|
Revenue
|
1.01M | 9.71M | 7.32 | 44.50M | 37.85M | -0.70M | 0.04M | 0.06M | 0.08M | 0.10M | 11.93M | 30.57M | 25.65M | -0.19M | 25.46M | 19.68M | 75.61M | 104.40M | 45.90M | 26.54M | 61.75M | 16.54M | 0.73M | 37.07M | 23.53M | -3.37M | 9.37M | 9.72M | 21.34M | 29.59M | 4.26M | 14.86M | 19.16M | 65.77M | 17.52M | 18.14M | 10.52M | -6.89M | 52.80M | 2.89M | 15.60M | 10.18M | 12.82M | 25.21M | 13.81M | 20.15M | 65.92M | 54.32M | 19.23M | 24.51M | 14.29M | 10.89M | 17.56M | 8.31M | 18.69M | 15.34M | 5.65M | 19.48M | 55.03M | 4.16M | 16.10M |
|
Interest income - Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.21M | 0.09M | 0.12M | 0.11M | 0.13M | 0.11M | 0.06M | 0.02M | 0.03M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.07M | 0.78M | 1.87M | 3.63M | 3.55M | 2.26M | 1.72M | 1.30M | 1.20M | 1.59M | 1.42M | 1.78M | 2.62M | 2.97M | 3.18M |
|
Interest Income - Total
|
460.00 | 0.01M | 0.06M | 0.07M | 0.03M | 0.03M | 0.04M | 0.06M | 0.08M | 0.10M | 0.08M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.09M | 0.09M | 0.08M | 0.09M | 0.11M | 0.19M | 0.34M | 0.46M | 0.58M | 0.62M | 0.72M | 0.90M | 1.15M | 1.34M | 1.77M | 2.46M | 2.88M | 2.92M | 2.66M | 2.35M | 1.65M | 1.00M | 0.62M | 0.32M | 0.05M | 0.00M | 0.00M | 0.00M | 100.00 | 151.00 | 220.00 | 0.11M | 0.32M | 0.27M | 0.74M | 1.69M | 2.52M | 2.85M | 2.62M | 3.46M | 3.23M | 2.32M | 1.36M | 1.30M | 1.92M |
|
Interest Income - Net
|
460.00 | 0.01M | 0.06M | 0.07M | 0.03M | 0.03M | 0.04M | 0.06M | 0.08M | 0.10M | 0.08M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.09M | 0.09M | 0.08M | 0.09M | 0.11M | 0.19M | 0.34M | 0.46M | 0.58M | 0.62M | 0.72M | 0.90M | 1.15M | 1.34M | 1.77M | 2.46M | 2.88M | 2.92M | 2.66M | 2.35M | 1.65M | 1.00M | 0.62M | 0.32M | 0.05M | 0.00M | 0.00M | 0.00M | 100.00 | 151.00 | 220.00 | 0.11M | 0.32M | 0.27M | 0.74M | 1.69M | 2.52M | 2.85M | 2.62M | 3.46M | 3.23M | 2.32M | 1.36M | 1.30M | 1.92M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.26M | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| | 186.00 | 0.00M | 162.00 | -0.00M | | | -7.00 | | | 1.00 | 3.00 | | | | | | 0.00M | | | | | | | | | | -23.00 | | | | -286.00 | | | 42.00 | 17.00 | | 0.02M | 2.26M | | -2.26M | | | | | | | | | | | | | | | | | | | |
|
Non-Interest Income
|
| | 186.00 | 0.00M | 162.00 | -0.00M | | | -7.00 | | | 1.00 | 3.00 | | | | | | 0.00M | | | | | | | | | | -23.00 | | | | -286.00 | | | 42.00 | 17.00 | | 0.02M | 2.26M | | -4.52M | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| | | 0.17M | | | | | | | | 0.27M | 0.16M | 0.14M | 0.15M | 0.14M | 0.16M | 0.30M | 0.29M | 0.31M | 0.28M | 0.19M | 0.18M | 0.17M | 0.18M | 0.17M | 0.12M | 0.23M | 0.13M | 0.24M | 0.19M | 0.19M | 0.20M | 0.19M | 0.19M | 0.18M | 0.09M | 0.09M | 0.05M | 0.09M | 0.08M | 0.37M | 0.10M | 0.19M | 0.13M | 0.67M | 0.12M | 0.30M | 0.39M | 0.45M | 0.20M | 0.19M | 0.20M | 0.62M | 0.21M | 0.26M | 0.36M | 0.22M | 0.16M | 0.15M | 0.22M |
|
Other Operating Expenses
|
0.04M | 0.21M | -0.21 | 1.39M | 1.26M | 1.18M | | | | | 1.39M | 1.50M | 1.46M | 1.51M | 1.52M | 1.57M | 2.06M | 2.21M | 1.80M | 1.53M | 1.52M | 1.48M | 1.35M | 1.45M | 1.77M | 1.69M | 1.43M | 1.42M | 1.19M | 1.31M | 1.39M | 1.54M | 1.64M | 1.40M | 1.28M | 1.10M | 0.83M | 0.63M | 0.44M | 0.35M | 0.34M | 0.29M | 0.40M | 0.64M | 0.62M | 0.60M | 0.69M | 0.95M | 0.88M | 0.77M | 0.63M | 0.50M | 0.52M | 0.54M | 0.82M | 1.03M | 1.08M | 0.54M | 0.91M | 0.96M | 1.19M |
|
Operating Expenses
|
