|
Revenue
|
37.67M | 17.96M | 19.90M | 50.17M | 24.25M | 27.23M | 56.61M | 76.70M | 33.72M | 34.78M | 66.51M | 532.48M | 35.63M | 36.35M | 63.70M | 486.90M | 32.91M | 32.52M | 137.88M | 111.75M | 17.41M | 17.16M | | | | | | | |
|
Cost of Revenue
|
23.36M | 12.13M | 13.64M | 32.18M | 16.09M | 18.41M | 37.11M | 49.76M | 22.24M | 23.30M | 43.55M | 360.66M | 24.70M | 25.98M | 44.77M | 345.98M | 23.18M | 23.75M | 3.48M | 431.54M | 12.55M | 13.59M | | | | | | | |
|
Gross Profit
|
14.31M | 5.83M | 6.26M | 17.99M | 8.16M | 8.82M | 19.50M | 26.95M | 11.48M | 11.48M | 22.96M | 171.82M | 10.92M | 10.37M | 18.93M | 140.92M | 9.73M | 8.77M | -141.37M | -4.05M | 4.86M | 3.57M | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 0.10M | 0.09M | 0.09M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | |
|
Selling, General & Administrative
|
-0.12M | -0.16M | -0.20M | -0.91M | -0.53M | -0.74M | -0.91M | -1.45M | -1.32M | -1.38M | -0.63M | -9.48M | -1.41M | -1.37M | -1.23M | -7.92M | -1.47M | -1.12M | -5.87M | -1.30M | -1.08M | -0.93M | | | | | | | |
|
Operating Expenses
|
-0.12M | -0.16M | -0.20M | -0.91M | -0.53M | -0.74M | | -1.45M | -1.32M | | | -9.48M | -1.41M | | | -7.92M | | | | -1.30M | | | | | | | | | |
|
Operating Income
|
14.43M | 5.99M | 6.46M | 18.90M | 8.69M | 9.56M | 20.42M | 28.40M | 12.80M | 12.86M | 23.59M | 181.30M | 12.30M | 11.74M | 20.16M | 148.84M | 11.20M | 9.89M | -135.50M | -2.75M | 5.94M | 4.50M | | | | | | | |
|
EBIT
|
14.43M | 5.99M | 6.46M | 18.90M | 8.69M | 9.56M | 20.42M | 28.40M | 12.80M | 12.86M | 23.59M | 181.30M | 12.30M | 11.74M | 20.16M | 148.84M | 5.94M | 9.89M | -135.50M | -2.75M | 3.55M | 4.50M | | | | | | | |
|
Interest & Investment Income
|
0.04M | 0.03M | 0.03M | 0.04M | -0.24M | 1.12M | 1.34M | 1.10M | -0.69M | 0.69M | 0.88M | 4.04M | -0.59M | 0.73M | 0.77M | 6.05M | 0.84M | 0.85M | 5.86M | 0.92M | -0.72M | 0.75M | | | | | | | |
|
Other Non Operating Income
|
| | | | -0.62M | -1.57M | -2.34M | -2.92M | -3.02M | -2.65M | -3.08M | | -0.04M | -0.06M | -0.01M | | -0.13M | 0.01M | 0.20M | 0.04M | 0.00M | | | | | | | | |
|
EBT
|
13.89M | 5.38M | 5.70M | 16.67M | 6.52M | 7.16M | 14.86M | 23.83M | 9.19M | 4.45M | 11.89M | 74.77M | 7.47M | 2.48M | 1.43M | 65.87M | 5.82M | 2.96M | -206.08M | -12.04M | 3.56M | -1.41M | | | | | | | |
|
Tax Provisions
|
-1.74M | -0.74M | -0.67M | -2.10M | -1.64M | -1.71M | -3.60M | -5.96M | -2.33M | -1.27M | -2.93M | -19.14M | -2.11M | -1.02M | -0.45M | -16.87M | -1.54M | -0.81M | -0.03M | 11.30M | -0.93M | 0.32M | | | | | | | |
|
Profit After Tax
|
12.14M | 4.64M | 5.03M | 14.57M | 4.88M | 5.45M | 11.25M | 17.87M | 6.86M | 3.19M | 8.97M | 55.63M | 5.35M | 1.46M | 0.97M | 49.00M | 4.28M | 2.15M | -206.08M | -0.74M | 2.64M | -1.09M | | | | | | | |
|
Income from Continuing Operations
|
15.63M | 6.12M | 6.38M | 18.77M | 8.17M | 8.87M | 18.46M | 29.79M | 11.52M | 5.72M | 14.82M | 93.91M | 9.55M | 3.50M | 1.88M | 82.74M | 5.94M | 3.77M | -206.06M | -23.34M | 3.55M | -1.73M | | | | | | | |
|
Consolidated Net Income
|
15.63M | 6.12M | 6.38M | 18.77M | 8.17M | 8.87M | | 29.79M | 11.52M | | | 93.91M | 9.55M | | | 82.74M | 5.94M | | | -23.34M | 3.55M | | | | | | | | |
|
Income towards Parent Company
|
15.63M | 6.12M | 6.38M | 18.77M | 8.17M | 8.87M | | 29.79M | 11.52M | | | 93.91M | 9.55M | | | 82.74M | 5.94M | | | -23.34M | 3.55M | | | | | | | | |
|
Net Income towards Common Stockholders
|
15.63M | 6.12M | 6.38M | 18.77M | 8.17M | 8.87M | | 29.79M | 11.52M | | | 93.91M | 9.55M | | | 82.74M | 5.94M | | | -23.34M | 3.55M | | | | | | | | |
|
EPS (Basic)
|
0.11M | 0.26M | 0.13M | 0.10M | 0.38M | 0.20M | | 0.17M | 0.38M | | | 2.56 | 0.06M | | | 2.21 | | | | -0.63 | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.53 | | | 0.61 | | | | 0.82 | | | | 2.56 | | | | 2.21 | | | | -0.63 | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
142.27 | 23.47 | 48.43 | 186.51 | 21.31 | 44.64 | | 171.55 | 30.12 | | | 36.73M | 24.10 | | | 37.44M | | | | 37.10M | | | 35.69M | 33.38M | 7.58 | 141.07M | 4.28 | 293.02M | 1,774.31M |
|
Shares Outstanding (Diluted Average)
|
29.33M | | | 30.60M | | | | 36.49M | | | | 36.73M | | | | 37.44M | | | | 37.10M | | | 35.69M | 33.38M | | | | | |
|
EBITDA
|
14.43M | 4.64M | 5.03M | 18.90M | 4.26M | 4.50M | 10.52M | 17.29M | 6.78M | 3.53M | 8.57M | 55.87M | 5.31M | 1.40M | 0.96M | 48.68M | 4.40M | 2.14M | -206.36M | -0.70M | 2.64M | -1.09M | | | | | | | |
|
Tax Rate
|
-12.57% | -13.77% | -11.80% | -12.59% | -25.19% | -23.86% | -24.26% | -25.01% | -25.32% | -28.48% | -24.60% | -25.60% | -28.31% | -41.10% | -31.72% | -25.61% | -26.44% | -27.41% | 0.01% | -93.87% | -26.00% | -22.48% | | | | | | | |