|
Revenue
|
0.04M | 0.36M | 0.46M | 0.86M | 1.73M | 2.32M | 2.48M | 3.46M | 4.38M | 4.73M | 5.42M | 5.89M | 5.90M | 6.13M | 6.64M | 11.05M | 9.28M | 9.56M | 8.75M | 9.04M | 9.17M | 10.31M | 9.37M | -1.57M | -1.20M | -2.51M | -2.83M | 10.38M | 11.90M | 12.57M | 12.39M | 11.97M | 11.41M | 11.65M | 11.73M | 11.79M | 11.83M | 11.69M |
|
Wages, Salaries and Other
|
0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.01M | 0.58M | 0.69M | 1.19M | 0.83M | 0.90M | 0.82M | 0.61M | 0.84M | 0.60M | 0.52M | 0.54M | 0.85M | 0.92M | 0.40M | 2.56M | 2.37M | 2.52M | 2.95M | 2.68M | 1.93M | 2.91M | 2.19M | 2.11M | 1.62M | 1.84M | 2.25M | 1.91M | 1.60M | 1.74M | 1.40M | 2.00M | 1.42M | 1.66M | 1.26M | 1.99M | 1.20M | 1.37M |
|
Restructuring Costs
|
0.07M | | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.56M | 0.52M | 0.58M | 0.85M | 1.74M | 2.14M | 2.46M | 3.30M | 4.09M | 4.24M | 6.96M | 6.43M | 6.39M | | | 57.35M | 9.24M | -1.18M | 0.14M | 8.17M | 8.32M | | | 24.86M | 5.80M | 5.56M | 8.63M | 9.14M | 6.14M | 13.84M | 7.15M | 6.50M | 4.90M | 5.27M | 5.14M | 5.15M | 9.47M | 5.47M |
|
Operating Expenses
|
0.64M | 1.10M | 1.26M | 2.04M | 2.57M | 3.05M | 3.28M | 3.91M | 4.93M | 4.84M | 7.49M | 6.97M | 7.25M | 7.23M | 8.16M | 59.90M | 11.61M | 11.23M | 8.75M | 10.84M | 10.25M | 10.98M | 13.49M | 26.97M | 7.41M | 7.40M | 10.88M | 11.05M | 7.74M | 15.58M | 8.55M | 8.50M | 6.32M | 6.93M | 6.40M | 7.14M | 10.67M | 6.84M |
|
Operating Income
|
| | | | | | | | | | | | | -1.00M | -1.52M | -48.85M | -2.33M | 0.02M | 2.45M | -1.58M | -1.14M | 3.51M | -2.32M | -10.52M | 3.45M | 6.83M | 3.60M | -0.67M | 4.16M | -4.72M | 3.84M | 6.66M | 5.09M | 4.90M | 5.33M | 4.74M | 1.17M | 4.84M |
|
EBIT
|
| | | | | | | | | | | | | -1.00M | -1.52M | -48.85M | -2.33M | 0.02M | 2.45M | -1.58M | -1.14M | 3.51M | -2.32M | -10.52M | 3.45M | 6.83M | 3.60M | -0.67M | 4.16M | -4.72M | 3.84M | 6.66M | 5.09M | 4.90M | 5.33M | 4.74M | 1.17M | 4.84M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | 1.69M | 2.45M | 0.29M | | 4.24M | 1.60M | 6.88M | 0.72M | 3.93M | 0.67M | | | -1.71M | -199.00 | 3.19M | | 0.17M | | 0.08M | | |
|
Interest & Investment Income
|
| 619.00 | 358.00 | 275.00 | 613.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.05M | 0.01M | 0.00M | 605.00 | 51.00 | 50.00 | 50.00 | 51.00 | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.05M | 0.22M | 0.19M | 0.18M | 0.12M | 0.20M | 0.08M | 0.07M | 0.06M | 0.03M | 0.04M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | -0.00M | | 0.32M | 0.09M | 0.07M | 0.07M | 0.07M | -1.73M | 0.07M | 0.07M | | 0.07M | 0.07M | 0.07M | 0.10M | | | | | | | |
|
Non Operating Income
|
| -0.00M | -0.07M | 0.01M | 0.16M | 0.00M | 0.03M | 0.06M | 0.04M | 0.07M | 0.07M | 0.08M | 0.06M | 0.08M | 0.08M | 0.02M | 0.12M | -1.08M | 0.51M | 0.68M | 0.14M | 0.14M | 0.14M | -1.55M | -1.06M | -2.38M | -2.87M | -3.91M | 0.47M | -2.19M | -5.68M | -2.02M | -3.83M | -5.95M | -3.69M | -3.91M | -3.80M | -3.77M |
|
EBT
|
| | | | | | | | | | | | | -2.70M | -2.92M | -52.75M | -4.89M | -2.71M | 0.18M | -3.36M | -3.24M | 1.68M | -4.17M | -12.08M | 2.26M | 4.32M | 0.77M | -4.63M | 4.56M | -7.45M | -3.03M | 4.48M | 1.19M | -1.12M | 1.69M | 0.75M | -2.82M | 0.83M |
|
Profit After Tax
|
-0.59M | -0.30M | -0.34M | -0.46M | 0.04M | -0.10M | -0.36M | -0.04M | -0.21M | 0.26M | -1.82M | -0.91M | -1.14M | -0.92M | -1.44M | -48.82M | -2.21M | -1.06M | 2.96M | -0.90M | -1.00M | 3.65M | -2.18M | -12.07M | 2.39M | 4.45M | 0.72M | -4.58M | 4.63M | -6.91M | -1.84M | 4.64M | 1.32M | -1.05M | 1.64M | 0.83M | -2.63M | 1.08M |
|
Equity Income
|
