|
Revenue
|
33.53M | 65.47M | 20.53M | 21.70M | 59.87M | 51.74M | 35.22M | 43.73M | 31.69M | 21.82M | 41.30M | 83.51M |
|
Cost of Revenue
|
18.40M | 8.51M | 11.99M | 13.53M | 33.70M | 28.15M | 20.64M | 17.56M | 20.31M | 18.66M | 21.78M | 32.33M |
|
Gross Profit
|
15.13M | 36.78M | 8.54M | 8.18M | 26.17M | 23.59M | 14.58M | 26.18M | 11.38M | 3.16M | 19.52M | 51.18M |
|
Selling, General & Administrative
|
5.86M | 8.91M | 7.61M | 8.84M | 37.55M | -243.29M | 101.27M | 27.75M | -270.53M | 150.81M | -168.34M | 25.86M |
|
Other Operating Expenses
|
1.55M | 1.37M | 1.00M | 0.53M | -2.38M | | | -5.30M | | | | 45.89M |
|
Operating Expenses
|
29.76M | 8.91M | 7.61M | 22.37M | 37.55M | -243.29M | 101.27M | 27.75M | -270.53M | 150.81M | -168.34M | 25.86M |
|
Operating Income
|
3.77M | -1.77M | 0.94M | -0.67M | 10.24M | 266.89M | -86.69M | -1.57M | 281.91M | -147.65M | 187.86M | 72.66M |
|
EBIT
|
3.77M | -1.77M | 0.94M | -0.67M | 10.24M | 266.89M | -86.69M | -1.57M | 281.91M | -147.65M | 187.86M | 72.66M |
|
Non Operating Investment Income
|
| | | -0.18M | | | | -1.55M | | | | 0.03M |
|
Other Non Operating Income
|
| 23.68M | 23.68M | 23.68M | 1.00M | -2.40M | 17.22M | 5.97M | -13.14M | 20.86M | -18.40M | -1.53M |
|
Non Operating Income
|
-4.02M | 19.39M | -2.30M | -3.65M | -4.53M | -4.16M | 14.37M | 2.93M | 3.01M | -6.87M | -22.80M | -3.02M |
|
EBT
|
-0.24M | 17.62M | -1.36M | -4.31M | 5.71M | 262.73M | -72.33M | 1.36M | 260.15M | -154.52M | 165.06M | 69.63M |
|
Tax Provisions
|
0.32M | 0.29M | 0.32M | 0.06M | -0.42M | 4.40M | -1.90M | 0.50M | 110.46M | -20.20M | 27.60M | 19.02M |
|
Profit After Tax
|
-0.56M | 17.33M | -1.69M | -4.37M | 6.21M | 258.33M | -72.19M | 0.91M | 154.85M | -134.32M | 137.48M | 50.61M |
|
Equity Income
|
| 3.28M | 3.36M | 2.08M | 6.17M | 4.52M | 2.44M | 1.50M | 1.90M | 1.36M | 1.06M | 2.19M |
|
Income from Non-Controlling Interests
|
| | | | | -0.17M | -0.32M | 0.26M | -0.24M | -0.43M | 0.17M | 0.50M |
|
Income from Continuing Operations
|
-0.56M | 17.33M | -1.69M | -4.37M | 6.13M | 258.33M | -70.43M | 0.86M | 149.69M | -134.32M | 137.46M | 50.61M |
|
Consolidated Net Income
|
-0.56M | 17.33M | -1.69M | -4.37M | 0.08M | -7.63M | -1.74M | | 2.32M | -134.32M | 137.46M | 50.61M |
|
Income towards Parent Company
|
-0.56M | 17.33M | -1.69M | -4.37M | 0.08M | -7.63M | -1.74M | | 2.32M | -134.32M | 137.46M | 50.61M |
|
Net Income towards Common Stockholders
|
-0.56M | 17.33M | -1.69M | -4.37M | 6.13M | 258.50M | -70.13M | 0.65M | 149.91M | -133.80M | 137.51M | 50.34M |
|
EPS (Basic)
|
-0.01 | 0.41 | -0.04 | -0.10 | 0.12 | 2.90 | -0.78 | 0.01 | 1.61 | -1.30 | 1.32 | 0.48 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.41 | -0.04 | -0.10 | 0.11 | 2.76 | -0.78 | 0.01 | 1.45 | -1.30 | 1.18 | 0.43 |
|
Shares Outstanding (Weighted Average)
|
39.56M | | | 45.70M | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
39.56M | | | 45.70M | | | | | | | | |
|
EBITDA
|
3.77M | -1.77M | 0.94M | -0.67M | 10.24M | 266.89M | -86.69M | -1.57M | 281.91M | -147.65M | 187.86M | 72.66M |
|
Interest Expenses
|
4.02M | 7.60M | 5.70M | 5.72M | 11.70M | 6.28M | 6.01M | 7.94M | 9.56M | 7.47M | 8.40M | 8.62M |
|
Tax Rate
|
-128.57% | 1.64% | -23.61% | -1.41% | -7.37% | 1.67% | 2.63% | 36.74% | 42.46% | 13.08% | 16.72% | 27.31% |