|
Revenue
|
| | | 54.37M | | 63.78M | | 207.01M | | 198.74M | | | | | 62.87M | 47.86M | 32.71M | 173.89M | | 40.13M | 98.83M | 26.01M |
|
Cost of Revenue
|
| | | 10.94M | | 12.54M | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | 43.43M | | 50.10M | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | 7.75M | | 8.56M | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | | 7.75M | | 39.30M | | | | | | | | | | | | | | | | |
|
Operating Income
|
| | | 20.41M | | 24.48M | | 34.22M | | 86.97M | | | | | | | 61.52M | 88.90M | | 112.21M | 185.60M | 117.67M |
|
EBIT
|
| | | 20.41M | | 23.93M | | 34.22M | | 86.97M | | | | | | | 61.52M | 88.90M | | 112.21M | 185.60M | 117.67M |
|
Interest & Investment Income
|
| | | -0.41M | | 1.19M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | 1.96M | | -0.21M | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | -0.40M | | -0.21M | | | | | | | | | | | | | | | | |
|
EBT
|
| | | 21.06M | | 23.57M | | 43.52M | | 101.05M | | | | | | | 62.95M | 128.12M | | 119.98M | 206.04M | 96.76M |
|
Tax Provisions
|
| | | 6.87M | | 5.27M | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
| | | 14.19M | | 18.30M | | 20.63M | | 18.61M | | | | | | | 48.98M | 57.69M | | 75.16M | 118.25M | 68.70M |
|
Net Income - Minority
|
0.11M | -0.59M | -0.56M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 0.56M | -0.03M | 0.66M | 0.03M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | | 14.19M | | 17.89M | | 43.52M | | 101.05M | | | | | | | 62.95M | 128.12M | | 119.98M | 206.04M | 96.76M |
|
Consolidated Net Income
|
| | | 14.19M | | 17.89M | | 43.52M | | 101.05M | | | | | | | 62.95M | 128.12M | | 119.98M | 206.04M | 96.76M |
|
Income towards Parent Company
|
0.11M | -0.59M | -0.56M | 14.19M | | 17.89M | | 43.52M | | 101.05M | | | | | | | 62.95M | 128.12M | | 119.98M | 206.04M | 96.76M |
|
Net Income towards Common Stockholders
|
0.11M | -0.59M | -0.56M | 14.19M | | 17.89M | | 43.52M | | 101.05M | | | | | | | 62.95M | 128.12M | | 119.98M | 206.04M | 96.76M |
|
EPS (Basic)
|
0.00M | -0.02 | -0.02 | 0.40M | | 0.03M | | | | | | | | | | | 3.36 | 6.53 | | | 10.70 | |
|
EPS (Weighted Average and Diluted)
|
0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
58.64 | 32.22M | 29.25M | 35.57 | 158.45 | 44.74 | 30.66M | | 186.30 | | 23.50M | 19.84M | 20.75M | 19.88M | 20.40M | 18.98M | 18.74M | 19.63M | 22.01M | | 19.26M | |
|
Shares Outstanding (Diluted Average)
|
58.21 | 113.87 | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | | 14.19M | | 18.27M | | 107.26M | | 41.00M | | | | | 288.91M | 123.95M | 246.48M | 360.26M | | 125.54M | 209.51M | 131.40M |
|
Interest Expenses
|
| | | 1.72M | | -2.85M | | -9.30M | | -14.07M | | | | | -13.28M | 13.11M | -1.43M | -39.22M | | -7.78M | -20.44M | 20.91M |
|
Tax Rate
|
| | | 32.61% | | 22.36% | | | | | | | | | | | | | | | | |