| -0.00M | -0.07M | 0.01M | 0.16M | 688.00 | 0.03M | 0.05M | 0.04M | 0.07M | 0.06M | 0.07M | 0.06M | 0.04M | 0.07M | 0.02M | 0.13M | 0.09M | 0.06M | 0.07M | 0.07M | 0.08M | 0.05M | 0.10M | 0.07M | 0.06M | 0.05M | 0.06M | 0.07M | 0.44M | 0.85M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.18M | 0.25M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | -1.93M | 0.22M | 0.53M | -0.04M | -0.82M | 0.65M | -1.37M | -0.55M | 0.91M | -0.06M | -0.46M | 0.09M | | -0.61M | 0.03M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | -2.70M | -2.92M | -52.75M | -4.89M | -2.71M | 0.18M | -3.36M | -3.24M | 1.68M | -4.17M | -12.08M | 2.26M | 4.32M | 0.77M | -4.63M | 4.56M | -7.45M | -3.03M | 4.48M | 1.19M | -1.12M | 1.69M | 0.75M | -2.82M | 0.83M |
|
Consolidated Net Income
|
| | | | | | | | | | | | | -2.70M | -2.92M | -52.75M | -4.89M | -2.71M | 0.18M | -3.36M | -3.24M | 1.68M | -4.17M | -12.08M | 2.26M | 4.32M | 0.77M | -4.63M | 4.56M | -7.45M | -3.03M | 4.48M | 1.19M | -1.12M | 1.69M | 0.75M | -2.82M | 0.83M |
|
Income towards Parent Company
|
| | | | | | | | | | | | | -2.70M | -2.92M | -52.75M | -4.89M | -2.71M | 0.18M | -3.36M | -3.24M | 1.68M | -4.17M | -12.08M | 2.26M | 4.32M | 0.77M | -4.63M | 4.56M | -7.45M | -3.03M | 4.48M | 1.19M | -1.12M | 1.69M | 0.75M | -2.82M | 0.83M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | 0.14M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.83M | 0.80M | 0.80M |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | | | | -2.70M | -2.92M | -52.75M | -4.89M | -1.06M | 2.96M | -0.90M | -1.00M | 3.51M | -3.10M | -11.07M | 1.25M | 3.00M | -0.16M | -4.68M | 3.06M | -6.46M | -2.22M | 2.80M | 0.40M | -1.51M | 0.63M | 0.00M | -2.82M | 0.25M |
|
EPS (Basic)
|
-29.68 | -1.39 | -0.42 | -0.13 | 0.01 | -0.01 | -0.05 | | -0.02 | 0.02 | -0.16 | -0.07 | -0.08 | -0.06 | -0.58 | -6.14 | -0.28 | -0.13 | 0.37 | -0.12 | -0.13 | 0.47 | -0.41 | -1.47 | 0.17 | 0.40 | -0.02 | -0.62 | 0.41 | -0.86 | -0.29 | 0.33 | 0.03 | -0.18 | 0.07 | -0.01 | -0.32 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | -6.14 | -0.28 | -0.13 | 0.37 | -0.12 | -0.13 | 0.40 | -0.38 | -1.47 | 0.14 | 0.35 | -0.02 | -0.62 | 0.35 | -0.86 | -0.24 | 0.33 | 0.03 | -0.18 | 0.06 | -0.01 | -0.32 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.22M | 0.43M | 3.46M | 5.30M | 6.87M | 5.98M | 9.50M | 10.60M | 11.61M | 11.07M | 13.50M | 14.85M | 15.81M | 5.01M | 7.95M | 8.03M | 8.08M | 8.01M | 7.71M | 7.63M | 7.58M | 7.54M | 7.53M | 7.51M | 7.49M | 7.49M | 7.53M | 7.53M | 7.55M | 7.56M | 8.57M | 9.44M | 9.43M | 9.29M | 9.97M | 10.12M | 10.20M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 7.95M | 8.03M | 8.08M | 8.01M | 7.71M | 7.63M | 8.76M | 7.54M | 7.53M | 10.22M | 10.18M | 7.49M | 7.53M | 10.64M | 9.15M | 9.09M | 11.36M | 11.42M | 11.25M | 11.19M | 11.32M | 11.72M | 11.79M |
|
EBITDA
|
| | | | | | | | | | | | | -1.00M | -1.52M | -48.85M | -2.33M | 0.02M | 2.45M | -1.58M | -1.14M | 3.51M | -2.32M | -10.52M | 3.45M | 6.83M | 3.60M | -0.67M | 4.16M | -4.72M | 3.84M | 6.66M | 5.09M | 4.90M | 5.33M | 4.74M | 1.17M | 4.84M |
|
Interest Expenses
|
0.04M | 0.17M | 0.18M | 0.13M | 0.44M | 0.54M | 0.53M | 1.09M | 1.20M | 1.07M | 2.21M | 2.16M | 2.08M | 1.74M | 1.41M | 3.90M | 2.56M | 2.73M | 2.26M | 1.78M | 2.10M | 1.83M | 1.87M | 1.57M | 1.20M | 2.51M | 2.83M | 4.02M | -0.18M | 2.92M | 7.05M | 2.31M | 4.10M | 6.10M | 3.71M | 4.05M | 4.02M | 4.05M |
|
Shares Outstanding
|
0.02M | 0.64M | 2.46M | 4.47M | 6.18M | 7.61M | 8.84M | 10.10M | 11.18M | 12.13M | 4.31M | 14.20M | 15.31M | 15.92M | 7.88M | 7.89M | 8.05M | 8.00M | 7.87M | 7.52M | 7.49M | 7.41M | 7.49M | 7.60M | | | | | | | | | 0.43M | 0.47M | 0.50M | 0.53M | | |