|
Revenue
|
4.96M | 2.61M | 11.79M | 3.81M | 9.14M | 6.43M | 5.59M | 2.69M | 4.59M | 5.90M | 5.31M | 6.14M | 3.94M | 4.24M | 3.48M | 2.64M | 11.56M | 12.21M | 9.57M | 21.27M | 7.95M | 11.80M | 18.37M | 9.84M | 10.32M | 12.56M | 12.29M | 26.21M | 9.71M | 9.98M | 13.10M | 8.79M | 10.27M | 10.52M | 13.81M | 10.83M | 2.79M | 3.18M | 3.08M | 7.39M | 4.88M | 5.34M | 5.68M | 9.42M | 6.97M | 4.50M | 5.89M | 6.66M | 6.84M | 6.32M | 10.16M | 7.76M | 8.73M | 8.47M | 12.81M | 9.30M | 10.28M | 8.97M | 14.46M | 11.02M | 10.64M | 10.75M | 12.99M | 16.91M | 12.64M | 12.97M | 13.32M |
|
Cost of Revenue
|
4.16M | 0.26M | 0.51M | -0.07M | 5.69M | 5.67M | 5.77M | 2.05M | 2.72M | 2.74M | 2.55M | 4.15M | 2.75M | 3.30M | 2.09M | 1.54M | 8.80M | 9.62M | 6.85M | 16.33M | 6.26M | 9.46M | 15.02M | 7.40M | 8.59M | 10.59M | 10.75M | 21.65M | 8.64M | 9.19M | 11.98M | 8.42M | 9.10M | 0.34M | 0.40M | 0.37M | 2.54M | 2.83M | 2.81M | -8.18M | | | 0.10M | 0.12M | 0.20M | 3.21M | 5.07M | 5.53M | 6.08M | 5.50M | 6.70M | 6.37M | 6.93M | 6.83M | 8.35M | 7.26M | 8.32M | 7.68M | 8.56M | 8.48M | 8.88M | 8.91M | 9.58M | 11.26M | 10.29M | 10.50M | 11.86M |
|
Gross Profit
|
0.80M | 2.35M | 11.29M | 3.88M | 3.45M | 0.76M | -0.18M | 0.65M | 1.86M | 3.17M | 2.76M | 1.99M | 1.18M | 0.94M | 1.39M | 1.10M | 2.76M | 2.59M | 2.72M | 4.94M | 1.70M | 2.34M | 3.35M | 2.45M | 1.73M | 1.97M | 1.54M | 4.56M | 1.06M | 0.79M | 1.12M | 0.37M | 1.17M | 10.18M | 13.41M | 10.46M | 0.25M | 0.35M | 0.27M | 15.57M | | | 5.58M | 9.30M | 6.77M | 1.29M | 0.82M | 1.13M | 0.76M | 0.82M | 3.47M | 1.39M | 1.80M | 1.64M | 4.47M | 2.04M | 1.95M | 1.29M | 5.91M | 2.54M | 1.75M | 1.85M | 3.41M | 5.65M | 2.35M | 2.47M | 1.46M |
|
Depreciation & Amortization - Total
|
0.17M | 0.20M | 0.18M | 0.14M | 0.07M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
2.04M | 2.23M | 1.09M | 2.55M | 1.46M | 1.41M | 1.34M | 1.40M | 1.36M | 1.89M | 1.63M | 2.45M | 1.89M | 2.10M | 2.00M | 2.33M | 1.55M | 1.70M | 1.72M | 1.76M | 1.89M | 2.32M | 1.63M | 1.75M | 1.90M | 1.94M | 1.85M | 1.72M | 1.54M | 1.37M | 1.24M | 1.44M | 1.25M | 1.23M | 1.26M | 1.56M | 0.36M | 0.37M | 0.24M | -0.14M | 0.30M | 0.48M | 0.35M | 0.52M | 0.73M | 0.39M | 0.32M | 0.28M | 0.30M | 0.31M | 0.31M | 0.37M | 0.39M | 0.47M | 0.54M | 0.39M | 0.56M | 0.57M | 0.57M | 0.59M | 0.54M | 0.55M | 0.51M | 0.49M | 0.54M | 0.61M | 0.72M |
|
Other Operating Expenses
|
| | | | | | | | | | 9.43M | -18.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | | | -0.44M | -0.33M | -0.49M | | -0.35M | -0.29M | 19.45M | 6.10M | 5.52M | 6.72M | 6.40M | 6.98M | 6.88M | 8.40M | 7.32M | 8.39M | 7.75M | 8.63M | 8.48M | 8.95M | 8.98M | 9.66M | 11.34M | 10.37M | 10.58M | 11.93M |
|
Operating Expenses
|
