|
Revenue
|
105.48M | 35.26M | 3.03M | 10.90M | 57.78M | 1.76M | 1.19M | 1.96M | 2.12M | 2.30M | 4.93M | 3.57M | 3.70M | 4.09M | 4.65M | 4.64M | 4.38M | 4.31M | 4.43M | 4.16M | 4.15M | 3.80M | 4.12M | 4.13M | 2.53M | 2.73M | 2.93M | 3.14M | 3.27M | 3.59M | 4.05M | 3.97M | 4.07M | 4.04M | 4.07M | 4.21M | 4.36M | 4.73M | 4.63M | 4.53M | 4.66M | 4.99M | 5.26M | 5.53M | 5.60M | 6.20M |
|
Wages, Salaries and Other
|
0.32M | 0.29M | 0.23M | 0.63M | 0.42M | 0.75M | 0.81M | 0.80M | 0.76M | 0.72M | 1.05M | 0.94M | 0.88M | 0.87M | 1.17M | 1.07M | 1.04M | 0.97M | 0.94M | 1.07M | 1.02M | 0.99M | 1.04M | 1.10M | 1.05M | 1.01M | 1.08M | 1.12M | 1.07M | 1.03M | 2.50M | 1.34M | 1.26M | 1.23M | 2.69M | 1.36M | 1.28M | 1.26M | 2.96M | 1.86M | 1.78M | 1.75M | 1.88M | 1.92M | 1.85M | 1.80M |
|
Selling, General & Administrative
|
0.95M | 0.71M | 0.58M | 1.67M | 1.25M | 1.77M | 1.72M | 1.37M | 1.35M | 1.36M | 1.66M | 1.60M | 1.43M | 1.52M | 1.85M | 1.74M | 1.65M | 1.50M | 1.56M | 1.62M | 1.60M | 1.61M | 1.61M | 1.71M | 1.69M | 1.62M | 1.66M | 1.76M | 1.72M | 1.65M | 3.15M | 2.03M | 2.11M | 2.08M | 3.62M | 2.33M | 2.22M | 2.11M | 3.84M | 3.03M | 2.78M | 2.63M | 2.82M | 2.92M | 2.82M | 2.97M |
|
Restructuring Costs
|
0.12M | 0.13M | 0.10M | 0.12M | 0.14M | 0.24M | 0.19M | 0.26M | 0.30M | 0.32M | 0.31M | 0.36M | 0.30M | 0.36M | 0.41M | 0.34M | 0.33M | 0.32M | 0.35M | 0.25M | 0.28M | 0.35M | 0.30M | 0.28M | 0.27M | 0.32M | 0.29M | 0.31M | 0.33M | 0.30M | 0.35M | 0.13M | 0.18M | 0.19M | 0.16M | 0.18M | 0.19M | 0.20M | 0.19M | 0.37M | 0.16M | 0.14M | 0.15M | 0.14M | 0.16M | 0.14M |
|
Other Operating Expenses
|
0.03M | 0.02M | 0.04M | 0.18M | -3.24M | | | | | | | -0.36M | -0.30M | -0.36M | -0.41M | -0.34M | -0.33M | -0.32M | -0.35M | -0.25M | -0.28M | -0.35M | -0.30M | -0.28M | -0.27M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.10M | 0.86M | 0.72M | 1.96M | -1.85M | 2.01M | 1.91M | 1.63M | 1.66M | 1.68M | 1.97M | 1.60M | 1.43M | 1.52M | 1.85M | 1.74M | 1.65M | 1.50M | 1.56M | 1.62M | 1.60M | 1.61M | 1.61M | 1.71M | 1.69M | 1.93M | 1.95M | 2.06M | 2.06M | 1.95M | 3.50M | 2.16M | 2.30M | 2.27M | 3.78M | 2.51M | 2.41M | 2.30M | 4.03M | 3.40M | 2.94M | 2.76M | 2.97M | 3.06M | 2.98M | 3.11M |
|
EBIT
|
