|
Revenue
|
-3.35M | 1.25M | 1.00M | 0.96M | 1.12M | 1.28M | 1.28M | 1.46M | 2.68M | 1.39M | 0.51M | 4.26M | 2.52M | 7.53M | 4.19M | 4.85M | 2.85M | 1.50M | 1.76M | 0.73M | 3.32M | 1.91M | 2.44M | 0.72M | 1.25M | 1.82M | 9.70M | 3.18M | 1.82M | 2.53M | 0.65M | 1.42M | 0.74M | 1.96M | 0.77M | 0.72M | 1.00M | 0.77M | 0.53M | 1.05M | 0.81M | 0.99M | 0.88M | 2.07M | 6.02M | 1.26M | 1.10M | 0.83M | 1.50M | 1.57M | 1.53M | 0.65M | 0.54M | 0.42M | 0.40M | 0.58M | 0.44M | 0.38M | 0.47M |
|
Interest Income - Total
|
| | | | | | | | 0.44M | 0.03M | 0.02M | 0.14M | 0.03M | 0.03M | 0.03M | 0.12M | 0.04M | 0.05M | 0.03M | 0.13M | 0.06M | 0.03M | 0.03M | 0.17M | 0.16M | 0.03M | 0.34M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.05M | 0.06M | 0.14M | 0.12M | 0.13M | 0.03M | 0.02M | 0.54M | 0.07M | 0.02M | 0.07M | 0.02M | 0.01M | 0.02M | 0.04M | 0.08M | 0.34M | 0.43M | 0.53M | 0.43M | 0.38M | 0.36M | 0.36M | 0.35M | 0.29M | 0.27M | 0.25M |
|
Interest Income - Net
|
| | | | | | | | 0.44M | 0.03M | 0.02M | 0.14M | 0.03M | 0.03M | 0.03M | 0.12M | 0.04M | 0.05M | 0.03M | 0.13M | 0.06M | 0.03M | 0.03M | 0.17M | 0.16M | 0.03M | 0.34M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.05M | 0.06M | 0.14M | 0.12M | 0.13M | 0.03M | 0.02M | 0.54M | 0.07M | 0.02M | 0.07M | 0.02M | 0.01M | 0.02M | 0.04M | 0.08M | 0.34M | 0.43M | 0.53M | 0.43M | 0.38M | 0.36M | 0.36M | 0.35M | 0.29M | 0.27M | 0.25M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M |
|
Selling, General & Administrative
|
-2.20M | 0.00M | 832.00 | 5.54M | 882.00 | 775.00 | 449.00 | 0.38M | 0.68M | -0.70M | 0.53M | 3.85M | 0.69M | 0.47M | 0.32M | 1.15M | 0.65M | 0.59M | 0.71M | 0.91M | 0.91M | 0.64M | 0.43M | 1.90M | 0.67M | 0.82M | 0.31M | 1.28M | 0.91M | 0.50M | 0.49M | 1.39M | 0.79M | 0.92M | 1.57M | 1.29M | 1.05M | 1.13M | 0.68M | 1.28M | 4.65M | 0.47M | 0.59M | -4.24M | 0.37M | 0.37M | 0.38M | 0.01M | 1.20M | 0.30M | 0.30M | 0.30M | 1.31M | 2.83M | 1.10M | -3.91M | 1.63M | 1.09M | 1.01M |
|
Other Operating Expenses
|
-5.41M | 889.00 | 882.00 | 4.82M | 0.00M | 915.00 | 0.00M | 4.53M | 1.94M | 1.93M | 0.72M | 3.30M | 2.10M | 7.18M | 4.41M | 4.32M | 2.75M | 1.74M | 1.48M | 1.03M | 3.08M | 1.77M | 2.42M | 21.78M | 1.03M | 1.91M | 5.67M | 3.40M | 1.67M | 2.32M | 0.92M | 1.98M | 0.96M | 1.12M | 1.17M | 1.42M | 0.98M | 1.13M | 1.14M | 1.42M | 1.12M | 1.19M | 1.32M | -0.38M | 2.49M | 2.08M | 1.34M | 1.67M | 0.75M | | | | -1.02M | -2.66M | -0.92M | 4.14M | -1.34M | -0.88M | -0.78M |
|
Operating Expenses
|
-7.61M | 0.00M | 0.00M | 10.36M | 0.00M | 0.00M | 0.00M | 4.91M | 2.61M | 1.23M | 1.25M | 7.14M | 2.79M | 7.66M | 4.74M | 5.47M | 3.40M | 2.33M | 2.19M | 1.94M | 3.99M | 2.40M | 2.85M | 23.68M | 1.70M | 2.73M | 5.97M | 4.68M | 2.57M | 2.83M | 1.41M | 3.37M | 1.75M | 2.04M | 2.74M | 2.71M | 2.03M | 2.26M | 1.82M | 2.71M | 5.76M | 1.65M | 1.91M | -4.62M | 2.86M | 2.45M | 1.72M | 1.68M | 1.95M | 0.30M | 0.30M | 0.30M | 0.32M | 0.21M | 0.22M | 0.27M | 0.31M | 0.23M | 0.25M |
|
Operating Income
|