2.21M | 2.43M | 1.27M | 2.69M | 1.53M | 1.41M | 1.35M | 1.41M | 1.36M | 1.89M | 1.63M | 2.45M | 1.89M | 2.10M | 2.00M | 2.33M | 1.55M | 1.70M | 1.72M | 1.76M | 1.89M | 2.32M | 1.63M | 1.75M | 1.90M | 1.94M | 1.85M | 1.72M | 1.54M | 1.37M | 1.24M | 1.44M | 1.25M | 1.23M | 1.26M | 1.56M | 0.36M | 0.37M | 2.46M | -0.14M | 0.30M | 0.03M | 0.03M | 0.03M | 0.73M | 0.04M | 0.03M | 19.74M | 6.40M | 5.83M | 7.03M | 6.77M | 7.37M | 7.35M | 8.94M | 7.71M | 8.95M | 8.32M | 9.21M | 9.07M | 9.49M | 9.53M | 10.17M | 11.83M | 10.90M | 11.19M | 12.66M |
|
Operating Income
|
-2.84M | -17.83M | -0.69M | -1.88M | -1.73M | -1.88M | -3.60M | -1.51M | -1.12M | -1.79M | -2.26M | -2.63M | -2.37M | -3.09M | -4.49M | -2.08M | 1.03M | -0.02M | 0.41M | 1.32M | -0.82M | -0.62M | 1.02M | -2.55M | -0.93M | -0.80M | -1.01M | -0.81M | -1.27M | -1.44M | -0.85M | -3.30M | -0.68M | -0.56M | -1.19M | -2.37M | -0.64M | -0.23M | -0.18M | 0.52M | 0.42M | 0.01M | 0.17M | 1.68M | 0.19M | 0.90M | 0.50M | 0.77M | 0.44M | 0.49M | 3.14M | 0.99M | 1.36M | 1.12M | 3.88M | 1.59M | 1.32M | 0.64M | 5.26M | 1.94M | 1.15M | 1.23M | 2.83M | 5.08M | 1.74M | 1.78M | 0.66M |
|
EBIT
|
-2.84M | -17.83M | -0.69M | -1.88M | -1.73M | -1.88M | -3.60M | -1.51M | -1.12M | -1.79M | -2.26M | -2.63M | -2.37M | -3.09M | -4.49M | -2.08M | 1.03M | -0.02M | 0.41M | 1.32M | -0.82M | -0.62M | 1.02M | -2.55M | -0.93M | -0.80M | -1.01M | -0.81M | -1.27M | -1.44M | -0.85M | -3.30M | -0.68M | -0.56M | -1.19M | -2.37M | -0.64M | -0.23M | -0.18M | 0.52M | 0.42M | 0.01M | 0.17M | 1.68M | 0.19M | 0.90M | 0.50M | 0.77M | 0.44M | 0.49M | 3.14M | 0.99M | 1.36M | 1.12M | 3.88M | 1.59M | 1.32M | 0.64M | 5.26M | 1.94M | 1.15M | 1.23M | 2.83M | 5.08M | 1.74M | 1.78M | 0.66M |
|
Other Non Operating Income
|
| | | | | 0.84M | 0.17M | -0.01M | 0.28M | 0.29M | -0.20M | -0.67M | 0.03M | 0.01M | -0.04M | 0.03M | 0.03M | 0.13M | 0.04M | 0.07M | 0.06M | 0.01M | 0.11M | 0.06M | 0.19M | 0.58M | 0.03M | 0.06M | 0.01M | 0.01M | 0.10M | 0.04M | 0.02M | 0.03M | 0.02M | -0.00M | 0.01M | 0.05M | 0.04M | 0.03M | 0.06M | 0.03M | 0.05M | 0.09M | -0.16M | -0.08M | -0.06M | 0.30M | 0.00M | -0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | | | 0.05M | 0.00M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | -0.02M | 0.07M | 0.08M |
|
Non Operating Income
|
0.36M | 0.09M | -0.09M | -0.07M | 0.84M | 0.04M | 0.17M | -0.01M | 0.28M | 0.29M | -0.20M | -0.67M | 0.03M | 0.01M | -0.04M | 0.03M | 0.03M | 0.13M | 0.04M | 0.07M | 0.06M | 0.01M | 0.11M | 0.06M | 0.19M | 0.58M | 0.03M | 0.06M | 0.01M | 0.01M | 0.10M | 0.04M | 0.02M | 0.03M | 0.02M | -0.00M | 0.01M | 0.05M | 0.04M | 0.03M | 0.06M | 0.03M | 0.05M | 0.09M | -0.16M | -0.08M | -0.06M | 0.30M | 0.00M | -0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | | | 0.05M | 0.00M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | -0.02M | 0.07M | 0.08M |