| | | | | 0.42M | -0.18M | 0.84M | 1.19M | 2.81M | 0.43M | -0.06M | 1.40M | 2.99M | -0.32M | -4.37M | 0.31M | 1.20M | -2.80M | 2.18M | -0.66M | -0.23M | 1.73M | -14.93M | 4.80M | 1.93M | 1.44M | 1.80M | -1.22M | 0.63M | -1.29M | -4.42M | -0.92M | -2.84M | 2.32M | 2.40M | 1.53M | 0.24M | 1.34M | 2.42M | 1.56M | 2.78M | 2.54M | 2.58M | 1.78M | 3.90M |
|
Non Operating Investment Income
|
| | | | | | | | | -0.27M | -4.47M | -1.13M | -0.20M | 0.50M | -1.38M | -4.88M | -1.93M | -1.59M | 1.10M | 3.05M | 2.22M | 0.95M | 0.11M | -4.41M | 3.65M | 0.79M | 0.28M | 2.05M | -2.13M | -0.78M | -0.88M | -3.24M | -1.04M | -3.14M | 1.18M | 0.66M | -0.92M | -2.48M | 2.55M | -0.53M | 0.40M | 2.48M | -2.66M | 1.49M | -0.29M | 0.84M |
|
Interest & Investment Income
|
3.67M | 2.68M | 2.88M | 1.78M | 1.90M | | | | | 0.59M | 2.48M | 1.29M | 1.27M | 1.51M | 1.98M | 2.08M | 2.00M | 2.05M | 2.23M | 2.19M | 2.13M | 1.65M | 1.90M | 2.04M | 0.52M | 0.60M | 0.60M | 0.61M | 0.58M | 0.54M | 2.54M | 0.89M | 0.74M | 0.73M | 0.79M | 0.83M | 0.84M | 1.11M | 1.55M | 1.60M | 1.49M | 1.69M | 1.88M | 1.95M | 1.79M | 1.74M |
|
Other Non Operating Income
|
1.69M | 33.98M | 1.27M | 9.84M | 1.46M | 0.12M | 1.52M | 3.02M | 2.28M | 432.00 | 233.00 | 455.00 | 402.00 | 366.00 | 355.00 | 606.00 | 308.00 | 133.00 | 353.00 | 246.00 | 248.00 | 0.03M | 361.00 | 324.00 | 318.00 | -0.01M | 0.01M | 86.00 | 0.15M | 149.00 | 69.00 | 97.00 | 90.00 | 81.00 | 0.07M | 64.00 | 56.00 | 47.00 | 38.00 | 29.00 | 20.00 | 10.00 | -40.00 | | | |
|
Non Operating Income
|
| | | | | 0.14M | -0.00M | 230.00 | 230.00 | 3.18M | -8.41M | -1.74M | -0.56M | 0.74M | -2.11M | -6.12M | -1.11M | -0.17M | -4.04M | 1.36M | -1.47M | -1.04M | 0.55M | -16.08M | 4.25M | 1.12M | 0.42M | 0.66M | -2.48M | -1.03M | -1.89M | -6.36M | -2.87M | -4.80M | 1.88M | 0.52M | -0.62M | -2.36M | 0.60M | 0.93M | -0.28M | 0.42M | 0.10M | -0.03M | -1.00M | 0.67M |
|
EBT
|
| | | | | 0.37M | -0.24M | 0.71M | 1.01M | 2.62M | 0.18M | -0.35M | 1.08M | 2.49M | -0.32M | -4.37M | 0.31M | 1.20M | -2.80M | 2.18M | -0.66M | -0.23M | 1.73M | -14.93M | 4.80M | 1.93M | 1.44M | 1.80M | -1.22M | 0.63M | -1.29M | -4.70M | -1.30M | -3.43M | 1.45M | 1.35M | 0.40M | -1.20M | -0.45M | 0.61M | -0.20M | 0.80M | 0.56M | 0.73M | 0.05M | 2.20M |
|
Tax Provisions
|
