|
Revenue
|
| 9.25M | 9.99M | 10.21M | 11.57M | 10.48M | 10.99M | 11.27M | 11.12M | 11.84M | 11.69M | 12.88M |
|
Selling, General & Administrative
|
| -1.18M | -2.20M | -2.52M | 13.34M | -1.69M | -4.56M | -4.75M | 26.63M | -3.59M | -4.58M | -4.50M |
|
Other Operating Expenses
|
| -1.06M | | | | | | | | | | |
|
Operating Expenses
|
| -2.24M | -2.20M | -2.52M | 13.34M | -1.69M | -4.56M | -4.75M | 26.63M | -3.59M | -4.58M | -4.50M |
|
EBIT
|
| 16.78M | -9.07M | 1.58M | 50.74M | -37.53M | 7.16M | 1.40M | 52.93M | 8.37M | -4.74M | 3.56M |
|
Other Non Operating Income
|
| 0.17M | 0.23M | 0.01M | 0.04M | -0.02M | -0.16M | 0.05M | 0.02M | -0.14M | 0.06M | 0.02M |
|
EBT
|
| 11.52M | 8.57M | 7.22M | -3.66M | -43.15M | 12.97M | 7.20M | 13.12M | 3.05M | 0.19M | 8.49M |
|
Tax Provisions
|
| -0.08M | -1.81M | -4.85M | 11.61M | 3.31M | -0.54M | -2.37M | 15.77M | 1.98M | -1.31M | -3.26M |
|
Profit After Tax
|
| 10.57M | -4.76M | 2.37M | -2.01M | -46.46M | 12.43M | 4.83M | 9.77M | 1.06M | -1.11M | 5.23M |
|
Net Income - Minority
|
| | | -35.43M | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 3.18M | 3.18M | 1.02M | -0.18M | 41.39M | 44.62M | 35.36M | 5.87M | 1.79M | 43.93M | 63.95M |
|
Income from Continuing Operations
|
| 11.61M | 10.38M | 12.08M | -15.27M | -46.46M | 13.51M | 9.56M | -2.66M | 1.06M | 1.50M | 11.75M |
|
Consolidated Net Income
|
| 11.61M | 10.38M | 12.08M | -15.27M | -46.46M | 13.51M | 9.56M | -2.66M | 1.06M | 1.50M | 11.75M |
|
Income towards Parent Company
|
| 11.61M | 12.36M | 3.81M | -14.10M | -48.60M | 9.91M | 4.94M | 11.82M | 4.21M | 1.88M | 9.31M |
|
Net Income towards Common Stockholders
|
| 11.61M | 12.36M | 3.81M | -14.10M | -48.60M | 9.91M | 4.94M | 11.82M | 4.21M | 1.88M | 9.31M |
|
EPS (Basic)
|
| | | 1.27 | -0.49 | -1.69 | 0.31 | 0.16 | 0.38 | 0.13 | 0.06 | 0.29 |
|
EPS (Weighted Average and Diluted)
|
| | 0.43 | | -0.49 | | 0.31 | 0.15 | 0.38 | | 0.06 | 0.29 |
|
Shares Outstanding (Weighted Average)
|
28.60M | | | 3.00M | 28.60M | 28.74M | 31.71M | 31.74M | 31.00M | 31.63M | 31.61M | 31.58M |
|
Shares Outstanding (Diluted Average)
|
28.60M | | 28.60M | | 28.60M | | 31.86M | 31.97M | 31.00M | | 31.61M | 31.75M |
|
EBITDA
|
| 16.78M | 15.54M | 4.83M | 50.74M | -47.03M | 5.31M | 4.60M | 52.93M | 6.01M | 1.97M | 9.81M |
|
Interest Expenses
|
| 5.25M | -17.64M | -5.65M | 54.39M | 5.63M | -5.81M | -5.80M | 39.81M | 5.32M | -4.93M | -4.93M |
|
Tax Rate
|
| -0.70 | -21.10 | -67.18 | -317.51 | -7.66 | -4.16 | -32.86 | 120.24 | 65.17 | -681.13 | -38.36 |