|
Revenue
|
254.09M | 156.61M | 238.44M | 229.19M | 312.93M | 230.43M | 321.85M | 282.12M | 332.61M | 582.46M | 315.06M | -588.46 | 502.46M | -277.60 | | | 0.17M |
|
Cost of Revenue
|
206.90M | 125.76M | 195.17M | 186.56M | 256.78M | 185.18M | 265.46M | 226.41M | 255.69M | 451.82M | 244.41M | 221.30M | 392.90M | | | | |
|
Gross Profit
|
47.18M | 30.84M | 43.27M | 42.63M | 56.14M | 45.25M | 56.38M | 55.71M | 76.92M | 130.64M | 70.65M | 53.27M | 109.56M | | | | |
|
Share-based Compensation (IS)
|
| | | | 51.42M | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-17.52M | -9.82M | -16.87M | -16.70M | -61.81M | -18.60M | -19.57M | -23.20M | -22.28M | -0.00M | -11.54M | -10.52M | -24.49M | | | | |
|
Operating Expenses
|
-17.52M | -9.82M | -16.87M | -16.70M | -61.81M | -18.60M | | | | -0.00M | | | -24.49M | | | | |
|
Operating Income
|
-42.73M | -27.96M | -42.13M | -34.18M | -93.59M | -36.09M | -41.55M | -41.04M | -31.25M | -55.66M | -9.80M | -19.79M | -74.18M | | | | |
|
EBIT
|
-42.73M | -27.96M | -42.13M | -34.18M | -93.59M | -36.09M | -41.55M | -41.04M | -31.25M | -55.66M | -9.80M | -19.79M | -74.18M | | | | |
|
Other Non Operating Income
|
| | 2.90M | 0.04M | | | 3.13M | | | | | | | | | | |
|
EBT
|
-56.60M | -28.44M | -42.55M | -26.93M | -82.56M | -41.35M | -39.13M | -44.84M | -28.55M | -0.00M | -12.69M | -17.41M | -76.70M | | | | |
|
Tax Provisions
|
0.12M | 0.31M | 0.31M | -0.50M | 0.60M | 0.46M | 1.01M | 0.24M | 0.16M | 26.00 | 0.19M | -33.63 | 0.49M | | | | |
|
Profit After Tax
|
-56.41M | -28.16M | -42.30M | -27.45M | -81.94M | -41.53M | -37.36M | -44.53M | -28.77M | -0.00M | -12.42M | -0.00M | -76.48M | | | | |
|
Equity Income
|
0.06M | -0.03M | -0.06M | -0.02M | 0.02M | -0.64M | 0.77M | 0.07M | -0.38M | -5.00 | 0.09M | 0.10M | -0.27M | | | | |
|
Income from Non-Controlling Interests
|
1.40M | -0.52M | | 0.09M | 1.24M | -0.91M | -2.47M | -1.22M | -1.01M | 41.00 | -0.02M | -0.28M | -2.88M | | | | |
|
Income from Continuing Operations
|
-56.72M | -28.75M | -42.86M | -26.43M | -83.16M | -41.81M | -40.14M | -45.08M | -28.70M | -0.00M | -12.88M | -17.41M | -77.20M | | | | |
|
Consolidated Net Income
|
-56.72M | -28.75M | -42.86M | -26.43M | -83.16M | -41.81M | | | | -0.00M | | | -77.20M | | | | |
|
Income towards Parent Company
|
-56.72M | -28.75M | -42.86M | -26.43M | -83.16M | -41.81M | | | | -0.00M | | | -77.20M | | | | |
|
Preferred Dividend Payments
|
| -0.40M | -12.55M | | | | -0.14M | -0.14M | | -23.00 | -0.15M | -0.17M | -0.35M | | | | |
|
Net Income towards Common Stockholders
|
-56.72M | -76.83M | -90.26M | -67.99M | -83.16M | -40.76M | -35.03M | -43.46M | | -0.00M | -12.55M | | -73.95M | | | | |
|
EPS (Basic)
|
-2.55 | -3.46 | -4.06 | -3.06 | -1.24 | -0.61 | -0.52 | -0.64 | -0.42 | 0.00 | -0.18 | -0.25 | -7.35 | | | | |
|
EPS (Weighted Average and Diluted)
|
-2.55 | -3.46 | -4.06 | -3.06 | -1.19 | -0.61 | -0.52 | -0.64 | -0.42 | 0.00 | -0.18 | -0.25 | -7.35 | | | | |
|
Shares Outstanding (Weighted Average)
|
22.24M | 22.24M | 22.24M | 22.24M | 67.16M | 66.95M | 67.64M | 67.70M | 67.86M | 10.72M | 68.84M | 68.84M | 10.07M | 72.33M | 14.07M | 26.53M | 2.99M |
|
Shares Outstanding (Diluted Average)
|
22.24M | 22.24M | 22.24M | 22.24M | 70.04M | 66.95M | 67.64M | 67.70M | 67.86M | 10.72M | 68.84M | 68.84M | 10.07M | 72.33M | 14.07M | 26.53M | 2.99M |
|
EBITDA
|
-55.29M | -26.95M | -41.91M | -38.17M | -106.00M | -38.52M | -46.07M | -41.58M | -36.51M | -0.01M | -1.00M | -0.00M | -89.68M | | | | |
|
Interest Expenses
|
-17.21M | -17.71M | -7.14M | -6.42M | -6.99M | -7.10M | -6.06M | -6.00M | -4.93M | -614.00 | -4.09M | | -6.16M | | | | |
|
Tax Rate
|
-0.22% | -1.09% | -0.73% | 1.86% | -0.73% | -1.11% | -2.58% | -0.53% | -0.56% | -0.74% | -1.48% | 0.00% | -0.64% | | | | |