|
Revenue
|
| 0.02M | 0.05M | 0.05M | 0.09M | 0.11M | 0.37M | 0.07M | 0.11M | 0.17M | 0.24M | 0.68M | 0.78M | 0.38M | 0.80M | 0.79M | 0.89M | 2.12M | 0.97M | 0.63M | 1.98M | 2.91M | 1.45M | 5.58M | 1.19M | 1.74M | 3.37M | 1.94M | 2.39M | 3.09M | 1.31M | 0.86M | | 1.76M | 2.72M | 2.57M | 2.52M | 2.56M | 3.07M | 3.67M | 4.47M | 3.89M | 3.56M | 3.58M | 4.08M | 4.52M | 4.95M | 8.03M | 4.27M | 4.80M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.69M | 0.71M | 0.86M | 0.71M | 0.85M | 1.05M | 1.13M | 1.13M | 1.15M | 1.34M | 1.49M | 1.58M | 1.53M | 1.86M | 2.93M |
|
Selling, General & Administrative
|
0.01M | 0.01M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.13M | 0.25M | 0.16M | 0.10M | 0.18M | 0.28M | 0.35M | 0.21M | 0.31M | 0.25M | 0.29M | 0.43M | 0.41M | 0.90M | 0.85M |
|
Restructuring Costs
|
0.00M | 0.01M | 0.00M | 0.01M | 0.02M | 0.05M | 0.02M | 0.03M | 0.03M | 0.03M | -0.02M | 0.03M | 0.04M | 0.04M | -0.02M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 0.03M | 0.08M | 0.22M | 0.19M | 0.19M | 0.26M | 0.32M | 0.26M | 0.18M | 0.67M | 0.39M | 0.87M | 0.72M | -0.25M | 0.67M | 0.51M | 1.50M | 0.24M | 0.97M | 0.90M | 0.79M | 1.97M | 2.68M | 0.68M | 1.18M | 1.57M | 1.36M | 1.51M | 1.20M | 1.12M | 1.14M | 1.26M | 3.38M | 3.21M | 3.79M | 3.43M | 13.12M | 4.78M | 7.33M | 12.37M | 5.85M | 4.48M | 4.48M | 5.16M | 5.37M | 10.38M | 10.65M | 7.35M | 6.66M |
|
Operating Expenses
|
0.01M | 0.04M | 0.13M | 0.23M | 0.21M | 0.24M | 0.29M | 0.36M | 0.29M | 0.21M | 0.65M | 0.42M | 0.91M | 0.76M | -0.27M | 0.71M | 0.54M | 1.53M | 0.26M | 0.99M | 0.93M | 0.82M | 2.00M | 2.71M | 0.72M | 1.23M | 1.59M | 1.37M | 1.53M | 1.22M | 1.14M | 1.15M | 1.28M | 3.42M | 3.83M | 4.61M | 4.39M | 14.15M | 5.59M | 8.36M | 13.70M | 7.33M | 5.82M | 5.94M | 6.76M | 7.14M | 12.39M | 12.59M | 10.10M | 10.44M |
|
Operating Income
|
-0.01M | -0.02M | 0.08M | -0.18M | -0.12M | -0.13M | 0.43M | -0.28M | -0.18M | -0.04M | -0.41M | | | | | 0.08M | 0.34M | 0.59M | 0.71M | -0.36M | 1.05M | 2.09M | | | | | | | 0.86M | 1.87M | 0.17M | -0.29M | -0.26M | -1.65M | -1.11M | -2.04M | -1.87M | -11.59M | -2.52M | -4.69M | -9.23M | -3.43M | -2.26M | -2.36M | -2.68M | -2.62M | -7.44M | -4.55M | -5.83M | -5.64M |
|
EBIT
|
-0.01M | -0.02M | 0.08M | -0.18M | -0.12M | -0.13M | 0.43M | -0.28M | -0.18M | -0.04M | -0.41M | | | | | 0.08M | 0.34M | 0.59M | 0.71M | -0.36M | 1.05M | 2.09M | -0.55M | 2.87M | 0.48M | 0.51M | 1.77M | | 0.86M | 1.87M | 0.17M | -0.29M | -0.26M | -1.65M | -1.11M | -2.04M | -1.87M | -11.59M | -2.52M | -4.69M | -9.23M | -3.43M | -2.26M | -2.36M | -2.68M | -2.62M | -7.44M | -4.55M | -5.83M | -5.64M |
|
Non Operating Investment Income
|
