|
Revenue
|
12.34M | 16.21M | 17.54M | 19.68M | 15.61M | 19.35M | 15.12M | 16.09M | 15.36M | 18.04M | 21.03M | 19.79M | 17.70M | 19.05M | 20.62M | 21.78M | 19.64M | 18.54M | 19.24M | 34.88M | 31.66M | 22.86M | 23.72M | 31.28M | 27.63M | 22.83M | 27.70M | 30.71M | 104.45M | 22.48M | 23.88M | 24.45M | 90.39M | 15.24M | 16.28M | 18.49M | 17.67M | 13.08M | 13.74M | 14.64M | 12.07M | 9.80M | 10.24M | 11.51M | 7.74M | 6.02M | 7.18M | 9.95M | 8.27M | 15.02M | 10.10M | 14.08M | 16.85M | 13.59M | 14.01M | 27.88M | 12.55M | 12.98M | 13.01M | 13.28M | 9.86M | 9.13M | 12.74M | 40.74M | 15.57M | 11.12M | 12.36M |
|
Cost of Revenue
|
1.83M | 5.46M | 4.24M | 4.90M | 3.85M | 4.94M | 2.19M | 0.86M | 1.29M | 1.59M | 1.70M | 2.10M | 1.65M | 2.44M | 2.93M | 2.12M | 2.95M | 3.78M | 4.75M | 11.01M | 9.36M | 8.50M | 3.31M | 9.11M | 9.18M | 7.29M | 8.39M | 8.51M | 31.34M | 5.69M | 4.90M | 7.29M | 25.12M | 4.07M | 4.04M | 6.36M | 5.05M | 3.42M | 3.62M | 5.25M | 3.83M | 3.61M | 4.09M | 5.73M | 3.72M | 2.68M | 4.33M | 4.38M | 4.71M | 4.63M | 3.33M | 6.46M | 6.47M | 7.36M | 8.09M | 14.41M | 6.50M | 6.99M | 4.65M | 5.46M | 2.03M | 4.48M | 6.26M | 21.00M | 7.04M | 4.81M | 5.21M |
|
Gross Profit
|
10.51M | 10.75M | 13.30M | 14.78M | 11.76M | 14.41M | 12.93M | 15.23M | 14.07M | 16.45M | 19.33M | 17.69M | 16.05M | 16.62M | 17.69M | 19.66M | 16.70M | 14.76M | 14.49M | 23.87M | 22.30M | 14.35M | 20.41M | 22.17M | 18.45M | 15.54M | 19.32M | 22.20M | 73.11M | 16.78M | 18.98M | 17.16M | 65.27M | 11.17M | 12.24M | 12.13M | 12.62M | 9.65M | 10.13M | 9.40M | 8.24M | 6.19M | 6.15M | 5.79M | 4.01M | 3.34M | 2.85M | 5.57M | 3.56M | 10.38M | 6.77M | 7.62M | 10.38M | 6.23M | 5.91M | 13.47M | 6.04M | 5.99M | 8.37M | 7.81M | 7.83M | 4.65M | 6.48M | 19.74M | 8.54M | 6.31M | 7.14M |
|
Amortization - Intangibles
|
0.77M | 0.77M | 0.75M | 0.74M | 0.72M | 0.72M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.04M | 0.16M | 0.22M | 0.73M | 0.44M | 0.42M | 0.41M | 1.23M | 1.42M | 1.89M | 1.46M | 1.46M | 1.05M | 1.46M | 1.46M | 1.46M | 5.85M | 1.46M | 1.46M | 1.40M | 5.72M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.44M | 0.99M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.60M | 0.74M | 0.85M | 0.70M | 0.69M | 0.59M | 0.74M | 0.74M | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
7.62M | | 7.94M | 8.10M | 8.11M | 8.16M | 8.11M | 8.13M | 8.62M | 8.85M | 8.87M | 9.00M | 9.15M | 9.10M | 9.12M | 9.12M | 9.10M | 9.24M | 9.21M | 9.44M | 9.39M | 9.38M | 9.39M | 9.40M | 9.35M | 9.36M | 9.43M | 9.43M | 37.34M | 8.52M | 7.76M | 6.27M | 27.72M | 4.36M | 3.65M | 2.21M | 2.20M | 2.09M | 2.08M | 2.07M | 1.89M | 1.77M | 1.61M | 1.59M | 1.64M | 1.52M | 1.34M | 0.82M | 0.71M | 0.65M | 0.44M | 1.03M | 0.90M | 1.00M | 0.25M | 0.92M | 0.85M | 0.82M | | | | | | | | | |
