|
Revenue
|
0.30M | 0.45M | 2.36M | 1.08M | 1.20M | 1.26M | 5.62M | 1.26M | 1.45M | 1.34M | 6.97M | 1.07M | 20.30M | 22.31M | 21.03M | 22.54M | 26.80M | 32.77M | 37.19M | 40.36M | 42.78M | 48.57M | 46.43M | 51.35M | 48.71M | 51.97M | 52.41M | 55.95M | 56.95M | 61.45M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | 0.98M | 1.01M | 1.11M | 1.22M | 1.07M | 1.11M | 1.24M | 1.25M | 1.33M | 1.30M | 1.37M | 1.57M | 1.48M | 1.64M | 1.54M | 1.66M | 1.67M | 1.70M |
|
Other Operating Expenses
|
| | 1.11M | 2.49M | 1.17M | 1.21M | 1.21M | 3.09M | 1.42M | 1.44M | 2.87M | 2.61M | 9.27M | 9.46M | 7.93M | 8.70M | 10.75M | 12.98M | 13.20M | 14.11M | 15.04M | 17.50M | 15.29M | 18.49M | 17.21M | 19.65M | 22.40M | 21.57M | 21.26M | 25.11M |
|
Operating Expenses
|
| | 1.11M | 2.49M | 1.17M | 1.21M | 1.21M | 3.09M | 1.42M | 1.44M | 2.87M | 2.61M | 10.26M | 10.47M | 9.04M | 9.91M | 11.82M | 14.09M | 14.44M | 15.36M | 16.37M | 18.80M | 16.66M | 20.07M | 18.69M | 21.29M | 23.94M | 23.23M | 22.93M | 26.82M |
|
Operating Income
|
| | 1.23M | -1.47M | 0.01M | 0.02M | 4.38M | -1.88M | 0.02M | -0.12M | 4.14M | -2.13M | 10.04M | 11.84M | 11.99M | 12.63M | 14.98M | 18.68M | 22.75M | 25.00M | 26.41M | 29.77M | 29.77M | 31.29M | 30.01M | 30.68M | 28.46M | 32.72M | 34.02M | 34.63M |
|
EBIT
|
| | 1.23M | -1.47M | 0.01M | 0.02M | 4.38M | -1.88M | 0.02M | -0.12M | 4.14M | -2.13M | 10.04M | 11.84M | 11.99M | 12.63M | 14.98M | 18.68M | 22.75M | 25.00M | 26.41M | 29.77M | 29.77M | 31.29M | 30.01M | 30.68M | 28.46M | 32.72M | 34.02M | 34.63M |
|
Non Operating Investment Income
|
| | -6.96M | 26.68M | -10.47M | -25.73M | 46.44M | 78.97M | -11.63M | 50.31M | 22.94M | 43.18M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | 21.84M | 33.54M | -4.56M | -44.08M | 48.80M | 78.47M | -78.52M | 50.32M | 22.30M | 22.27M | | | | -5.90M | 5.90M | | | 9.17M | -0.36M | | | -12.36M | 3.67M | -0.39M | | -22.06M | -12.15M | -2.16M |
|
Non Operating Income
|
| | 0.21M | 0.42M | 0.22M | 0.28M | 0.24M | 0.54M | 0.31M | 0.35M | 0.27M | 0.68M | 2.81M | 0.66M | 7.74M | -9.93M | -4.99M | -16.48M | -4.23M | -0.74M | -4.21M | -5.38M | -15.93M | -14.82M | -8.48M | -13.65M | -10.27M | -4.89M | -6.36M | -1.93M |
|
EBT
|
| | 1.23M | -1.47M | 0.01M | 0.02M | 4.38M | -1.88M | 0.02M | -0.12M | 4.14M | -2.13M | 4.63M | 7.18M | 7.08M | 7.15M | 8.35M | 10.74M | 13.93M | 15.32M | 15.93M | 18.29M | 18.32M | 18.84M | 17.43M | 15.97M | 13.26M | 17.45M | 18.00M | 16.58M |
|
Tax Provisions
|
| | 24.58M | | 0.02M | 0.03M | 0.03M | 1.18M | 0.01M | 0.03M | -0.04M | 1.13M | 0.31M | -0.10M | -0.03M | 0.20M | 0.53M | -0.75M | 0.35M | 0.45M | -0.78M | 0.91M | 0.37M | 2.43M | -1.15M | 0.37M | 0.62M | 0.83M | 2.03M | -2.35M |
|
Profit After Tax
|
