|
Revenue
|
| | | | 21.89M | 31.22M | 30.30M | 43.42M | 48.14M | 36.81M | 24.10M | 42.22M | 48.96M | 43.56M | 71.71M |
|
Cost of Revenue
|
| | | | 8.14M | 15.87M | 13.01M | 13.29M | 14.82M | 14.28M | 15.06M | 18.20M | 14.89M | 15.33M | 26.73M |
|
Gross Profit
|
| | | | 13.75M | 15.36M | 17.30M | 30.13M | 33.32M | 22.53M | 9.04M | 24.02M | 34.06M | 28.23M | 44.97M |
|
Depreciation & Amortization - Total
|
0.01M | 0.01M | 0.01M | 4.37M | 11.70M | 14.41M | 16.20M | 16.70M | 17.10M | 20.30M | 28.50M | 36.10M | 43.30M | 43.90M | 59.30M |
|
Selling, General & Administrative
|
17.39M | 16.70M | 17.75M | 18.99M | 5.48M | 8.67M | 6.83M | 6.82M | 6.08M | 8.37M | 8.92M | 9.29M | 8.95M | 9.08M | 8.17M |
|
Other Operating Expenses
|
-34.95M | -46.04M | 41.47M | -76.17M | -43.20M | -66.39M | -72.44M | 242.18M | -21.83M | 24.31M | 78.08M | -20.25M | 34.80M | 35.83M | 41.86M |
|
Operating Expenses
|
-17.55M | -29.33M | 59.23M | -52.81M | -26.02M | -43.31M | -49.41M | 265.70M | 1.35M | 52.98M | 115.50M | 25.14M | 87.05M | 88.81M | 109.32M |
|
Operating Income
|
-17.55M | -29.33M | 59.23M | -49.77M | -4.12M | -12.09M | -19.11M | 15.20M | 46.79M | -16.17M | -91.39M | 17.08M | -38.09M | -45.24M | -37.62M |
|
EBIT
|
-17.55M | -29.33M | 59.23M | -49.77M | -4.12M | -12.09M | -19.11M | 15.20M | 46.79M | -16.17M | -91.39M | 17.08M | -38.09M | -45.24M | -37.62M |
|
Interest & Investment Income
|
0.01M | 0.04M | 0.06M | 0.11M | 0.08M | 0.03M | 0.01M | 0.05M | 0.79M | 1.05M | 1.19M | 0.36M | 0.19M | 0.30M | 0.46M |
|
Other Non Operating Income
|
| | | | 5.33M | 3.22M | -0.01M | 0.00M | -1.96M | 0.73M | -0.00M | -1.31M | -0.16M | 1.22M | 3.00M |
|
Non Operating Income
|
0.06M | 0.11M | 0.06M | -0.01M | -0.36M | -0.49M | -0.61M | -0.63M | -1.96M | 1.41M | 0.84M | -1.31M | -0.74M | 1.22M | 34.03M |
|
EBT
|
-17.50M | -29.22M | 59.29M | -49.79M | -4.48M | -12.58M | -19.72M | 14.57M | 45.46M | -14.76M | -90.56M | 15.54M | -38.83M | -44.86M | -3.59M |
|
Tax Provisions
|
| | | | 0.07M | 0.61M | -1.10M | 3.98M | 5.56M | 0.53M | -3.80M | -1.03M | 0.78M | 1.15M | -0.77M |
|
Profit After Tax
|
-17.50M | -29.22M | 59.29M | -51.63M | -4.55M | -13.20M | -18.62M | 10.60M | 39.90M | -15.29M | -86.75M | 17.51M | -38.98M | -45.78M | -3.28M |
|
Equity Income
|
-0.15M | -12.08M | -8.35M | -16.39M | -0.75M | -1.43M | -2.00M | 1.65M | 0.74M | -0.58M | 0.85M | -1.39M | -5.29M | -1.70M | -1.48M |
|
Income from Continuing Operations
|
-17.50M | -29.22M | 59.29M | -49.79M | -4.55M | -13.20M | -18.62M | 10.60M | 39.90M | -15.29M | -86.75M | 16.57M | -39.61M | -46.01M | -2.82M |
|
Consolidated Net Income
|
-17.50M | -29.22M | 59.29M | -49.79M | -4.55M | -13.20M | -18.62M | 10.60M | 39.90M | -15.29M | -86.75M | 16.57M | -39.61M | -46.01M | -2.82M |
|
Income towards Parent Company
|
-17.50M | -29.22M | 59.29M | -49.79M | -4.55M | -13.20M | -18.62M | 10.60M | 39.90M | -15.29M | -86.75M | 16.57M | -39.61M | -46.01M | -2.82M |
|
Net Income towards Common Stockholders
|
-17.50M | -29.22M | 59.29M | -49.79M | -4.55M | -13.20M | -18.62M | 10.60M | 39.90M | -15.29M | -86.75M | 16.57M | -39.61M | -46.01M | -2.82M |
|
EPS (Basic)
|
-0.07 | -0.12 | 0.24 | -0.21 | -0.02 | -0.05 | -0.07 | 0.05 | 0.13 | -0.05 | -0.26 | 0.06 | -0.11 | -0.12 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.07 | -0.12 | 0.24 | -0.21 | -0.02 | -0.05 | -0.07 | 0.05 | 0.13 | -0.05 | -0.26 | 0.06 | -0.11 | -0.12 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
250.17M | 247.49M | 247.52M | 247.52M | 248.94M | 248.94M | 250.96M | 254.66M | 296.49M | 310.03M | 328.94M | 347.81M | 361.53M | 371.21M | 393.28M |
|
Shares Outstanding (Diluted Average)
|
250.17M | 248.95M | 248.78M | 248.23M | 248.65M | 249.13M | 251.79M | 252.44M | 304.40M | 316.65M | 332.68M | 323.10M | 360.51M | 375.05M | 393.19M |
|
EBITDA
|
-17.55M | -29.32M | 59.24M | -45.40M | 7.58M | 2.32M | -2.91M | 31.90M | 63.89M | 4.13M | -62.89M | 53.18M | 5.21M | -1.34M | 21.68M |
|
Interest Expenses
|
| | | | 0.40M | 0.48M | 0.63M | 0.49M | 0.40M | 0.37M | 0.35M | 0.59M | 0.78M | 1.14M | 1.29M |
|
Tax Rate
|
| | | | | | 5.56% | 27.30% | 12.24% | | 4.20% | | | | 21.39% |