|
Research & Development
|
-0.02M | 0.04M | 0.07M | 0.06M | 0.08M | 0.07M | 0.10M | 0.08M | 0.04M | 0.06M | 0.04M | 0.07M | 0.01M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
4.11M | 3.87M | 4.26M | 4.28M | 3.63M | 5.48M | 3.67M | 2.79M | 3.11M | 3.41M | 4.07M | 4.30M | 3.93M | 5.89M | 6.31M | 5.43M | 4.53M | 6.20M | 4.10M | 6.95M | 7.59M | 7.71M | 8.21M | 7.48M | 8.33M | 9.62M | 9.51M | 7.61M | 33.37M | 6.43M | 5.24M | 6.09M | 23.78M | 6.32M | 6.25M | 9.26M | 6.63M | 6.54M | 6.49M | 6.42M | 8.21M | 5.85M | 4.99M | 3.00M | 2.51M | 3.84M | 6.17M | 5.36M | 6.50M | 6.04M | 7.16M | 7.36M | 9.03M | 9.82M | 9.64M | 9.11M | 7.80M | 7.89M | 6.83M | 6.37M | 6.82M | 6.56M | 6.36M | 9.36M | 5.40M | 8.95M | 11.41M |
|
Restructuring Costs
|
| | | | | | | | 0.18M | | | 0.83M | 0.60M | 1.27M | 0.34M | | -0.75M | | | 3.92M | -0.89M | 0.95M | 0.82M | 0.49M | 0.39M | 0.13M | 0.06M | 0.58M | 1.13M | 0.09M | 0.02M | 0.02M | 0.09M | | | | | | | | | | | | | | | | | | | -1.11M | -1.14M | | | -2.50M | -2.53M | | | | | 1.58M | 1.01M | | | 2.46M | 1.54M |
|
Other Operating Expenses
|
0.00M | 14.83M | 5.31M | 0.00M | 0.01M | 5.76M | 2.39M | 0.95M | 1.38M | 1.69M | 1.77M | 2.19M | 2.52M | 2.67M | 3.23M | 2.88M | 3.61M | 4.23M | 5.28M | 12.27M | 10.95M | 10.48M | 4.94M | 10.77M | 16.24M | 9.09M | -0.80M | 0.23M | 2.23M | 7.15M | 6.37M | 2.54M | 2.54M | 5.46M | 6.38M | 8.39M | 5.86M | 4.88M | 6.08M | 6.76M | 5.65M | 4.88M | 4.74M | 6.31M | 4.75M | 3.27M | 4.73M | 5.05M | 5.57M | 5.55M | 3.92M | 7.57M | 9.58M | 7.36M | 8.83M | 16.91M | 9.04M | 6.99M | 5.60M | 6.48M | 17.04M | 3.76M | 6.22M | 21.94M | 8.05M | 3.40M | 4.82M |
|
Operating Expenses
|
12.95M | 18.74M | 17.59M | 18.22M | 16.51M | 19.47M | 14.27M | 11.94M | 13.32M | 14.00M | 14.75M | 16.39M | 16.22M | 18.96M | 19.03M | 17.48M | 16.51M | 19.71M | 18.61M | 32.59M | 27.04M | 28.51M | 23.36M | 28.14M | 34.30M | 28.20M | 45.64M | 27.36M | 125.59M | 22.20M | 19.39M | 21.49M | 83.64M | 16.14M | 16.28M | 19.86M | 14.69M | 13.52M | 14.64M | 15.26M | 15.74M | 12.50M | 11.33M | 10.90M | 8.90M | 8.63M | 12.24M | 11.23M | 12.78M | 12.24M | 11.52M | 14.85M | 18.37M | 18.17M | 18.72M | 24.44M | 15.16M | 15.70M | 12.43M | 12.85M | 23.86M | 11.90M | 13.60M | 31.30M | 13.45M | 14.82M | 17.77M |
|
Operating Income
|
