|
Revenue
|
7.59M | 3.85M | 9.92M | 3.85M | 3.81M | 3.37M | 3.51M | 5.31M | 3.45M | 3.62M | 1.19M | 2.63M | 2.56M | 2.83M | 5.92M | 2.47M | 5.01M | 2.74M | 23.05M | 2.79M | 2.77M | 14.48M | 2.75M | 2.98M | 17.98M | 6.06M | 20.35M | 9.68M | 9.34M | 2.84M | 2.72M | 2.54M | 2.96M | 2.81M | 0.55M | 2.33M | 2.50M | 2.71M | 2.50M | 2.04M | 1.71M | 1.70M | 2.10M | 2.06M | 4.95M | 2.44M | 3.00M | 2.25M | 13.99M | 2.55M | 2.17M | 2.30M | 2.47M | 2.10M | 2.42M | 2.48M | 2.65M | 3.03M | 3.41M | 5.80M | 4.60M | 4.53M |
|
Gross Profit
|
5.46M | 2.53M | 8.49M | 2.37M | 2.86M | 2.42M | 2.58M | 4.21M | 2.45M | 2.63M | 3.66M | 2.44M | 2.44M | 2.57M | 5.68M | 2.19M | 4.17M | 2.52M | 22.59M | 2.58M | 2.50M | 12.99M | 2.48M | 2.78M | 16.62M | 5.62M | 16.26M | 8.95M | 8.91M | 2.35M | 2.12M | 2.02M | 2.44M | 1.50M | -0.40M | 2.02M | 2.24M | 2.36M | 2.19M | 1.47M | 1.52M | 1.54M | 1.80M | 1.65M | 4.50M | 2.13M | 2.64M | 1.74M | 13.28M | 2.22M | 1.80M | 1.75M | 2.11M | 1.90M | 2.00M | 2.05M | 2.34M | 2.78M | 2.93M | 3.48M | 3.63M | 4.04M |
|
Depreciation & Amortization - Total
|
| | | 0.99M | 0.90M | 0.77M | 0.74M | 0.73M | 0.73M | 0.72M | 0.69M | 0.69M | 0.69M | 0.58M | 0.59M | 0.58M | 0.59M | 0.57M | 0.56M | 0.56M | 0.56M | 0.49M | 0.51M | 0.49M | 0.49M | 0.50M | 0.50M | 0.42M | 0.42M | 0.46M | 0.46M | 0.44M | 0.45M | 0.44M | 0.16M | 0.36M | 0.36M | 0.34M | 0.34M | 0.32M | 0.32M | 0.33M | 0.32M | 0.30M | 0.30M | 0.30M | 0.29M | 0.27M | 0.28M | 0.28M | 0.28M | 0.25M | 0.24M | 0.19M | 0.19M | 0.17M | 0.17M | 0.19M | 0.19M | 0.19M | 0.35M | 0.29M |
|
Selling, General & Administrative
|
1.28M | 2.86M | 2.52M | 2.94M | 1.49M | 0.68M | 1.16M | 1.05M | 0.74M | 0.67M | 0.55M | 0.71M | 0.71M | 0.69M | 0.84M | 0.35M | 0.54M | 0.56M | 0.59M | 0.58M | 0.49M | 0.61M | 0.50M | 0.75M | 0.41M | 0.65M | 0.51M | 0.49M | 0.59M | 0.65M | 0.79M | 0.83M | 0.72M | 0.80M | 0.55M | 0.86M | 0.51M | 0.47M | 0.44M | 0.76M | 0.56M | 0.51M | 0.62M | 0.72M | 0.57M | 0.61M | 0.67M | 0.76M | 0.76M | 0.66M | 0.62M | 1.02M | 1.03M | 0.94M | 1.00M | 1.06M | 1.12M | 1.16M | 0.96M | 1.52M | 1.03M | 1.06M |
|
Pension (IS)
|
| | | 0.31M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.22M | 0.22M | 0.22M | 0.22M | 0.14M | 0.14M | 0.01M | 0.10M | 0.08M | 0.08M | 0.08M | 0.07M | 0.28M | 0.28M | -0.26M | 4.71M | 0.20M | 0.20M | 0.20M | 0.27M | 0.10M | 0.10M | 0.10M | 0.21M | 0.25M | 0.26M | 0.26M | 0.25M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 4.38M | 0.11M | 0.11M | 0.11M | 7.54M | 0.12M | 0.12M | 0.12M | 0.07M | 0.08M | 0.08M | 0.08M | 0.71M | 6.92M | 0.58M | -0.59M |
|
Other Operating Expenses
|
