|
Revenue
|
27.82M | 36.25M | 30.07M | 11.48M | 73.20M | 88.74M | 36.45M | 1.74M | 1.40M | 0.67M | 0.86M | 0.45M | 1.01M |
|
Cost of Revenue
|
12.49M | 10.43M | 11.25M | 13.22M | 72.86M | | | 0.26M | 0.08M | 0.70M | 1.38M | 1.42M | 1.38M |
|
Gross Profit
|
20.63M | 29.67M | 23.03M | -1.74M | 0.34M | 88.74M | 36.45M | 1.48M | 1.32M | -0.03M | -0.52M | -0.98M | -0.38M |
|
Selling, General & Administrative
|
47.01M | 0.07M | 4.32M | 12.91M | 7.53M | 1.44M | 1.81M | 0.74M | 1.16M | 10.35M | 2.16M | 2.52M | 2.09M |
|
Other Operating Expenses
|
-0.03M | 0.00M | -16.44M | -115.07M | 20.41M | | | 0.79M | 0.84M | 0.12M | -0.03M | -0.08M | 0.04M |
|
Operating Expenses
|
59.50M | 0.07M | 4.32M | 104.21M | 27.94M | 1.44M | 1.81M | 0.74M | 1.99M | 13.27M | 5.37M | 7.52M | 4.24M |
|
Operating Income
|
-38.87M | -0.07M | -4.32M | -105.95M | -27.59M | -1.44M | -1.81M | 0.74M | -0.67M | -13.31M | -5.89M | -8.50M | -4.62M |
|
EBIT
|
-38.87M | -0.07M | -4.32M | -105.95M | -27.59M | -1.44M | -1.81M | 0.74M | -0.67M | -13.31M | -5.89M | -8.50M | -4.62M |
|
Non Operating Investment Income
|
-0.03M | 0.00M | | | | | | | | | -0.00M | -0.23M | 0.21M |
|
Interest & Investment Income
|
0.02M | 0.00M | 0.00M | 0.01M | 0.03M | | | | | | | | |
|
Other Non Operating Income
|
0.02M | -0.09M | -0.20M | 0.05M | 0.04M | | | 0.03M | -0.03M | -0.00M | 0.00M | 0.00M | -0.03M |
|
Non Operating Income
|
4.37M | 0.27M | 4.03M | 0.05M | 0.04M | | | 0.03M | -0.03M | -0.00M | 0.00M | 0.00M | -0.03M |
|
EBT
|
-39.08M | -0.07M | -4.32M | -105.90M | -27.53M | -1.44M | -1.81M | 0.77M | -0.69M | -13.31M | -5.88M | -9.45M | -4.20M |
|
Tax Provisions
|
-0.07M | | | -1.25M | -2.23M | | | | | | -0.25M | -0.09M | 0.34M |
|
Profit After Tax
|
-39.01M | -32.17M | -43.87M | -104.65M | -25.29M | -161.90M | -123.24M | -1.23M | -1.65M | -21.67M | -5.63M | -9.36M | -4.53M |
|
Equity Income
|
-36.95M | -31.19M | -37.96M | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | -0.01M | | | | | | | | | | |
|
Income from Continuing Operations
|
-39.01M | -0.07M | -4.32M | -104.65M | -25.29M | -1.44M | -1.81M | 0.77M | -0.69M | -13.31M | -5.63M | -9.36M | -4.53M |
|
Consolidated Net Income
|
-39.01M | -32.18M | -39.55M | 11.08M | -25.29M | -160.46M | -121.43M | -1.99M | -0.96M | 8,360.32M | 0.00M | -9.36M | -4.53M |
|
Income towards Parent Company
|
-39.01M | -32.18M | -39.55M | 11.08M | -25.29M | -160.46M | -121.43M | -1.99M | -0.96M | 8,360.32M | 0.00M | -9.36M | -4.53M |
|
Preferred Dividend Payments
|
15.75M | 34.34M | 36.95M | 1.20M | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-56.59M | -69.81M | -84.67M | -95.94M | -25.29M | -161.90M | -123.24M | -1.23M | -0.69M | -13.31M | -5.63M | -9.36M | -4.53M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -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 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
| 0.38M | 0.38M | 1.85M | 1.81M | 1.84M | 1.84M | 2.20M | | 8.51M | 12.86M | 46.54M | 60.82M |
|
Shares Outstanding (Diluted Average)
|
310.19M | 303.89M | 303.89M | 1,001.75M | 1,474.09M | 1,476.14M | | 1,723.03M | 6.69M | 9.72M | | 45.84M | 60.85M |
|
EBITDA
|
-38.87M | -0.07M | -4.32M | -105.95M | -27.59M | -1.44M | -1.81M | 0.74M | -0.67M | -13.31M | -5.58M | -9.34M | -4.52M |
|
Tax Rate
|
0.18% | | | 1.18% | 8.11% | | | | | | 4.23% | 0.96% | |