-2.44M | -0.08M | -0.05M | 1.46M | -0.90M | -0.12M | 0.84M | 4.15M | 2.04M | 4.04M | 6.28M | 3.40M | 1.48M | 1.94M | 3.58M | 4.30M | 3.13M | -1.17M | 0.63M | 2.30M | 4.63M | -5.66M | 0.36M | 3.13M | -6.67M | -5.37M | -17.94M | 3.34M | -21.15M | 0.28M | 4.49M | 2.96M | 6.76M | -0.90M | 0.00M | -1.37M | 2.99M | -0.44M | -0.90M | -0.61M | -3.67M | -2.70M | -1.09M | 0.61M | -1.17M | -2.62M | -5.06M | -1.28M | -4.52M | 2.77M | -1.41M | -0.76M | -1.52M | -4.58M | -4.71M | 3.44M | -2.62M | -2.72M | 0.59M | 0.43M | -14.00M | -2.78M | -0.86M | 9.44M | 2.13M | -3.70M | -5.41M |
|
EBIT
|
-2.44M | -0.08M | -0.05M | 1.46M | -0.90M | -0.12M | 0.84M | 4.15M | 2.04M | 4.04M | 6.28M | 3.40M | 1.48M | 1.94M | 3.58M | 4.30M | 3.13M | -1.17M | 0.63M | 2.30M | 4.63M | -5.66M | 0.36M | 3.13M | -6.67M | -5.37M | -17.94M | 3.34M | -21.15M | 0.28M | 4.49M | 2.96M | 6.76M | -0.90M | 0.00M | -1.37M | 2.99M | -0.44M | -0.90M | -0.61M | -3.67M | -2.70M | -1.09M | 0.61M | -1.17M | -2.62M | -5.06M | -1.28M | -4.52M | 2.77M | -1.41M | -0.76M | -1.52M | -4.58M | -4.71M | 3.44M | -2.62M | -2.72M | 0.59M | 0.43M | -14.00M | -2.78M | -0.86M | 9.44M | 2.13M | -3.70M | -5.41M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.79M | -19.83M | -6.75M | -1.14M | 0.33M | 0.67M | 0.45M | -0.87M | -1.26M | -0.57M | | | | -0.72M | -3.04M | -0.54M | 0.00M | 0.00M | 0.14M | 0.03M | | |
|
Other Non Operating Income
|
0.68M | -0.68M | 0.54M | 0.85M | -0.92M | 5.03M | -1.89M | 0.32M | | -0.79M | 0.39M | 0.60M | 0.31M | | | | -7.91M | 0.83M | 0.11M | 0.04M | -0.12M | -0.26M | 0.08M | -0.11M | -0.16M | -0.93M | 0.12M | 0.27M | -0.93M | 0.12M | 0.14M | -0.06M | -5.42M | -0.07M | -0.13M | 0.04M | -4.26M | -0.01M | -0.02M | -0.01M | -0.06M | -0.01M | -0.15M | -1.02M | -0.02M | -0.19M | -0.34M | -0.54M | -0.65M | 2.18M | 0.10M | -0.02M | | -0.01M | 0.01M | -0.08M | 0.07M | -0.50M | 0.03M | 0.15M | 0.14M | 0.17M | 0.00M | -0.07M | 0.04M | -0.08M | 0.03M |
|
Non Operating Income
|
-0.27M | -0.14M | -0.16M | -0.11M | -0.33M | -0.15M | -0.16M | -0.10M | -0.04M | 0.05M | 0.39M | 0.17M | 0.31M | 0.20M | 0.19M | 0.10M | 0.16M | 0.13M | 0.11M | 0.02M | 0.17M | 0.14M | -0.04M | -0.03M | 0.04M | 0.11M | 0.12M | 0.27M | 0.51M | 0.12M | 0.14M | -0.06M | 0.03M | -0.07M | -0.13M | -0.04M | -0.04M | -0.01M | -0.02M | -0.01M | -0.06M | -0.01M | -0.15M | -1.02M | -0.02M | -0.19M | -0.33M | -0.15M | -0.01M | -0.01M | 0.10M | -0.02M | -0.07M | -0.01M | 0.01M | -0.08M | 0.07M | -0.50M | 0.03M | 0.15M | 0.14M | 0.17M | 0.00M | -0.07M | 0.04M | -0.08M | 0.03M |
|
EBT
|