| | | | | | -0.13M | 0.27M | 0.41M | 1.44M | -0.98M | -0.13M | 0.43M | 0.99M | 18.09M | -1.09M | 0.09M | 0.33M | 21.80M | 0.56M | -0.16M | 0.54M | -11.22M | 7.40M | 1.30M | 0.61M | -10.70M | 0.50M | -0.30M | 0.20M | -0.74M | -1.22M | -0.10M | -0.30M | 13.50M | 0.34M | 0.10M | -0.80M | 4.45M | 0.40M | 0.11M | 0.55M | 2.02M | 0.20M | 0.01M | 0.40M |
|
Profit After Tax
|
2.16M | 31.86M | 2.51M | 9.18M | -1.01M | 0.37M | -0.11M | 0.45M | 0.60M | 1.18M | 1.16M | -0.21M | 0.65M | 1.50M | -18.42M | -3.27M | 0.22M | 0.87M | -24.60M | 1.62M | -0.50M | -0.77M | 12.96M | -22.33M | 3.47M | 1.32M | 12.06M | 1.29M | -0.92M | 0.46M | -0.56M | -3.48M | -1.19M | -3.17M | -11.98M | 1.01M | 0.29M | -0.42M | -4.86M | 0.21M | -0.27M | 0.26M | -1.50M | 0.55M | 0.04M | 1.82M |
|
Net Income - Minority
|
-0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | | | | 0.37M | -0.11M | 0.45M | 0.60M | 1.18M | 1.16M | -0.21M | 0.65M | 1.50M | -18.42M | -3.27M | 0.22M | 0.87M | -24.60M | 1.62M | -0.50M | -0.77M | 12.96M | -22.33M | 3.50M | 1.32M | 12.14M | 1.30M | -0.92M | 0.43M | -0.56M | -3.48M | -1.20M | -3.13M | -12.05M | 1.01M | 0.30M | -0.40M | -4.90M | 0.21M | -0.31M | 0.26M | -1.45M | 0.53M | 0.04M | 1.80M |
|
Consolidated Net Income
|
-0.24M | -2.54M | 0.20M | 0.23M | -1.01M | 0.37M | -0.11M | 0.45M | 0.60M | 1.18M | 1.16M | -0.21M | 0.65M | 1.50M | -18.42M | -3.27M | 0.22M | 0.87M | -24.60M | 1.62M | -0.50M | -0.77M | 12.96M | -22.33M | 3.50M | 1.32M | 12.14M | 1.30M | -0.92M | 0.43M | -0.56M | -3.48M | -1.20M | -3.13M | -12.05M | 1.01M | 0.30M | -0.40M | -4.90M | 0.21M | -0.31M | 0.26M | -1.45M | 0.53M | 0.04M | 1.80M |
|
Income towards Parent Company
|
-1.01M | -2.54M | 0.20M | 0.23M | -1.01M | 0.37M | -0.11M | 0.45M | 0.60M | 1.18M | 1.16M | -0.21M | 0.65M | 1.50M | -18.42M | -3.27M | 0.22M | 0.87M | -24.60M | 1.62M | -0.50M | -0.77M | 12.96M | -22.33M | 3.50M | 1.32M | 12.14M | 1.30M | -0.92M | 0.43M | -0.56M | -3.48M | -1.20M | -3.13M | -12.05M | 1.01M | 0.30M | -0.40M | -4.90M | 0.21M | -0.31M | 0.26M | -1.45M | 0.53M | 0.04M | 1.80M |
|
Net Income towards Common Stockholders
|
-1.01M | -2.54M | 0.20M | 0.23M | -1.01M | 0.37M | -0.11M | 0.45M | 0.60M | 1.18M | 1.16M | -0.21M | 0.65M | 1.50M | -18.42M | -3.27M | 0.22M | 0.87M | -24.60M | 1.62M | -0.50M | -0.77M | 12.96M | -22.33M | 3.50M | 1.32M | 12.14M | 1.30M | -0.92M | 0.43M | -0.56M | -3.47M | -1.18M | -3.16M | -11.95M | 1.00M | 0.28M | -0.42M | -4.84M | 0.21M | -0.27M | 0.26M | -1.50M | 0.55M | 0.04M | 1.82M |