-0.02M | -0.02M | 2.20M | 1.36M | 0.01M | 2.73M | -0.11M | 0.20M | 0.03M | -0.01M | 0.00M | 2.14M | 1.93M | -0.06M | 0.01M | 1.97M | 2.81M | 1.76M | 2.48M | 2.15M | 1.93M | 2.99M | 2.08M | 2.50M | 3.23M | 2.23M | 11.60M | 2.65M | 1.63M | 1.97M | 2.10M | 2.10M | 2.22M | 3.06M | 1.08M | 1.89M | 1.55M | 1.74M | 1.97M | 1.95M | 1.59M | 1.31M | 1.50M | 1.70M | 1.98M | 1.52M | 1.86M | 1.72M | 2.31M | 1.62M | 1.80M | 2.39M | 2.54M | 2.16M | 2.30M | 2.65M | 3.24M | 3.92M | 0.05M | 0.00M | 3.93M | 3.53M |
|
Operating Expenses
|
8.89M | 7.51M | 7.34M | 6.19M | 5.65M | 4.17M | 5.81M | 4.90M | 4.03M | 4.55M | 1.34M | 3.54M | 3.32M | 3.74M | 3.48M | 2.90M | 3.94M | 2.89M | 3.63M | 3.29M | 2.97M | 4.09M | 3.10M | 3.75M | 4.13M | 3.37M | 12.60M | 3.56M | 2.63M | 3.08M | 3.35M | 3.37M | 3.39M | 4.30M | 1.79M | 3.12M | 2.42M | 2.55M | 2.75M | 3.03M | 2.47M | 2.15M | 2.44M | 2.72M | 2.85M | 2.43M | 2.81M | 2.75M | 3.35M | 2.56M | 2.70M | 3.67M | 3.82M | 3.29M | 3.49M | 3.88M | 4.53M | 5.26M | 5.25M | 7.58M | 5.31M | 4.88M |
|
Operating Income
|
-1.30M | -3.66M | 2.58M | -2.34M | -1.83M | -0.80M | -2.30M | 0.41M | -0.58M | -0.93M | -0.15M | -0.91M | -0.77M | -0.91M | 2.44M | -0.43M | 1.07M | -0.15M | 19.42M | -0.50M | -0.20M | 10.39M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.78M | 0.07M | 0.17M | -0.58M | -0.99M | -0.76M | -0.45M | -0.34M | -0.66M | 2.10M | 0.01M | 0.19M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.40M | -1.88M | -2.23M | -1.84M | -1.78M | -0.71M | -0.36M |
|
EBIT
|
-1.30M | -3.66M | 2.58M | -2.34M | -1.83M | -0.80M | -2.30M | 0.41M | -0.58M | -0.93M | -0.15M | -0.91M | -0.77M | -0.91M | 2.44M | -0.43M | 1.07M | -0.15M | 19.42M | -0.50M | -0.20M | 10.39M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.78M | 0.07M | 0.17M | -0.58M | -0.99M | -0.76M | -0.45M | -0.34M | -0.66M | 2.10M | 0.01M | 0.19M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.40M | -1.88M | -2.23M | -1.84M | -1.78M | -0.71M | -0.36M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.13M | 0.35M | 0.12M | 0.11M | 0.10M | 0.09M | 0.07M | 0.65M | 0.10M | 0.35M | 0.07M |
|
Non Operating Income
|
| | | | | | | | | -0.76M | -0.70M | | | -0.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | 0.07M | 0.13M | 0.35M | 0.12M | 0.11M | 0.10M | 0.09M | 0.07M | 0.65M | 0.10M | 0.35M | 0.07M |
|
EBT
|
-4.05M | -5.45M | 1.74M | -3.01M | -2.30M | -1.43M | -2.95M | -0.23M | -1.05M | -1.68M | -0.86M | -1.61M | -1.27M | -0.91M | 2.44M | -0.85M | 0.50M | -0.15M | 19.42M | -0.50M | -0.20M | 10.39M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.78M | 0.07M | 0.17M | -0.58M | -0.99M | -0.76M | -0.45M | -0.34M | -0.66M | 2.10M | 0.01M | 0.19M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.58M | -2.06M | -2.42M | -1.84M | -1.88M | -0.82M | -0.36M |