9.44M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.06M | 0.16M | -0.74M | | | | | | | | | | | | | | -1.42M | -2.76M | -1.89M | -4.84M | -2.36M | -2.57M | -1.62M | -3.86M | -1.93M | -1.15M | -3.08M | -3.36M | -1.96M | -2.56M | -2.37M | -3.03M | -6.01M | -1.78M | -2.27M | 4.89M | -1.04M | -2.27M | -1.42M | -1.59M | -0.45M | 5.03M | -3.76M | -0.74M | -1.47M | -3.07M | -1.52M | -1.48M | -1.52M | -1.14M | -0.73M |
|
EBIT
|
9.44M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.06M | 0.16M | -0.74M | -2.88M | -0.27M | -0.13M | -0.55M | -0.62M | -0.55M | -0.83M | -0.43M | -1.21M | -0.67M | -0.49M | -0.41M | -22.96M | -1.42M | -2.76M | -1.89M | -4.84M | -2.36M | -2.57M | -1.62M | -3.86M | -1.93M | -1.15M | -3.08M | -3.36M | -1.96M | -2.56M | -2.37M | -3.03M | -6.01M | -1.78M | -2.27M | 4.89M | -1.04M | -2.27M | -1.42M | -1.59M | -0.45M | 5.03M | -3.76M | -0.74M | -1.47M | -3.07M | -1.52M | -1.48M | -1.52M | -1.14M | -0.73M |
|
Interest & Investment Income
|
-0.74M | 26.00 | 13.00 | 95.00 | 13.00 | 18.00 | 38.00 | 310.00 | 437.00 | 28.00 | 19.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 4.88M | 1.09M | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 4.88M | 1.09M | | | 0.68M | |
|
EBT
|
8.70M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.06M | 0.16M | -0.74M | -2.88M | -0.27M | -0.13M | -0.55M | -0.62M | -0.55M | -0.83M | -0.43M | -1.21M | -0.67M | -0.49M | -0.41M | -22.96M | -0.44M | -0.90M | 3.73M | -1.50M | -0.75M | -0.30M | -0.76M | -1.94M | -1.02M | -0.08M | -1.97M | -1.99M | -1.03M | -1.49M | -1.29M | -1.66M | -4.95M | -0.66M | -1.02M | 6.69M | 3.16M | -1.19M | -0.61M | 1.63M | -0.45M | 5.03M | -3.76M | -0.45M | -1.20M | 1.81M | -0.43M | -1.48M | -1.52M | -0.46M | -0.73M |
|
Tax Provisions
|
| -8.00 | | | | | | | -0.02M | 0.01M | -0.01M | -0.57M | 0.01M | 0.00M | | -0.19M | 0.01M | | | 0.77M | -0.00M | | | -7.75M | | | | | | | | | | -0.35M | -0.48M | -0.34M | -0.25M | -0.35M | -0.25M | -0.10M | -1.25M | -0.15M | -0.21M | 1.96M | 0.85M | -0.32M | -0.16M | -0.17M | -0.12M | 1.31M | -4.04M | -0.49M | -0.17M | -0.22M | -0.11M | 0.29M | -0.35M | -0.12M | -0.19M |
|
Profit After Tax
|
8.70M | -0.87M | -0.69M | -5.16M | -0.83M | -0.41M | -0.64M | 1.46M | 0.08M | 0.15M | -0.73M | -2.47M | -0.29M | -0.22M | -0.49M | -0.52M | -0.58M | -0.75M | -0.44M | -1.75M | -0.71M | -0.46M | -0.39M | -15.10M | -0.46M | -0.85M | 3.77M | 8.25M | -0.78M | -0.47M | -0.72M | -0.94M | -0.94M | -0.06M | -1.38M | -1.24M | -0.78M | -1.14M | -1.03M | -1.31M | -3.70M | -0.52M | -0.81M | 4.73M | 2.41M | -0.90M | -0.46M | 1.80M | -0.34M | 3.73M | 0.28M | 0.04M | -1.03M | 2.03M | -0.32M | -1.77M | -1.17M | -0.34M | -0.54M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | 0.01M | 0.09M | -0.06M | 0.09M | 0.02M | -0.09M | 0.01M | -0.23M | 0.04M | -0.04M | -0.02M | -0.11M | 0.01M | -0.05M | -0.04M | -0.31M | 0.03M | 0.17M | -0.04M | -0.24M | -0.07M | 0.33M | -0.10M | -0.41M | -0.06M | -0.14M | -0.32M | -0.24M | -0.15M | -0.10M | -0.20M | -0.10M | -0.09M | 0.03M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
8.70M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.08M | 0.15M | -0.73M | -2.32M | -0.28M | -0.13M | -0.55M | -0.43M | -0.56M | -0.83M | -0.43M | -1.98M | -0.67M | -0.49M | -0.41M | -15.21M | -0.44M | -0.90M | 3.73M | -1.50M | -0.75M | -0.30M | -0.76M | -1.94M | -1.02M | 0.27M | -1.48M | -1.65M | -0.78M | -1.14M | -1.03M | -1.55M | -3.70M | -0.52M | -0.81M | 4.73M | 2.32M | -0.87M | -0.46M | 1.80M | -0.34M | 3.73M | 0.28M | 0.04M | -1.03M | 2.03M | -0.32M | -1.77M | -1.17M | -0.34M | -0.54M |
|
Consolidated Net Income
|
8.70M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.08M | 0.15M | -0.73M | -2.32M | -0.28M | -0.13M | -0.55M | -0.43M | -0.56M | -0.83M | -0.43M | -1.98M | -0.67M | -0.49M | -0.41M | -15.21M | -0.44M | -0.90M | 3.73M | -1.50M | -0.75M | -0.30M | -0.76M | -1.94M | -1.02M | 0.27M | -1.48M | -1.65M | -0.78M | -1.14M | -1.03M | -1.55M | -3.70M | -0.52M | -0.81M | 4.73M | 2.32M | -0.87M | -0.46M | 1.80M | -0.34M | 3.73M | 0.28M | 0.04M | -1.03M | 2.03M | -0.32M | -1.77M | -1.17M | -0.34M | -0.54M |
|
Income towards Parent Company
|
8.70M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.08M | 0.15M | -0.73M | -2.32M | -0.28M | -0.13M | -0.55M | -0.43M | -0.56M | -0.83M | -0.43M | -1.98M | -0.67M | -0.49M | -0.41M | -15.21M | -0.44M | -0.90M | 3.73M | -1.50M | -0.75M | -0.30M | -0.76M | -1.94M | -1.02M | 0.27M | -1.48M | -1.65M | -0.78M | -1.14M | -1.03M | -1.55M | -3.70M | -0.52M | -0.81M | 4.73M | 2.32M | -0.87M | -0.46M | 1.80M | -0.34M | 3.73M | 0.28M | 0.04M | -1.03M | 2.03M | -0.32M | -1.77M | -1.17M | -0.34M | -0.54M |
|
Net Income towards Common Stockholders
|
8.70M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.08M | 0.15M | -0.73M | -2.32M | -0.28M | -0.13M | -0.55M | -0.43M | -0.56M | -0.83M | -0.43M | -1.98M | -0.67M | -0.49M | -0.41M | -15.21M | -0.44M | -0.90M | 3.73M | -1.50M | -0.75M | -0.30M | -0.76M | -1.94M | -1.02M | 0.27M | -1.48M | -1.65M | -0.78M | -1.14M | -1.03M | -1.55M | -3.70M | -0.52M | -0.81M | 4.73M | 2.32M | -0.87M | -0.46M | 1.80M | -0.34M | 3.73M | 0.28M | 0.04M | -1.03M | 2.03M | -0.32M | -1.77M | -1.17M | -0.34M | -0.54M |
|
EPS (Basic)
|
| -0.47 | -0.37 | -2.80 | -0.45 | -0.22 | -0.35 | 0.79 | 0.04 | 0.08 | -0.40 | -1.33 | -0.16 | -0.12 | -0.26 | -0.28 | -0.31 | -0.40 | -0.24 | -0.96 | -0.38 | -0.25 | -0.21 | -8.19 | -0.25 | -0.46 | 2.04 | 4.48 | -0.42 | -0.26 | -0.39 | -0.51 | -0.51 | -0.03 | -0.75 | -0.68 | -0.39 | -0.54 | -0.39 | -0.71 | -1.93 | -0.23 | -0.33 | 2.61 | | | | | | | | | | | | | | | |
|
EBITDA
|
9.44M | 1.25M | 1.00M | -9.40M | 1.12M | 1.28M | 1.27M | -3.45M | 0.06M | 0.16M | -0.74M | -2.88M | -0.27M | -0.13M | -0.55M | -0.62M | -0.55M | -0.83M | -0.43M | -1.21M | -0.67M | -0.49M | -0.41M | -22.96M | -1.42M | -2.76M | -1.89M | -4.84M | -2.36M | -2.57M | -1.62M | -3.86M | -1.93M | -1.15M | -3.08M | -3.36M | -1.96M | -2.56M | -2.37M | -3.03M | -6.01M | -1.78M | -2.27M | 4.89M | -1.04M | -2.27M | -1.42M | -1.59M | -0.45M | 5.03M | -3.76M | -0.74M | -1.44M | -3.03M | -1.49M | -1.44M | -1.50M | -1.12M | -0.71M |
|
Tax Rate
|
| 0.00% | | | | | | | -30.65% | 3.14% | 0.68% | 19.66% | -3.32% | -0.78% | | 31.02% | -2.74% | | | -63.47% | 0.15% | | | 33.75% | | | | | | | | | | 437.04% | 24.67% | 17.24% | 24.51% | 23.62% | 19.52% | 6.33% | 25.23% | 21.99% | 20.90% | 29.31% | 26.74% | 26.68% | 26.02% | -10.23% | 25.99% | 26.00% | 107.44% | 108.41% | 13.91% | -12.13% | 26.21% | -19.69% | 23.01% | 25.88% | 26.10% |