|
EPS (Basic)
|
0.72 | 0.03M | 0.00M | 3.10 | | 0.04 | -0.01 | 0.04 | 0.05 | 0.09 | 0.10 | -0.02 | 0.05 | 0.12 | -1.45 | -0.26 | 0.02 | 0.07 | -1.93 | 0.13 | -0.04 | -0.07 | 1.06 | -1.92 | 0.30 | 0.11 | 1.04 | 0.11 | -0.08 | 0.04 | -0.05 | -0.33 | -0.11 | -0.31 | -1.15 | 0.10 | 0.03 | -0.04 | -0.49 | 0.02 | -0.03 | 0.03 | -0.15 | 0.06 | | 0.18 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.04 | -0.01 | 0.04 | 0.05 | 0.09 | 0.10 | -0.02 | 0.05 | 0.12 | -1.45 | -0.26 | 0.02 | 0.07 | -1.93 | 0.13 | -0.04 | -0.07 | 1.06 | -1.92 | 0.30 | 0.11 | 1.04 | 0.11 | -0.08 | 0.04 | -0.05 | -0.33 | -0.11 | -0.30 | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | 10.04M | 10.07M | 12.67M | 12.71M | 12.71M | 12.70M | 12.63M | 12.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | 10.04M | 10.07M | 12.67M | 12.71M | 12.71M | 12.70M | 12.63M | 12.70M | | | | | | | | | | | | | | | | 11.61M | 11.36M | | | 10.56M | 10.47M | | | | | | | | | | | | |
|
EBITDA
|
| | | | | 0.42M | -0.18M | 0.84M | 1.19M | 2.81M | 0.43M | -0.06M | 1.40M | 2.99M | -0.32M | -4.37M | 0.31M | 1.20M | -2.80M | 2.18M | -0.66M | -0.23M | 1.73M | -14.93M | 4.80M | 1.93M | 1.44M | 1.80M | -1.22M | 0.63M | -1.29M | -4.42M | -0.92M | -2.84M | 2.32M | 2.40M | 1.53M | 0.24M | 1.34M | 2.42M | 1.56M | 2.78M | 2.54M | 2.58M | 1.78M | 3.90M |
|
Interest Expenses
|
-0.25M | -0.10M | -0.07M | -0.06M | -0.07M | 0.05M | 0.07M | 0.13M | 0.17M | 0.19M | 0.25M | 0.28M | 0.32M | 0.50M | | | | | | | | | | | | | | | | | | 0.29M | 0.38M | 0.59M | 0.88M | 1.05M | 1.13M | 1.44M | 1.79M | 1.81M | 1.76M | 1.98M | 1.98M | 1.84M | 1.73M | 1.70M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.67M | | | | 10.77M | 10.58M | 10.54M | 10.31M | 10.08M | 10.08M | 10.08M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M |
|
Tax Rate
|
| | | | | | 53.11 | 37.60 | 40.62 | 54.94 | -533.73 | 38.08 | 39.60 | 39.72 | -0.01M | 25.00 | 28.13 | 27.34 | -779.32 | 25.79 | 23.96 | -229.72 | -648.32 | -49.57 | 27.08 | 31.58 | -742.54 | 27.78 | 24.69 | 31.63 | 56.98 | 26.00 | 7.69 | 8.75 | 934.01 | 25.25 | 25.00 | 66.67 | -983.47 | 65.57 | -54.20 | 68.10 | 358.65 | 27.27 | 13.28 | 18.18 |