-3.24M | -0.88M | -1.10M | 0.92M | -1.44M | -6.95M | -5.80M | -2.65M | -4.69M | -3.33M | 13.85M | -4.20M | -5.88M | -4.87M | -2.62M | -1.26M | -15.99M | -6.99M | -5.17M | -2.69M | -0.47M | -10.69M | -4.64M | -1.93M | -11.64M | -11.32M | -23.07M | -1.51M | -42.16M | -4.51M | -0.44M | -0.45M | -14.95M | -4.97M | -7.27M | -5.81M | -0.05M | -3.14M | -3.49M | -3.22M | -6.12M | -4.99M | -3.06M | -2.03M | -4.33M | -19.87M | -26.75M | -9.67M | -6.94M | 5.13M | -0.68M | -0.43M | -2.54M | -5.99M | -5.66M | 5.02M | -2.96M | -3.52M | -0.30M | -2.76M | -14.68M | -3.04M | -1.20M | 7.17M | 0.94M | -3.50M | -5.53M |
|
Tax Provisions
|
| | | | | | | | | | | | | -5.02M | | | 0.07M | | | | | | | | | | | 0.47M | 0.34M | 0.10M | 0.04M | 0.03M | 0.25M | 0.20M | 0.20M | 0.11M | -0.10M | 0.14M | | 0.10M | 0.10M | 0.05M | 0.03M | 0.14M | -0.10M | | -0.18M | | 0.50M | -0.06M | 0.49M | -0.03M | -1.39M | | | | 0.12M | 0.02M | 0.02M | -0.02M | -0.02M | 0.01M | 0.01M | 0.01M | 0.09M | 0.01M | 0.02M |
|
Profit After Tax
|
-9.31M | 240.00 | -1.12M | -6.38M | 0.01M | -7.06M | -10.84M | -4.08M | -6.26M | -4.02M | -0.66M | -3.75M | -5.53M | -0.07M | -2.81M | -1.26M | -16.07M | -6.38M | -4.42M | -2.69M | -0.47M | -10.81M | -4.59M | -2.27M | -11.64M | -11.32M | -23.07M | -2.46M | -42.51M | -4.58M | -0.48M | -0.48M | -15.20M | -5.15M | -7.46M | -5.92M | 0.04M | -3.28M | -3.49M | -3.27M | -6.22M | -5.04M | -3.10M | -2.17M | -4.44M | -19.87M | -26.57M | -9.67M | -6.80M | 5.19M | -0.20M | -0.40M | -2.32M | -5.99M | -5.66M | 5.02M | -3.07M | -3.54M | -0.32M | -2.74M | -14.68M | -3.05M | -1.20M | 7.16M | 0.86M | -3.52M | -5.54M |
|
Equity Income
|
| | | | | | | | | | | -0.34M | -0.17M | 0.03M | 0.63M | 0.68M | -1.02M | -1.25M | -0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.80M | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | 1.17M | 1.18M | 1.20M | | 1.22M | 1.23M | 1.25M | | 1.27M | 1.28M | 1.29M | | 1.29M | 1.29M | 1.28M | | 1.29M | 1.31M | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.86M | -0.43M | -0.74M | 0.49M | -0.77M | -0.02M | -0.01M | -0.02M | -0.07M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.00M | -0.01M | -0.02M | -0.02M | -0.03M | 0.01M | -0.01M | -0.02M | 0.08M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.04M | 0.04M | 0.05M | 0.02M | 0.08M | 0.05M | 0.01M | 0.04M | 0.04M |
|
Income from Continuing Operations
|
-3.24M | -0.88M | -1.10M | 0.92M | -1.44M | -6.95M | -5.80M | -2.65M | -4.69M | -3.33M | 13.85M | -4.20M | -5.88M | 0.15M | -2.62M | -1.26M | -16.07M | -6.99M | -5.17M | -2.69M | -0.47M | -10.69M | -4.64M | -1.93M | -11.64M | -11.32M | -23.07M | -1.98M | -42.51M | -4.61M | -0.48M | -0.48M | -15.20M | -5.17M | -7.47M | -5.92M | 0.05M | -3.28M | -3.49M | -3.32M | -6.22M | -5.04M | -3.09M | -2.16M | -4.23M | -19.87M | -26.57M | -9.67M | -7.43M | 5.19M | -1.17M | -0.40M | -1.15M | -5.99M | -5.66M | 5.02M | -3.07M | -3.54M | -0.32M | -2.74M | -14.65M | -3.05M | -1.20M | 7.16M | 0.86M | -3.52M | -5.54M |
