|
Revenue
|
5.69M | 11.18M | 8.36M | 12.90M | 11.37M | 21.26M | 25.99M | 30.74M | 21.22M | 35.40M | 59.47M | 41.01M | 22.27M | 21.86M | 9.07M | 9.08M | 8.16M | 10.14M | 7.98M |
|
Cost of Revenue
|
2.70M | 5.01M | 4.13M | 7.88M | 6.59M | 12.93M | 18.52M | 22.00M | 14.79M | 25.33M | 47.72M | 31.70M | 17.28M | 15.92M | 5.56M | 6.14M | 5.76M | 6.58M | 5.77M |
|
Gross Profit
|
3.00M | 6.17M | 4.23M | 5.02M | 4.78M | 8.34M | 7.46M | 8.74M | 6.43M | 10.07M | 11.75M | 9.31M | 5.00M | 5.93M | 3.51M | 2.95M | 2.39M | 3.56M | 2.21M |
|
Selling, General & Administrative
|
1.25M | 1.53M | 1.43M | 1.31M | 1.64M | 1.78M | 1.77M | 2.03M | 2.94M | 3.27M | 2.51M | 4.48M | 3.28M | 3.83M | 3.65M | 3.46M | 2.65M | 2.35M | 2.50M |
|
Other Operating Expenses
|
1.77M | 2.12M | 2.24M | 2.39M | 2.56M | 3.49M | 3.85M | 4.23M | 3.63M | 4.55M | 4.75M | 13.63M | 4.52M | 4.17M | 3.53M | 4.19M | 3.66M | 3.64M | 3.62M |
|
Operating Expenses
|
3.02M | 3.65M | 3.67M | 3.70M | 4.20M | 5.27M | 5.62M | 6.26M | 6.57M | 7.82M | 7.26M | 18.11M | 7.80M | 8.00M | 7.17M | 7.65M | 6.32M | 5.99M | 6.12M |
|
Operating Income
|
-0.03M | 2.52M | 0.57M | 1.32M | 0.58M | 3.06M | 1.84M | 2.49M | -0.14M | 2.25M | 4.49M | -8.79M | -2.81M | -2.06M | -3.66M | -4.70M | -3.92M | -2.43M | -3.91M |
|
EBIT
|
-0.03M | 2.52M | 0.57M | 1.32M | 0.58M | 3.06M | 1.84M | 2.49M | -0.14M | 2.25M | 4.49M | -8.79M | -2.81M | -2.06M | -3.66M | -4.70M | -3.92M | -2.43M | -3.91M |
|
Other Non Operating Income
|
-0.78M | -0.81M | -0.79M | -3.45M | -1.26M | -0.36M | -0.91M | -0.96M | -1.27M | -0.99M | -0.98M | -0.86M | -1.21M | -1.35M | 3.89M | -1.86M | -2.02M | -1.77M | -1.09M |
|
Non Operating Income
|
-0.78M | -0.81M | -0.79M | -3.45M | -1.26M | -0.36M | -0.91M | -0.96M | -1.27M | -0.99M | -0.98M | -0.86M | -1.21M | -1.35M | 3.89M | -1.86M | -2.02M | -1.77M | -1.09M |
|
EBT
|
-0.09M | 1.71M | -0.23M | -2.12M | -0.67M | 2.70M | 0.94M | 1.52M | -1.41M | 1.27M | 3.52M | -9.65M | -4.02M | -3.42M | 0.23M | -6.57M | -5.94M | -4.20M | -5.00M |
|
Tax Provisions
|
| 0.05M | 878.00 | | | 0.09M | 0.13M | | -0.07M | 0.07M | 0.17M | 0.40M | -0.20M | -0.27M | 6.61M | | | | |
|
Profit After Tax
|
-0.81M | 1.66M | -0.23M | -2.13M | -0.67M | 2.61M | 0.81M | 1.41M | -1.33M | 1.20M | 3.35M | -10.06M | -3.82M | -3.14M | -6.38M | -6.57M | -5.94M | -4.20M | -5.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | -1.12M | 1.00M | 2.78M | -7.31M | -3.04M | -2.55M | -3.69M | -4.39M | -3.58M | -1.95M | -2.32M |
|
Income from Continuing Operations
|
-0.09M | 1.66M | -0.23M | -2.12M | -0.67M | 2.61M | 0.81M | 1.52M | -1.33M | 1.20M | 3.35M | -10.06M | -3.82M | -3.14M | -6.38M | -6.57M | -5.94M | -4.20M | -5.00M |
|
Consolidated Net Income
|
-0.09M | 1.66M | -0.23M | -2.12M | -0.67M | 2.61M | 0.81M | 1.52M | -1.33M | 1.20M | 3.35M | -10.06M | -3.82M | -3.14M | -6.38M | -6.57M | -5.94M | -4.20M | -5.00M |
|
Income towards Parent Company
|
-0.09M | 1.66M | -0.23M | -2.12M | -0.67M | 2.61M | 0.81M | 1.52M | -1.33M | 1.20M | 3.35M | -10.06M | -3.82M | -3.14M | -6.38M | -6.57M | -5.94M | -4.20M | -5.00M |
|
Net Income towards Common Stockholders
|
-0.81M | 1.66M | -0.23M | -2.13M | -0.67M | 2.61M | 0.81M | 1.41M | -1.33M | 1.19M | 3.35M | -10.06M | -3.82M | -3.14M | -6.38M | -6.57M | -5.94M | -4.20M | -5.00M |
|
EPS (Basic)
|
-23.68 | 48.54 | -6.62 | -62.34 | -0.09 | 0.18 | 0.06 | -0.12 | -0.07 | 0.03 | 0.09 | -0.82 | -0.22 | -0.16 | -0.71 | -1.75 | -0.35 | -0.23 | -0.24 |
|
EPS (Weighted Average and Diluted)
|
-23.68 | 48.54 | -6.62 | -62.34 | -0.09 | 0.18 | 0.06 | -0.12 | -0.07 | 0.03 | 0.09 | -0.82 | -0.22 | -0.16 | -0.71 | -1.75 | -0.35 | -0.23 | -0.24 |
|
Shares Outstanding (Weighted Average)
|
0.03M | 0.03M | 0.03M | 0.03M | 7.11M | 14.26M | 14.18M | 2.85M | 2.90M | 2.92M | 2.99M | 2.99M | 3.51M | 3.70M | 3.79M | 3.76M | 6.71M | 9.94M | 12.87M |
|
Shares Outstanding (Diluted Average)
|
0.03M | 0.03M | 0.03M | 0.03M | 7.11M | 14.26M | 14.62M | 2.89M | 2.90M | 3.11M | 3.08M | 2.99M | 3.51M | 3.70M | 3.79M | 3.76M | 6.71M | 9.94M | 12.87M |
|
EBITDA
|
-0.03M | 2.52M | 0.57M | 1.32M | 0.58M | 3.06M | 1.84M | 2.49M | -0.14M | 2.25M | 4.49M | -8.79M | -2.81M | -2.06M | -3.66M | -4.70M | -3.92M | -2.43M | -3.91M |
|
Interest Expenses
|
0.06M | 0.83M | 0.79M | 0.75M | 0.71M | 0.65M | 0.91M | 0.96M | 1.02M | 1.03M | 1.06M | 1.27M | 1.30M | 1.36M | 1.41M | 1.34M | 1.85M | 1.79M | 1.10M |
|
Tax Rate
|
| 3.15% | -0.39% | | | 3.21% | 13.67% | | 5.26% | 5.83% | 4.72% | -4.16% | 4.98% | 8.02% | 2,884.72% | | | | |