|
EBT
|
-2.49M | -17.91M | 2.20M | 0.74M | -0.89M | -1.84M | -3.43M | -1.52M | -0.89M | -1.56M | 6.66M | -2.61M | -2.34M | -3.08M | -4.53M | -2.04M | 1.06M | 0.11M | 0.45M | 1.38M | -0.77M | -0.61M | 1.13M | -2.49M | -0.74M | -0.22M | -0.99M | -0.75M | -1.26M | -1.43M | -0.76M | -3.26M | -0.66M | -0.54M | -1.17M | -2.37M | -0.62M | -0.18M | -0.17M | 0.52M | 0.46M | -0.08M | 0.04M | 1.60M | 0.04M | 0.85M | 0.45M | 0.54M | 0.39M | 0.33M | 3.08M | 1.01M | 1.56M | 1.07M | 3.75M | 1.48M | 0.91M | 0.62M | 5.02M | 1.60M | 1.12M | 1.30M | 2.94M | 5.36M | 1.91M | 2.08M | 0.99M |
|
Tax Provisions
|
| | | | | | | 0.01M | | | 0.08M | -0.12M | -0.91M | -1.20M | -0.36M | -0.01M | | | 0.20M | 0.15M | 0.07M | 0.06M | 0.14M | 0.10M | 0.07M | 0.06M | 0.04M | -0.76M | 0.03M | 0.03M | | -0.00M | | | 0.03M | 0.01M | 0.01M | -0.49M | -0.53M | -0.04M | | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | -11.32M | 0.03M | 0.08M | -0.50M | 0.35M | 0.06M | 0.17M | 0.16M | 0.15M | 0.33M | -0.27M | 0.21M | 0.36M | 0.57M | -4.97M | 0.32M | 0.64M | 0.45M |
|
Profit After Tax
|
2.65M | 27.74M | 2.28M | 54.86M | -0.89M | -1.84M | -3.43M | -1.53M | -1.02M | -1.68M | 6.66M | -2.73M | 4.05M | -3.12M | -4.54M | -2.05M | 1.06M | -0.84M | -0.74M | 1.24M | -1.58M | -1.66M | 0.99M | -3.44M | -0.94M | -0.81M | -1.09M | -1.73M | -1.72M | -2.00M | -1.05M | -4.58M | -0.66M | -0.54M | -1.51M | -3.23M | -0.71M | -1.04M | -1.83M | -0.81M | 0.46M | -0.24M | -0.63M | 2.24M | -0.01M | 1.18M | 0.42M | 0.55M | 0.39M | 11.65M | 3.06M | 0.94M | 2.01M | 0.71M | 3.69M | 1.31M | 0.75M | 0.47M | 4.68M | 1.87M | 0.91M | 0.95M | 2.38M | 10.33M | 1.59M | 1.45M | 0.54M |
|
Equity Income
|
| | | | | | | | | | 6.54M | 9.70M | | | | 3.66M | | 0.04M | 0.01M | 0.06M | 0.02M | 0.02M | 0.09M | 0.02M | 0.02M | 0.04M | 0.02M | | | | | | | | | | | | | | | | -0.61M | 0.61M | -0.05M | -0.04M | -0.05M | | | 0.02M | -0.06M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | 0.13M | 0.12M | 0.12M | 0.12M | 0.10M | | -0.04M | | 0.34M | 0.95M | 0.99M | 2.41M | 0.74M | 0.99M | 1.15M | 0.84M | 0.28M | 0.53M | 0.07M | 1.73M | 0.44M | 0.45M | 0.29M | 1.06M | -0.02M | -0.92M | 0.31M | 0.88M | 0.10M | 0.18M | 0.31M | -0.12M | 0.30M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Income
|
