|
Revenue
|
3.71M | 6.95M | 7.89M | 4.57M | 21.07M | 96.08M | 32.30M | 44.92M | 108.05M |
|
Cost of Revenue
|
1.43M | 3.91M | 4.94M | 8.20M | 14.10M | 30.74M | 20.37M | 29.56M | 62.38M |
|
Gross Profit
|
2.27M | 3.04M | 2.95M | -3.62M | 6.96M | 65.34M | 11.92M | 15.36M | 45.67M |
|
Depreciation & Amortization - Total
|
| | | | | | 27.83M | 14.43M | 32.17M |
|
Research & Development
|
0.42M | -0.49M | 0.45M | 0.14M | | | | | |
|
Selling, General & Administrative
|
1.64M | -3.92M | -6.69M | -2.48M | 2.52M | 39.15M | 22.98M | 27.67M | 41.51M |
|
Other Operating Expenses
|
1.43M | -3.91M | -5.84M | -7.23M | -0.00M | -3.04M | 24.65M | 19.44M | 26.52M |
|
Operating Expenses
|
3.49M | -8.31M | -12.07M | -9.57M | 19.94M | 90.19M | 139.46M | 61.54M | 80.49M |
|
Operating Income
|
0.22M | -1.36M | -4.18M | -4.98M | 1.56M | 5.89M | -107.17M | -16.62M | 27.56M |
|
EBIT
|
0.22M | -1.36M | -4.18M | -4.98M | 1.56M | 5.89M | -107.17M | -16.62M | 27.56M |
|
Non Operating Investment Income
|
| | | | | | 1.04M | 0.01M | |
|
Interest & Investment Income
|
0.00M | 0.02M | 0.02M | | 0.00M | | | | |
|
Other Non Operating Income
|
-0.00M | 0.08M | 0.17M | 0.68M | -0.00M | 0.70M | -1.12M | 3.16M | 5.58M |
|
Non Operating Income
|
0.00M | 0.09M | 0.19M | 0.68M | -19.51M | -3.04M | 1.28M | 3.16M | 5.58M |
|
EBT
|
0.22M | -1.27M | -4.00M | -6.13M | 1.56M | 2.85M | -105.89M | -17.19M | 32.28M |
|
Tax Provisions
|
0.05M | -0.27M | -0.46M | 0.81M | | 3.86M | -0.59M | 0.28M | 3.98M |
|
Profit After Tax
|
0.16M | -1.00M | -3.54M | -6.94M | -2.28M | -1.01M | -105.30M | -13.89M | 28.31M |
|
Income from Non-Controlling Interests
|
-0.02M | -0.05M | -0.14M | -0.21M | -0.10M | | | | |
|
Income from Continuing Operations
|
0.16M | -1.00M | -3.54M | -6.94M | 1.56M | -1.01M | -105.30M | -17.47M | 28.31M |
|
Consolidated Net Income
|
0.16M | -1.00M | -1.65M | -7.68M | -3.83M | -1.01M | -105.30M | -17.47M | 28.31M |
|
Income towards Parent Company
|
0.16M | -1.00M | -1.65M | -7.68M | -3.83M | -1.01M | -105.30M | -17.47M | 28.31M |
|
Net Income towards Common Stockholders
|
0.16M | -1.00M | -1.65M | -9.68M | -2.28M | -1.01M | -105.30M | -17.47M | 28.31M |
|
EPS (Basic)
|
0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| 14.55M | 13.00M | 14.90M | 43.70M | 54.68M | 82.45M | 90.76M | 153.51M |
|
Shares Outstanding (Diluted Average)
|
| | | 15.20M | 30.59M | | 78.61M | | 141.51M |
|
EBITDA
|
-0.04M | -0.42M | -3.93M | -9.75M | -2.18M | -1.01M | -105.30M | -13.89M | 26.74M |
|
Tax Rate
|
25.00% | 21.41% | 11.53% | | | | 0.56% | | 12.32% |