|
Revenue
|
122.02M | 149.97M | 261.71M | 346.26M | 426.56M |
|
Cost of Revenue
|
66.51M | 74.53M | 126.59M | 170.22M | 203.76M |
|
Gross Profit
|
55.51M | 75.44M | 135.13M | 176.03M | 222.80M |
|
Depreciation & Amortization - Total
|
0.70M | 0.80M | 1.60M | 2.50M | 4.00M |
|
Selling, General & Administrative
|
51.47M | 69.03M | 117.84M | 158.38M | 197.45M |
|
Other Operating Expenses
|
2.79M | 3.25M | 10.57M | 15.81M | 23.35M |
|
Operating Expenses
|
53.64M | 75.28M | 130.01M | 176.69M | 224.80M |
|
Operating Income
|
1.87M | 0.16M | 5.12M | -0.66M | -2.00M |
|
EBIT
|
1.87M | 0.16M | 5.12M | -0.66M | -2.00M |
|
Other Non Operating Income
|
0.11M | -1.44M | -3.38M | -5.79M | -6.95M |
|
Non Operating Income
|
0.11M | -1.44M | -3.38M | -5.79M | -6.95M |
|
EBT
|
1.98M | -1.28M | 1.74M | -6.45M | -8.95M |
|
Tax Provisions
|
0.99M | -1.58M | -3.27M | 0.18M | -11.98M |
|
Profit After Tax
|
0.99M | 0.30M | 5.00M | -6.62M | 3.03M |
|
Income from Continuing Operations
|
0.99M | 0.30M | 5.00M | -6.62M | 3.03M |
|
Consolidated Net Income
|
0.99M | 0.30M | 5.00M | -6.62M | 3.03M |
|
Income towards Parent Company
|
0.99M | 0.30M | 5.00M | -6.62M | 3.03M |
|
Net Income towards Common Stockholders
|
0.94M | 0.24M | 4.22M | -6.62M | 2.80M |
|
EPS (Basic)
|
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 |
|
Shares Outstanding (Weighted Average)
|
8.85M | 11.31M | 13.52M | 14.65M | 17.53M |
|
Shares Outstanding (Diluted Average)
|
| 7.64M | 11.68M | 12.49M | 16.13M |
|
EBITDA
|
2.57M | 0.96M | 6.72M | 1.84M | 2.00M |
|
Tax Rate
|
49.97% | | | | |