|
Consolidated Net Income
|
-3.24M | -0.88M | -0.15M | -0.30M | -0.39M | -0.15M | -2.04M | -1.68M | -2.96M | -2.37M | 0.43M | -6.89M | 3.44M | -0.28M | 0.01M | -0.52M | -0.47M | -0.60M | -0.75M | -7.69M | -2.86M | 0.15M | -3.04M | -0.34M | -0.25M | -11.32M | -23.07M | -1.98M | -42.51M | -4.61M | -0.48M | -0.48M | -15.20M | -5.17M | -7.47M | -5.92M | 0.05M | -3.28M | -3.49M | -3.32M | -6.22M | -5.04M | -3.09M | -2.16M | -4.23M | -19.87M | -26.57M | -9.67M | -7.43M | 5.19M | -1.17M | -0.40M | -1.15M | -5.99M | -5.66M | 5.02M | -3.07M | -3.54M | -0.32M | -2.74M | -14.65M | -3.05M | -1.20M | 7.16M | 0.86M | -3.52M | -5.54M |
|
Income towards Parent Company
|
-3.24M | -0.88M | -0.15M | -0.30M | -0.39M | -0.15M | -2.04M | -1.68M | -2.96M | -2.37M | 0.43M | -6.89M | 3.44M | -0.28M | 0.01M | -0.52M | -0.47M | -0.60M | -0.75M | -7.69M | -2.86M | 0.15M | -3.04M | -0.34M | -0.25M | -11.32M | -23.07M | -0.76M | -42.51M | -3.44M | 0.70M | 0.72M | -15.20M | -3.95M | -6.24M | -4.68M | 0.05M | -2.01M | -2.21M | -2.02M | -6.22M | -3.75M | -1.80M | -0.88M | -4.23M | -18.58M | -25.25M | -9.64M | -6.78M | 5.19M | -0.18M | -0.39M | -2.41M | -6.00M | -5.66M | 5.01M | -3.08M | -3.55M | -0.36M | -2.78M | -14.72M | -3.07M | -1.29M | 7.11M | 0.85M | -3.56M | -5.59M |
|
Preferred Dividend Payments
|
50.00 | -0.10M | -0.10M | -0.10M | 400.00 | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | -0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.36M | 0.09M | 0.09M | 0.09M | 0.36M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-65.44M | 7.15M | -1.22M | -6.48M | -15.06M | -7.16M | -10.94M | -4.18M | -7.35M | -6.48M | -0.32M | -10.73M | -5.87M | -0.22M | -2.70M | -1.87M | -16.63M | -7.08M | -5.26M | -10.47M | -3.42M | -10.75M | -7.43M | -2.36M | -11.12M | -10.97M | -22.42M | -2.55M | -42.10M | -4.64M | -0.56M | -0.55M | -15.48M | -5.24M | -7.54M | -6.00M | -0.03M | -3.36M | -3.57M | -3.35M | -6.32M | -5.12M | -3.18M | -2.26M | -4.53M | -19.95M | -26.63M | -9.73M | -6.87M | 5.10M | -0.27M | -0.47M | -2.58M | -6.09M | -5.75M | 4.93M | -3.17M | -3.64M | -0.45M | -2.86M | -14.81M | -3.16M | -1.38M | 7.02M | 0.76M | -3.65M | -5.68M |
|
EPS (Basic)
|
-467.32 | 51.78 | -8.47 | -45.08 | -104.70 | -0.24 | -0.36 | -0.08 | -0.40 | -0.12 | -0.02 | -0.10 | -0.15 | -0.92 | -0.06 | -0.03 | -0.33 | -0.13 | -0.08 | -0.05 | -0.01 | -1.42 | -0.61 | -0.03 | -1.41 | -1.63 | -3.55 | -0.40 | -6.51 | -0.70 | -0.08 | -0.07 | -1.92 | -0.48 | -0.60 | -0.20 | 0.21 | -0.09 | -0.09 | -0.09 | -0.17 | -0.13 | -0.08 | -0.05 | -0.08 | -0.21 | -0.23 | -0.07 | -0.83 | 0.03 | -0.03 | -0.05 | 0.18 | -0.69 | -0.65 | 0.55 | -0.35 | -0.37 | -0.04 | -0.22 | -1.19 | -0.20 | -0.09 | 0.44 | 0.05 | -0.21 | -0.31 |