|
Tax Provisions
|
0.09M | -0.26M | -0.07M | | | -0.07M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-2.71M | -5.19M | 1.81M | -3.01M | -2.30M | -1.36M | -2.88M | -0.23M | -1.05M | -1.68M | -0.86M | -1.61M | -1.27M | -1.55M | 1.79M | -0.91M | 0.48M | -0.75M | 18.82M | -1.09M | -0.82M | 9.66M | -0.92M | -1.36M | 13.40M | 2.48M | 7.42M | 5.83M | 6.48M | -0.48M | -0.93M | -0.96M | -0.57M | -1.63M | 3.66M | -1.09M | -0.24M | -0.14M | -8.89M | -1.16M | -0.16M | -0.63M | -0.74M | -0.93M | 1.95M | -0.14M | -4.44M | -0.62M | 10.53M | -0.12M | -8.00M | -1.36M | -1.12M | -1.19M | 0.59M | -1.38M | -1.87M | -2.24M | -1.91M | -8.64M | -1.00M | 0.24M |
|
Income from Continuing Operations
|
-4.14M | -5.19M | 1.81M | -3.01M | -2.30M | -1.36M | -2.88M | -0.23M | -1.05M | -1.68M | -0.86M | -1.61M | -1.27M | -0.91M | 2.44M | -0.85M | 0.50M | -0.15M | 19.42M | -0.50M | -0.20M | 10.39M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.78M | 0.07M | 0.17M | -0.58M | -0.99M | -0.76M | -0.45M | -0.34M | -0.66M | 2.10M | 0.01M | 0.19M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.58M | -2.06M | -2.42M | -1.84M | -1.88M | -0.82M | -0.36M |
|
Consolidated Net Income
|
1.43M | 25.22M | 10.20M | 15.44M | -0.17M | 0.02M | -0.67M | -0.02M | 0.01M | 0.07M | -0.85M | -0.21M | 2.10M | -0.01M | -0.40M | -0.06M | -0.03M | -0.15M | 19.42M | -0.50M | -0.20M | 10.39M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.01M | 0.06M | 0.13M | -3.54M | 0.08M | -0.14M | -0.03M | -0.25M | -0.14M | -0.07M | 0.01M | -0.00M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.58M | -2.06M | -2.42M | -1.84M | -1.88M | -0.82M | -0.36M |
|
Income towards Parent Company
|
1.43M | 25.22M | 10.20M | 15.44M | -0.17M | 0.02M | -0.67M | -0.02M | 0.01M | 0.07M | -0.85M | -0.21M | 2.10M | -0.01M | -0.40M | -0.06M | -0.03M | -0.15M | 19.42M | -0.50M | -0.20M | 10.39M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.01M | 0.06M | 0.13M | -3.54M | 0.08M | -0.14M | -0.03M | -0.25M | -0.14M | -0.07M | 0.01M | -0.00M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.58M | -2.06M | -2.42M | -1.84M | -1.88M | -0.82M | -0.36M |
|
Net Income towards Common Stockholders
|
1.43M | 20.03M | 12.02M | 12.43M | -2.46M | -1.34M | -3.55M | -0.24M | -1.03M | -1.62M | -1.71M | -1.81M | 0.83M | -1.56M | 1.38M | -0.91M | 0.48M | -0.75M | 18.82M | -1.09M | -0.83M | 9.66M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.01M | 0.06M | 0.13M | -3.54M | 0.08M | -0.14M | -0.03M | -0.25M | -0.14M | -0.07M | 0.01M | -0.00M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.58M | -2.06M | -2.42M | -1.84M | -1.88M | -0.82M | -0.36M |