| | 1.25M | -1.42M | 0.03M | 0.05M | 4.41M | -1.83M | 0.03M | -0.09M | 4.10M | -1.54M | 9.73M | 12.56M | 19.67M | 12.44M | 14.44M | 19.43M | 22.40M | 24.56M | 27.19M | 28.86M | 29.40M | 28.86M | 31.16M | 30.32M | 27.84M | 31.89M | 31.98M | 36.98M |
|
Income from Continuing Operations
|
| | -23.35M | -1.47M | -0.00M | -0.01M | 4.36M | -3.05M | 0.00M | -0.15M | 4.18M | -3.26M | 4.32M | 7.28M | 7.11M | 6.95M | 7.82M | 11.49M | 13.58M | 14.88M | 16.71M | 17.39M | 17.94M | 16.41M | 18.58M | 15.60M | 12.63M | 16.62M | 15.96M | 18.93M |
|
Consolidated Net Income
|
| | -23.35M | -1.47M | -0.00M | -0.01M | 4.36M | -3.05M | 0.00M | -0.15M | 4.18M | -3.26M | 4.32M | 7.28M | 7.11M | 6.95M | 7.82M | 11.49M | 13.58M | 14.88M | 16.71M | 17.39M | 17.94M | 16.41M | 18.58M | 15.60M | 12.63M | 16.62M | 15.96M | 18.93M |
|
Income towards Parent Company
|
| | -23.35M | -1.47M | -0.00M | -0.01M | 4.36M | -3.05M | 0.00M | -0.15M | 4.18M | -3.26M | 4.32M | 7.28M | 7.11M | 6.95M | 7.82M | 11.49M | 13.58M | 14.88M | 16.71M | 17.39M | 17.94M | 16.41M | 18.58M | 15.60M | 12.63M | 16.62M | 15.96M | 18.93M |
|
Net Income towards Common Stockholders
|
| | -23.35M | -1.47M | -0.00M | -0.01M | 4.36M | -3.05M | 0.00M | -0.15M | 4.18M | -3.26M | 4.32M | 7.28M | 7.11M | 6.95M | 7.82M | 11.49M | 13.58M | 14.88M | 16.71M | 17.39M | 17.94M | 16.41M | 18.58M | 15.60M | 12.63M | 16.62M | 15.96M | 18.93M |
|
EPS (Basic)
|
| | | | | | | | | | | | 0.43 | 0.54 | 0.31 | 0.49 | 0.52 | 0.62 | 0.45 | 0.65 | 0.69 | 0.70 | 0.67 | 0.31 | 0.48 | 0.34 | 0.27 | 0.50 | 0.46 | 0.57 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | 0.43 | 0.54 | 0.31 | 0.49 | 0.52 | 0.62 | 0.45 | 0.65 | 0.69 | 0.57 | 0.31 | 0.31 | 0.48 | 0.34 | 0.25 | 0.48 | 0.44 | 0.54 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | 22.53M | 23.43M | 22.84M | 25.51M | 27.99M | 31.38M | 30.02M | 37.60M | 39.70M | 41.51M | 40.73M | 45.67M | 47.24M | 48.32M | 47.45M | 53.52M | 55.54M | 57.53M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 22.53M | 23.43M | 22.84M | 25.51M | 27.99M | 31.38M | 30.02M | 37.60M | 39.70M | 41.51M | 40.73M | 45.67M | 47.24M | 54.12M | 51.19M | 62.78M | 64.83M | 66.84M |
|
EBITDA
|
| | 1.23M | -1.47M | 0.01M | 0.02M | 4.38M | -1.88M | 0.02M | -0.12M | 4.14M | -2.13M | 10.04M | 11.84M | 11.99M | 12.63M | 14.98M | 18.68M | 22.75M | 25.00M | 26.41M | 29.77M | 29.77M | 31.29M | 30.01M | 30.68M | 28.46M | 32.72M | 34.02M | 34.63M |
|
Interest Expenses
|
| | | | | | | | | | | | 5.41M | 4.66M | 4.91M | 5.48M | 6.63M | 7.94M | 8.82M | 9.68M | 10.48M | 11.47M | 11.45M | 12.45M | 12.59M | 14.72M | 15.21M | 15.26M | 16.02M | 18.05M |
|
Tax Rate
|
| | 2,003.10% | | 121.43% | 126.09% | 0.62% | -62.57% | 77.78% | -22.31% | -1.04% | -52.88% | 6.77% | -1.39% | -0.47% | 2.80% | 6.40% | -6.94% | 2.51% | 2.92% | -4.92% | 4.96% | 2.04% | 12.88% | -6.60% | 2.30% | 4.69% | 4.74% | 11.30% | -14.20% |