| 0.08M | 0.04M | 0.08M | 0.05M | 0.28M | 0.60M | -0.61M | 0.18M | 0.93M | 3.52M | -0.55M | 0.42M | 0.55M | -0.19M | 0.75M | 0.47M | -1.19M | 2.05M | 0.96M | -0.19M | -1.58M | 5.04M | -4.65M | 1.44M | 0.15M | -7.02M | -1.06M | -2.29M | -10.03M | -5.90M | -3.18M | -6.96M | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.02M | 0.03M | 0.01M | | 0.00M | 0.01M | 0.02M | 0.03M | 0.21M | 0.14M | 0.08M | 0.14M | 0.07M | 0.14M | 11.53M | 0.18M | 2.39M | 3.09M | 1.31M | 0.86M | 1.02M | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.01M | -0.02M | 0.08M | -0.17M | -0.11M | -0.13M | 0.44M | -0.27M | -0.17M | -0.01M | -0.38M | | | | | 0.08M | 0.35M | 0.60M | 0.74M | -0.36M | 1.05M | 2.09M | -0.55M | 2.87M | 0.48M | 0.51M | 1.77M | | -0.13M | -8.16M | -5.17M | -2.45M | -7.22M | -1.92M | -1.45M | -2.54M | -2.44M | -12.53M | -4.11M | -6.37M | -11.14M | -7.29M | -3.58M | -3.81M | -4.28M | -4.37M | -9.33M | -6.52M | -8.49M | -7.64M |
|
Tax Provisions
|
| | | | -0.17M | -0.13M | -0.07M | -0.21M | 0.40M | | | 0.00M | | | | | | | | 0.01M | -0.02M | 0.01M | | | -0.01M | | -380.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.01M | 0.06M | 0.02M | 0.09M | 0.17M | 0.16M | -0.13M | 0.34M | 0.67M | 1.33M | 0.50M | 1.14M | 0.53M | 0.17M | 1.76M | 1.85M | 1.41M | 0.16M | 1.93M | 1.44M | 1.72M | 3.41M | 21.89M | 1.86M | 0.32M | 3.81M | 15.48M | 1.73M | 1.83M | -8.16M | -5.17M | -0.19 | -7.22M | 1.26M | 4.92M | 4.56M | 5.66M | -10.87M | 1.29M | -4.90M | -10.24M | 10.16M | -4.21M | -1.55M | -2.95M | -2.51M | -7.41M | -4.46M | -6.09M | -6.01M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 3.15M | 2.05M | 5.40M | 0.62M | 3.71M | -0.53M | -0.88M | -0.18M | -1.44M | 1.66M | -0.08M | 2.37M | -0.14M | 0.04M | -0.31M | -0.36M |
|
Investment Income
|
0.02M | 0.08M | 0.02M | 0.09M | 0.46M | 0.42M | -0.80M | 0.34M | 0.37M | 1.37M | 0.74M | 0.88M | 0.66M | 0.55M | 1.51M | 1.77M | 1.07M | | | 1.81M | 0.66M | 0.56M | 7.05M | -1.01M | 0.32M | -0.15M | 0.85M | 1.73M | -0.13M | 8.16M | -5.17M | 2.45M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 358.00 | -0.03M | -0.06M | -0.19M | 0.03M | 0.01M | 0.05M | 0.31M | 0.12M | 0.11M | 0.26M | 0.37M | 0.40M | 0.47M | 0.45M | 0.62M |
|
Income from Continuing Operations
|
-0.01M | -0.02M | 0.08M | -0.17M | 0.06M | 0.00M | 0.51M | -0.06M | -0.57M | -0.01M | -0.38M | | | | | 0.08M | 0.35M | 0.60M | 0.74M | -0.37M | 1.07M | 2.08M | -0.55M | 2.87M | 0.49M | 0.51M | 1.78M | | -0.13M | -8.16M | -5.17M | -2.45M | -7.22M | -1.92M | -1.45M | -2.54M | -2.44M | -12.53M | -4.11M | -6.37M | -11.14M | -7.29M | -3.58M | -3.81M | -4.28M | -4.37M | -9.33M | -6.52M | -8.49M | -7.64M |
|
Consolidated Net Income
|
-0.01M | -0.02M | 0.08M | -0.17M | 0.06M | 0.00M | 0.51M | -0.06M | -0.57M | -0.01M | -0.38M | | | | | 0.08M | 0.35M | 0.60M | 0.74M | -0.37M | 1.07M | 2.08M | -0.55M | 2.87M | 0.49M | 0.51M | 1.78M | | -0.13M | -8.16M | -5.17M | -2.45M | -7.22M | -1.92M | -1.45M | -2.54M | -2.44M | -12.53M | -4.11M | -6.37M | -11.14M | -7.29M | -3.58M | -3.81M | -4.28M | -4.37M | -9.33M | -6.52M | -8.49M | -7.64M |