|
EPS (Weighted Average and Diluted)
|
| 0.25 | -0.04 | -0.23 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21 | -0.23 | -0.07 | -0.05 | 0.03 | 0.00 | 0.00 | 0.17 | -0.69 | -0.65 | 0.55 | -0.35 | -0.37 | -0.04 | -0.22 | -1.19 | -0.20 | -0.09 | | | -0.21 | -0.31 |
|
Shares Outstanding (Weighted Average)
|
0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.19M | 0.19M | 0.19M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.26M | 0.32M | 0.32M | 0.38M | 0.38M | 0.38M | 0.38M | 0.37M | 0.37M | 0.43M | 0.45M | 0.45M | 0.48M | 0.51M | 0.42M | 0.68M | 0.68M | 1.76M | 1.75M | 1.75M | 1.75M | 1.76M | 1.78M | 1.78M | 1.98M | 1.99M | 2.01M | 2.01M | 5.59M | 6.49M | 8.30M | 8.30M | 8.40M | 8.74M | 8.74M | 8.74M | 8.86M | 8.91M | 8.95M | 11.68M | 12.29M | 12.86M | 13.33M | 13.33M | 15.71M | 15.87M | 15.98M | 17.11M | 19.08M |
|
Shares Outstanding (Diluted Average)
|
| 28.28M | 28.66M | 28.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.42M | 114.53M | 136.87M | 127.79M | 171.26M | 170.74M | 173.17M | 173.83M | 175.42M | 176.90M | | | | | | | 15.70M | 15.72M | | | 16.99M | 18.45M |
|
EBITDA
|
5.19M | -0.08M | 7.89M | 9.56M | 7.20M | 8.04M | 8.96M | 12.28M | 10.65M | 12.89M | 15.15M | 12.40M | 10.62M | 11.04M | 12.70M | 13.42M | 12.23M | 8.07M | 9.84M | 11.74M | 14.02M | 3.72M | 9.75M | 12.53M | 2.68M | 3.99M | -8.51M | 12.77M | 16.20M | 8.80M | 12.26M | 9.23M | 34.48M | 3.46M | 3.65M | 0.84M | 5.18M | 1.65M | 1.18M | 1.46M | -1.78M | -0.92M | 0.52M | 2.21M | 0.47M | -1.09M | -3.71M | -0.46M | -3.81M | 3.42M | -0.97M | 0.27M | -0.62M | -3.58M | -4.46M | 4.36M | -1.76M | -1.90M | 0.59M | 0.43M | -14.00M | -2.78M | -0.86M | 9.44M | 2.13M | -3.70M | -5.41M |
|
Interest Expenses
|
0.81M | 0.81M | 1.05M | 0.54M | 0.54M | 6.83M | 6.64M | 6.80M | 6.73M | 7.37M | -7.57M | 7.60M | 7.36M | 7.48M | 7.28M | 6.69M | 6.89M | 4.92M | 4.53M | 5.05M | 5.25M | 5.04M | 4.99M | 4.93M | 4.94M | 5.13M | 5.19M | 5.16M | 20.64M | 4.93M | 5.11M | 4.83M | 19.07M | 4.04M | 3.98M | 3.15M | 3.09M | 2.69M | 2.57M | 2.59M | 2.43M | 2.28M | 1.81M | 1.62M | 1.54M | 1.29M | 1.19M | 0.95M | 0.66M | 0.14M | 0.04M | 0.10M | 0.08M | 0.13M | 0.38M | 0.37M | 0.41M | 0.29M | 0.20M | 0.29M | 0.28M | 0.20M | 0.34M | 2.34M | 1.25M | 0.10M | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38% | | 0.68% | | | | | 6.05% | 54.73% | | | | | | | 0.87% | 0.16% | | | 0.08% | 9.21% | | |