3.42M | 98.41M | 87.78M | 70.89M | 7.91M | 42.15M | 35.95M | 34.01M | | | | 21.21M | | | 17.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-2.49M | -17.91M | 2.20M | 0.74M | -0.89M | -1.84M | -3.43M | -1.53M | -0.89M | -1.56M | 6.58M | -2.50M | -1.43M | -1.88M | -4.17M | -2.04M | 1.06M | 0.11M | 0.25M | 1.24M | -0.84M | -0.67M | 0.99M | -2.59M | -0.81M | -0.27M | -1.02M | 0.00M | -1.29M | -1.46M | -0.76M | -3.26M | -0.66M | -0.54M | -1.20M | -2.38M | -0.63M | 0.32M | 0.36M | 0.56M | 0.46M | -0.08M | 0.04M | 1.60M | 0.04M | 0.84M | 0.45M | 0.53M | 0.39M | 11.65M | 3.06M | 0.93M | 2.06M | 0.71M | 3.69M | 1.31M | 0.75M | 0.47M | 4.68M | 1.87M | 0.91M | 0.95M | 2.38M | 10.33M | 1.59M | 1.45M | 0.54M |
|
Consolidated Net Income
|
-0.16M | -9.83M | 2.20M | 0.74M | -0.89M | -1.84M | -3.43M | -1.53M | -0.05M | -0.05M | -0.23M | -0.19M | 5.48M | -1.24M | -0.37M | 0.01M | -0.00M | 0.11M | 0.25M | 1.24M | -0.84M | -0.67M | 0.99M | -2.59M | -0.81M | -0.27M | -1.02M | 0.00M | -1.29M | -1.46M | -0.76M | -3.26M | -0.66M | -0.54M | -1.20M | -2.38M | -0.63M | -0.89M | -2.20M | -1.38M | -0.37M | -0.16M | -0.07M | 0.03M | 0.04M | 0.38M | 0.02M | -0.17M | -0.14M | -0.44M | -0.14M | -1.71M | -0.27M | -0.01M | -0.10M | -0.01M | 0.75M | 0.47M | 4.68M | 1.87M | 0.91M | 0.95M | 2.38M | 10.33M | 1.59M | 1.45M | 0.54M |
|
Income towards Parent Company
|
-0.16M | -9.83M | 2.20M | 0.74M | -0.89M | -1.84M | -3.43M | -1.53M | -0.05M | -0.05M | -0.23M | -0.19M | 5.48M | -1.24M | -0.37M | 0.01M | -0.00M | 0.11M | 0.25M | 1.24M | -0.84M | -0.67M | 0.99M | -2.59M | -0.81M | -0.27M | -1.02M | 0.00M | -1.29M | -1.46M | -0.76M | -3.26M | -0.66M | -0.54M | -1.20M | -2.38M | -0.63M | -0.89M | -2.20M | -1.38M | -0.37M | -0.16M | -0.07M | 0.03M | 0.04M | 0.38M | 0.02M | -0.17M | -0.14M | -0.44M | -0.14M | -1.71M | -0.27M | -0.01M | -0.10M | -0.01M | 0.75M | 0.47M | 4.68M | 1.87M | 0.91M | 0.95M | 2.38M | 10.33M | 1.59M | 1.45M | 0.54M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.16M | -9.83M | 2.20M | 0.74M | -0.89M | -1.84M | -3.43M | -1.53M | -0.05M | -0.05M | -0.23M | -0.19M | 5.48M | -1.24M | -0.37M | 0.01M | -0.00M | 0.11M | 0.25M | 1.24M | -0.84M | -0.67M | 0.99M | -2.59M | -0.94M | -0.81M | -1.09M | -1.73M | -1.81M | -2.00M | -1.13M | -4.40M | 0.29M | 0.39M | -1.51M | -3.25M | -0.72M | -1.00M | -1.93M | -0.86M | -0.37M | -0.16M | -0.07M | 0.03M | 0.04M | 0.38M | 0.02M | -0.17M | -0.14M | 0.25M | 2.92M | -0.76M | -0.27M | 1.75M | 3.59M | 1.31M | 0.75M | 0.75M | 4.68M | 1.87M | 0.91M | 0.95M | 2.38M | 10.33M | 1.59M | 1.45M | 0.54M |
|
EPS (Basic)
|
-0.06 | -3.83 | 0.86 | 0.28 | -0.34 | -0.05 | -0.18 | -0.08 | -0.05 | -0.09 | 0.33 | -0.14 | 0.19 | -0.15 | -0.22 | -0.10 | 0.04 | -0.04 | -0.03 | -0.07 | -0.53 | -0.55 | -0.05 | -1.14 | -0.31 | -0.25 | -0.33 | -0.54 | -0.55 | -0.60 | -0.34 | -1.38 | 0.09 | 0.12 | -0.45 | -0.98 | -0.21 | 0.08 | 0.07 | 0.17 | 0.12 | -0.01 | -0.07 | 0.25 | 0.00 | 0.10 | 0.05 | 0.09 | 0.05 | 1.42 | 0.37 | 0.11 | 0.24 | 0.32 | 0.39 | 0.13 | 0.08 | 0.05 | 0.49 | 0.20 | 0.09 | 0.10 | 0.24 | 1.05 | 0.16 | 0.14 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.56 | 0.11 | 0.04 | -0.05 | -0.05 | -0.18 | -0.08 | -0.05 | -0.09 | 0.33 | -0.14 | 0.19 | -0.15 | -0.22 | -0.10 | 0.03 | -0.04 | -0.03 | -0.07 | -0.53 | -0.55 | -0.05 | -1.14 | -0.31 | -0.25 | -0.33 | -0.54 | -0.55 | -0.60 | -0.34 | -1.38 | 0.08 | 0.11 | -0.45 | -0.98 | -0.21 | 0.08 | 0.07 | 0.17 | 0.12 | -0.01 | -0.07 | 0.25 | 0.00 | 0.10 | 0.05 | 0.07 | 0.05 | 1.29 | 0.34 | 0.09 | 0.22 | 0.30 | 0.37 | 0.12 | 0.07 | 0.05 | 0.46 | 0.18 | 0.09 | 0.09 | 0.23 | 1.00 | 0.15 | 0.14 | 0.05 |
|
Shares Outstanding (Weighted Average)
|
2.56M | 2.56M | 2.56M | 2.62M | 2.66M | 2.67M | 2.68M | 2.81M | 2.84M | 2.84M | 2.85M | 2.91M | 2.91M | 2.91M | 3.01M | 3.04M | 3.00M | 2.96M | 2.96M | 3.05M | 3.05M | 3.07M | 3.08M | 3.09M | 3.36M | 3.36M | 3.37M | 3.37M | 3.37M | 3.40M | 3.41M | 3.42M | 3.42M | 3.44M | 3.46M | 3.57M | 3.57M | 3.91M | 3.91M | 3.90M | 3.88M | 3.88M | 7.95M | 7.97M | 7.97M | 8.06M | 8.08M | 8.08M | 8.30M | 8.31M | 8.32M | 8.32M | 8.34M | 8.42M | 9.56M | 9.47M | 9.59M | 9.64M | 9.65M | 9.81M | 9.81M | 9.82M | 9.86M | 9.89M | 10.05M | 10.07M | 10.07M |
|
Shares Outstanding (Diluted Average)
|
17.55M | 17.55M | 19.47M | 17.67M | 18.10M | 18.36M | 18.57M | 18.31M | 18.64M | 18.78M | 20.12M | 20.72M | 21.23M | 20.43M | 20.65M | 19.97M | | 20.67M | 20.74M | 20.68M | 20.93M | 21.09M | 3.02M | 3.01M | 3.04M | 3.17M | 3.28M | 3.20M | 3.30M | 3.32M | 3.33M | 3.32M | 3.37M | 3.40M | 3.37M | 3.37M | 3.45M | 3.98M | 3.98M | 3.84M | 3.96M | 6.63M | 7.95M | 6.80M | 8.00M | 8.35M | 8.58M | 8.54M | 9.00M | 9.06M | 9.07M | 9.10M | 8.97M | 9.16M | 10.01M | 9.57M | 10.07M | 10.06M | 10.13M | 10.11M | 10.17M | 10.30M | 10.33M | 10.33M | 10.37M | 10.44M | 10.50M |
|
EBITDA
|
-2.67M | -17.62M | -0.51M | -1.74M | -1.65M | -1.88M | -3.59M | -1.51M | -1.12M | -1.79M | -2.26M | -2.63M | -2.37M | -3.09M | -4.49M | -2.08M | 1.03M | -0.02M | 0.41M | 1.32M | -0.82M | -0.62M | 1.02M | -2.55M | -0.93M | -0.80M | -1.01M | -0.81M | -1.27M | -1.44M | -0.85M | -3.30M | -0.68M | -0.56M | -1.19M | -2.37M | -0.64M | -0.23M | -0.18M | 0.52M | 0.42M | 0.01M | 0.17M | 1.68M | 0.19M | 0.90M | 0.50M | 0.77M | 0.44M | 0.49M | 3.14M | 0.99M | 1.36M | 1.12M | 3.88M | 1.59M | 1.32M | 0.64M | 5.26M | 1.94M | 1.15M | 1.23M | 2.83M | 5.08M | 1.74M | 1.78M | 0.66M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | 1.23% | 4.40% | 38.97% | 39.01% | 8.04% | 0.29% | | | 44.07% | 10.77% | | | 12.15% | | | | | | | | | 0.06% | | | | | | | | | | | | 0.12% | 2.78% | 1.53% | 0.22% | 1.86% | 0.51% | | 0.81% | 8.18% | | 33.02% | 1.65% | 11.30% | 17.14% | 23.63% | 6.62% | | 18.75% | 27.40% | 19.29% | | 16.89% | 30.65% | 45.41% |