|
Income towards Parent Company
|
-0.01M | -0.02M | 0.08M | -0.17M | 0.06M | 0.00M | 0.51M | -0.06M | -0.57M | -0.01M | -0.38M | | | | | 0.08M | 0.35M | 0.60M | 0.74M | -0.37M | 1.07M | 2.08M | -0.55M | 2.87M | 0.49M | 0.51M | 1.78M | | -0.13M | -8.16M | -5.17M | -2.45M | -7.22M | -1.92M | -1.45M | -2.54M | -2.44M | -12.53M | -4.11M | -6.37M | -11.14M | -7.29M | -3.58M | -3.81M | -4.28M | -4.37M | -9.33M | -6.52M | -8.49M | -7.64M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00 | 0.02M | 0.04M | 0.09M | 0.16M | 0.21M | 0.24M | 0.27M | 0.28M | 0.29M | 0.32M | 0.33M | 0.35M | 0.37M | 0.37M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.02M | 0.08M | -0.17M | 0.06M | 0.00M | 0.51M | -0.06M | -0.57M | -0.01M | -0.38M | | | | | 0.08M | 0.35M | 0.60M | 0.74M | -0.37M | 1.07M | 2.08M | -0.55M | 2.87M | 0.49M | 0.51M | 1.78M | | -0.13M | -8.16M | -5.17M | -2.45M | -7.22M | 1.27M | 4.92M | 4.59M | 5.71M | -10.71M | 1.17M | -5.07M | -10.49M | 9.60M | -4.60M | -1.94M | -3.50M | -3.20M | -8.14M | -5.28M | -6.91M | -7.00M |
|
EPS (Basic)
|
-26.82 | 0.00 | 0.00 | -0.00M | 0.08 | 0.00 | 0.67 | -0.05 | -0.43 | -0.01 | -0.25 | | | | | 0.02 | 0.07 | 0.11 | 0.14 | -0.06 | 0.15 | 0.00M | -0.07 | 0.32 | 0.00M | 0.00M | 0.18 | | -959.22 | -0.65 | -0.42 | -0.01M | -0.55 | 0.10 | 0.37 | 0.34 | 0.43 | -0.80 | 0.09 | -0.38 | -0.79 | 0.72 | -0.35 | -0.15 | -0.26 | -9.20 | -0.61 | -0.39 | -0.47 | -4.78 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26 | -9.20 | | | -0.47 | -4.78 |
|
Shares Outstanding (Weighted Average)
|
490.00 | 282.12M | 269.27M | 130.00 | 0.73M | 0.75M | 0.76M | 1.07M | 1.33M | 1.70M | 1.54M | 2.48M | 2.78M | 3.24M | 0.00M | 4.53M | 4.97M | 5.30M | 5.18M | 6.58M | 7.21M | 520.00 | 7.44M | 9.00M | 230.00 | 210.00 | 9.95M | 150.00 | 140.00 | 12.53M | 12.20M | 190.00 | 13.02M | 13.36M | 13.33M | 13.37M | 13.38M | 13.34M | 13.28M | 13.28M | 13.28M | 13.28M | 13.28M | 13.29M | 13.29M | 1.33M | 13.35M | 13.45M | 14.76M | 1.47M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.29M | 1.33M | | | 14.76M | 1.47M |
|
EBITDA
|
-0.01M | -0.02M | 0.08M | -0.18M | -0.12M | -0.13M | 0.43M | -0.28M | -0.18M | -0.04M | -0.41M | | | | | 0.08M | 0.34M | 0.59M | 0.71M | -0.36M | 1.05M | 2.09M | -0.55M | 2.87M | 0.48M | 0.51M | 1.77M | | 0.86M | 1.87M | 0.17M | -0.29M | -0.26M | -1.65M | -0.50M | -1.36M | -1.16M | -10.72M | -1.81M | -3.84M | -8.19M | -2.30M | -1.13M | -1.21M | -1.34M | -1.13M | -5.86M | -3.03M | -3.97M | -2.70M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.35M | 0.50M | 0.57M | 0.94M | 1.59M | 1.68M | 1.91M | 3.86M | 1.32M | 1.45M | 1.60M | 1.75M | 1.89M | 1.97M | 2.66M | 2.00M |
|
Tax Rate
|
| | | | 153.37% | 102.70% | -16.38% | 78.52% | -242.85% | | | | | | | | | | | -3.67% | -1.65% | 0.36% | | | -2.73% | | -0.02% | | | | | | | | | | | | | | | | | | | | | | | |