0.04M | 0.21M | -0.21 | 1.39M | 1.26M | 1.18M | | | | | 1.39M | 1.50M | 1.46M | 1.51M | 1.52M | 1.57M | 2.06M | 2.21M | 1.80M | 1.53M | 1.52M | 1.48M | 1.35M | 1.45M | 1.77M | 1.69M | 1.43M | 1.42M | 1.19M | 1.31M | 1.39M | 1.54M | 1.64M | 1.40M | 1.28M | 1.10M | 0.83M | 0.63M | 0.44M | 0.35M | 0.34M | 0.29M | 0.40M | 0.64M | 0.62M | 0.60M | 0.69M | 0.95M | 0.88M | 0.77M | 0.63M | 0.50M | 0.52M | 0.54M | 0.82M | 1.03M | 1.08M | 0.54M | 0.91M | 0.96M | 1.19M |
|
Operating Income
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
EBIT
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
Non Operating Investment Income
|
0.58M | 6.84M | | -37.70M | -21.14M | 20.34M | | | | | | -7.09M | 28.53M | 10.08M | -1.50M | 0.98M | -27.82M | -21.15M | 3.32M | 31.83M | -4.84M | -0.40M | 14.35M | 6.50M | -16.93M | 6.89M | -0.13M | -14.49M | 18.60M | 1.12M | -3.66M | 11.13M | -20.11M | -10.50M | 19.59M | -8.41M | -0.48M | 7.18M | -10.25M | 10.92M | 3.94M | 4.50M | 0.72M | -6.43M | -6.60M | 12.16M | 12.91M | -76.80M | 15.80M | 52.65M | -8.84M | -18.53M | 12.55M | 2.12M | 7.61M | -14.01M | 16.45M | -23.82M | 32.98M | -16.06M | 4.60M |
|
Other Non Operating Income
|
| | | | | | | | | | | -359.00 | 16.00 | 104.00 | -118.00 | -13.00 | 2.00 | 8.00 | 53.00 | 36.00 | -709.00 | -415.00 | 870.00 | 6.00 | -98.00 | -293.00 | 181.00 | 458.00 | 126.00 | 10.00 | 47.00 | -26.00 | 28.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.02M | | | 0.00M | 0.09M | -0.37M | | | | | | 0.03M | 0.03M | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
Profit After Tax
|
0.99M | 9.53M | 17.31M | -45.89M | -39.11M | -0.46M | | | | | -13.32M | -32.08M | 24.19M | -1.30M | 23.94M | 18.11M | -77.67M | -106.55M | -47.70M | 25.00M | -63.27M | -17.99M | -2.08M | 35.62M | -25.31M | -23.83M | -10.80M | -11.14M | 20.15M | 30.39M | 2.87M | 13.32M | -20.80M | -67.17M | 17.46M | | | | | | | | 12.41M | 24.68M | -14.43M | 19.59M | 65.23M | -54.88M | -20.11M | 23.74M | 13.90M | -11.25M | 17.04M | -8.85M | 17.88M | 14.30M | 4.57M | -19.87M | 54.12M | 3.58M | 15.44M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
Consolidated Net Income
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
Income towards Parent Company
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |
|
EPS (Basic)
|
4.17 | 10.20 | 6.01 | -6.21 | -5.71 | 0.01 | | | | | -1.74 | -4.06 | 2.65 | -0.88 | 3.44 | 1.84 | -5.33 | -6.87 | -3.30 | 2.18 | -5.23 | -1.45 | 0.29 | 2.66 | -2.09 | 1.82 | 0.95 | -0.75 | 1.62 | 2.40 | -1.75 | 0.98 | -1.24 | -4.97 | 1.92 | -1.83 | -1.14 | 1.38 | -10.75 | 3.03 | 3.09 | 2.95 | 2.98 | 4.90 | -1.27 | 2.47 | 11.76 | -6.48 | -3.46 | 4.78 | 1.97 | -1.88 | 5.48 | -2.78 | 4.71 | 2.23 | 1.08 | 3.66 | 6.27 | 1.26 | 4.56 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -4.06 | 2.60 | 0.19 | 3.44 | 1.76 | -5.36 | -8.30 | -3.34 | 2.15 | -5.20 | -1.38 | -0.16 | 2.66 | -2.09 | 0.60 | -0.75 | -0.82 | 1.64 | 1.89 | -1.75 | 0.93 | -1.40 | -1.70 | 1.83 | -1.84 | -1.32 | 0.48 | -10.66 | 3.26 | 3.56 | 14.24 | 2.77 | 4.80 | -1.34 | 2.39 | 11.43 | -6.38 | -3.67 | 4.53 | 2.15 | -1.93 | 5.43 | -0.44 | 4.68 | 1.46 | 0.66 | 3.64 | 6.17 | 1.11 | 4.56 |
|
Shares Outstanding (Weighted Average)
|
0.22M | 0.67M | 3.60M | 6.96M | 7.06M | 6.14M | 6.25M | 6.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | | | | | | | | | | | | | | 18.11M | 73.55M | 102.19M | | 25.00M | 60.24M | 15.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35M | 23.73M | | | 17.04M | 7.77M | | | | | | | |