|
Revenue
|
| 399.93M | 684.23M | 483.72M | 0.03M | 809.75M | 461.10M | 580.46M | 903.38M |
|
Cost of Revenue
|
| 384.81M | 654.32M | 463.69M | | 778.22M | 447.84M | 561.79M | 877.01M |
|
Gross Profit
|
| 15.13M | 29.91M | 20.03M | | 31.53M | 13.25M | 18.67M | 26.37M |
|
Share-based Compensation (IS)
|
| | | | | | | 2.11M | 3.63M |
|
Selling, General & Administrative
|
| 11.08M | 13.68M | 15.89M | | 42.29M | 13.10M | 24.68M | 22.87M |
|
Other Operating Expenses
|
| 384.81M | 654.32M | | | 778.22M | 737.99M | 561.79M | 877.01M |
|
Operating Expenses
|
| 395.89M | 668.00M | 15.89M | | 820.51M | 751.09M | 586.47M | 899.88M |
|
Operating Income
|
| 4.05M | 16.23M | 4.14M | | -10.76M | -0.07M | -6.01M | 3.50M |
|
EBIT
|
| 4.05M | 16.23M | 4.14M | 0.11M | -10.76M | -0.07M | -6.01M | 3.50M |
|
Non Operating Investment Income
|
| | | | | -3.04M | | | |
|
Interest & Investment Income
|
| | 0.11M | 0.15M | | 3.13M | -0.09M | 0.01M | 0.79M |
|
Other Non Operating Income
|
| | | | -0.01M | 0.36M | | 0.65M | -0.07M |
|
EBT
|
| 3.99M | 18.92M | 4.14M | 0.14M | -98.06M | 5.79M | 8.65M | 6.13M |
|
Tax Provisions
|
| -1.31M | 6.03M | 1.34M | | -3.53M | 7.07M | 0.87M | 3.72M |
|
Profit After Tax
|
| 5.30M | 12.89M | 2.80M | 0.14M | -94.53M | -1.28M | -9.52M | 2.41M |
|
Investment Income
|
| | | | | -0.47M | | | |
|
Income from Continuing Operations
|
| 5.30M | 12.89M | 2.80M | 0.14M | -94.53M | -1.28M | 7.77M | 2.41M |
|
Consolidated Net Income
|
| 5.30M | 12.89M | 2.80M | 0.14M | -94.53M | -1.28M | 7.77M | 2.41M |
|
Income towards Parent Company
|
| 2.97M | 12.89M | 2.80M | 0.14M | 101.59M | 4.21M | 7.77M | 2.41M |
|
Net Income towards Common Stockholders
|
| 2.69M | 12.89M | 2.80M | 0.14M | -101.59M | 4.21M | 7.77M | 2.41M |
|
EPS (Basic)
|
| 0.27 | 1.28 | 0.28 | 0.01 | -0.80 | 0.03 | 0.06 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| 3.24 | 15.58 | 3.56 | | -124.24 | 5.14 | 8.60 | |
|
Shares Outstanding (Weighted Average)
|
| 10.08M | 10.08M | 10.08M | | 126.78M | 126.78M | 126.78M | 130.81M |
|
Shares Outstanding (Diluted Average)
|
0.93M | 0.83M | 0.83M | 0.79M | | 0.82M | 0.82M | 0.90M | |
|
EBITDA
|
| 2.69M | 16.23M | 2.80M | 0.11M | -0.47M | -0.07M | 8.09M | 3.50M |
|
Interest Expenses
|
| -0.04M | -0.10M | 0.03M | -0.03M | -0.03M | -0.07M | 0.17M | -0.34M |
|
Tax Rate
|
| | 31.88% | 32.40% | | 3.60% | | 10.07% | 60.69% |