41.91M | 42.44M | 43.51M | 50.63M | 46.92M | 56.47M | 61.88M | 64.63M | 63.47M | 99.90M | 101.01M | 101.11M | 100.84M | 102.47M | 102.90M | 109.11M |
|
EBITDA
|
| | | 2.07M | -0.41M | -7.62M | -0.55M | -0.95M | -0.67M | -1.66M | -0.81M | -1.53M | -0.90M | -1.16M | -18.50M | -1.99M | -5.42M | -7.09M | | -3.43M | -7.23M | -7.86M | -1.87M | -2.27M | -1.09M | -1.69M | -2.32M | -1.23M | -2.18M | -3.80M | -1.85M | -3.51M | -2.41M | -2.32M | -2.38M | -2.79M | -2.99M | -3.02M | -3.02M | -3.91M | -7.86M | -7.39M | -12.35M | -15.82M | -20.11M | -15.04M | -21.96M | -24.50M | -28.37M | -30.84M | -41.09M | -110.55M | -18.87M | -17.48M | -20.65M | -88.23M | -73.59M | -21.08M | -32.21M | -0.20M |
|
Interest Expenses
|
| | | | -0.02M | 0.01M | 0.05M | 0.01M | 0.01M | 0.00M | -0.01M | 33.00 | 509.00 | 0.01M | 0.06M | 0.01M | 0.01M | 0.02M | | 0.03M | 0.01M | 0.11M | | | | | | | | 0.79M | | | | | | | | | | | | | | | | | | 0.92M | | 0.62M | 0.79M | 0.97M | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02% | | | | |