|
EPS (Basic)
|
-0.33 | 1.35 | 3.27 | 0.67 | -0.13 | -0.07 | -0.99 | -0.01 | -0.06 | -0.09 | -0.09 | -0.10 | -0.07 | -0.08 | 0.10 | -0.05 | 0.03 | -0.04 | 1.01 | -0.06 | -0.04 | 0.51 | -0.05 | -0.07 | 0.71 | 0.13 | 0.39 | 0.31 | 0.34 | -0.03 | -0.05 | -0.05 | -0.03 | -0.09 | 0.20 | -0.06 | -0.01 | -0.01 | -0.46 | -0.06 | -0.01 | -0.03 | -0.04 | -0.05 | 0.10 | -0.01 | -0.23 | -0.03 | 0.54 | -0.01 | -0.41 | -0.07 | -0.06 | -0.06 | 0.04 | -0.07 | -0.10 | -0.11 | -0.10 | -0.44 | -0.05 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.33 | 1.35 | 3.27 | | 0.67 | -0.07 | -0.99 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07 | -0.06 | 0.04 | | -0.07 | -0.11 | -0.11 | | | |
|
Shares Outstanding (Weighted Average)
|
8.43M | 18.81M | 18.76M | 18.79M | 18.75M | 18.83M | 18.81M | 18.83M | 18.79M | 18.77M | 18.76M | 18.76M | 18.77M | 18.78M | 18.77M | 18.77M | 18.78M | 18.77M | 18.79M | 18.79M | 18.90M | 18.91M | 18.90M | 18.90M | 19.00M | 19.03M | 19.02M | 19.02M | 19.01M | 19.09M | 19.11M | 19.10M | 19.18M | 19.19M | 19.19M | 19.18M | 19.30M | 19.31M | 19.31M | 19.30M | 19.35M | 19.37M | 19.36M | 19.36M | 19.43M | 19.45M | 19.44M | 19.43M | 19.51M | 19.51M | 19.52M | 19.61M | 19.60M | 19.62M | 19.62M | 19.68M | 19.69M | 19.69M | 19.63M | 19.74M | 19.74M | 19.74M |
|
EBITDA
|
-1.28M | 20.03M | -0.82M | 12.64M | -2.25M | -1.14M | -10.85M | -0.06M | -0.85M | -1.43M | -6.27M | -1.59M | 1.06M | -1.34M | 8.65M | -0.76M | 0.62M | -0.59M | 12.48M | -0.88M | -0.61M | 9.87M | -4.65M | -1.10M | 13.66M | 3.45M | 12.31M | 6.04M | 6.68M | -0.28M | 0.50M | -0.78M | -0.39M | -1.44M | 1.55M | -0.88M | 0.03M | 0.20M | -8.71M | -0.87M | 0.05M | -0.43M | -2.26M | -0.71M | 2.10M | 0.08M | 1.16M | -0.46M | 10.68M | 0.03M | -1.08M | -1.28M | -1.03M | -1.11M | 1.72M | -1.31M | -1.80M | -2.17M | -2.10M | -8.56M | -1.00M | 6.84M |
|
Interest Expenses
|
2.75M | 1.79M | 0.89M | 0.67M | 0.46M | 0.62M | 0.67M | 0.63M | 0.47M | 0.76M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | | 0.10M | 0.10M | |
|
Shares Outstanding
|
8.11M | | 18.52M | | 18.55M | | | | | | | | | | 0.02M | | | | 18.79M | 18.85M | 18.85M | 18.86M | 18.87M | 18.93M | 18.94M | 18.94M | 18.96M | 18.97M | 19.02M | 19.03M | 19.04M | 19.09M | 19.10M | 19.11M | 19.12M | 19.18M | 19.19M | 19.20M | 19.24M | 19.28M | 19.29M | 19.30M | 19.31M | 19.35M | 19.36M | 19.37M | 19.38M | 19.43M | 19.44M | 19.46M | 19.48M | 19.58M | 19.59M | 19.61M | 19.61M | 19.64M | 19.65M | 19.66M | 19.66M | 19.72M | 19.73M | 19.74M |
|
Tax Rate
|
| 4.79 | | | | 4.70 | 2.27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |