|
Revenue
|
| | 0.60M | 0.62M | 0.84M | 1.47M | 2.21M | 3.10M | 5.15M | 7.08M | 11.24M | 15.16M | 20.14M | 26.62M | 35.68M | 43.91M | 50.03M | 58.59M | 58.95M | 59.19M | 61.82M | 62.14M | 63.08M | 63.05M | 65.27M | 66.33M | 68.30M | 69.85M | 70.62M | 102.77M | 103.20M | 104.17M | 104.90M | 118.12M | 132.77M | 132.58M | 136.01M | 135.35M | 131.52M | 119.04M | 126.69M | 120.76M | 130.38M | 133.07M | 132.33M | 137.06M | 142.16M | 142.52M | 145.65M | 145.04M | 151.06M | 152.14M | 152.47M | 154.45M | 161.30M | 161.51M | 165.53M | 173.05M | 178.31M | 177.75M | 182.67M | 187.86M |
|
Gross Profit
|
| | | 0.51M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | -0.30M | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.08M | 0.15M | 0.21M | 0.17M | 0.21M | 0.26M | 0.32M | 0.34M | 0.51M | 0.54M | 0.89M | 0.69M | 0.84M | 1.92M | 1.77M | 2.50M | 2.11M | 2.25M | 2.36M | 2.51M | 2.87M | 8.09M | 7.55M | 8.46M | 7.72M | 13.87M | 7.83M | 9.21M | 8.91M | 10.97M | 10.46M | 13.45M | 13.58M | 12.92M | 13.29M | 13.54M | 11.54M | 10.24M | 10.74M | 9.81M | 9.60M | 11.24M | 9.34M | 11.94M | 11.63M | 15.91M | 11.53M | 11.38M | 10.84M | 11.48M | 11.53M | 11.69M | 10.38M | 10.76M | 11.81M | 11.13M | 11.11M | 11.55M | 12.09M | 12.92M | 12.75M | 13.88M |
|
Restructuring Costs
|
| | 0.05M | 0.45M | 0.25M | 1.01M | 0.28M | 1.04M | 1.10M | 1.56M | 2.51M | 3.15M | 3.97M | 9.14M | 5.39M | 5.92M | 3.79M | 2.33M | 1.74M | 1.49M | 0.84M | -4.06M | 0.02M | | | | | 4.38M | 3.74M | 5.95M | | | | 3.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 0.45M | 0.60M | 0.50M | 0.40M | 0.50M | 0.60M | 4.10M | -11.80M | 1.70M | 2.50M | 3.20M | 18.32M | 25.81M | 32.65M | 36.70M | 70.04M | 42.90M | 42.19M | 45.29M | 50.19M | 45.39M | 46.37M | 46.59M | 46.23M | 49.31M | 44.28M | 51.97M | 97.81M | 77.69M | 87.55M | 94.60M | 101.44M | 114.92M | 123.62M | 135.50M | 111.29M | 95.10M | 92.45M | 94.21M | 99.84M | 99.12M | 96.43M | 92.58M | 98.35M | 95.34M | 100.09M | 101.14M | 100.80M | 101.62M | 102.74M | 102.01M | 105.20M | 105.59M | 108.05M | 115.42M | 114.27M | 116.29M | 121.80M | 118.03M | 119.99M |
|
Operating Expenses
|
0.08M | 0.15M | 0.70M | 1.09M | 1.08M | 2.37M | 2.27M | 3.83M | 5.57M | 7.13M | 12.05M | 14.52M | 19.23M | 29.38M | 32.97M | 41.07M | 42.59M | 74.62M | 46.99M | 46.19M | 49.00M | 54.22M | 52.96M | 54.83M | 54.31M | 60.10M | 57.14M | 57.87M | 64.62M | 114.73M | 88.15M | 101.00M | 108.18M | 117.69M | 128.21M | 137.16M | 147.04M | 121.53M | 105.84M | 102.26M | 103.81M | 111.08M | 108.46M | 108.37M | 104.21M | 114.27M | 109.57M | 111.47M | 111.99M | 111.98M | 113.15M | 114.42M | 112.39M | 115.96M | 117.41M | 119.18M | 126.54M | 125.82M | 128.38M | 134.73M | 130.78M | 133.87M |
|
Operating Income
|
| | -0.10M | -0.47M | -0.24M | -0.90M | -0.05M | -0.72M | -0.42M | -0.05M | -0.81M | 0.65M | 0.91M | -2.76M | 2.71M | 2.85M | 7.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
| | -0.10M | -0.47M | -0.24M | -0.90M | -0.05M | -0.72M | -0.42M | -0.05M | -0.81M | 0.65M | 0.91M | -2.76M | 2.71M | 2.85M | 7.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -25.04M | | | -28.54M | -28.40M |
|
Other Non Operating Income
|
| | | | | | | | 0.00M | | | -0.01M | -0.03M | 0.23M | 0.55M | 0.17M | 0.13M | -0.08M | -0.12M | -0.00M | 0.24M | 0.13M | -0.14M | -0.04M | 0.03M | 1.38M | -1.64M | 0.68M | 0.01M | 0.03M | -0.11M | -1.18M | -0.22M | -0.21M | 7.54M | -10.57M | 1.56M | 0.80M | 9.87M | -0.50M | 0.20M | -0.32M | -15.59M | -2.92M | -7.09M | -8.77M | -4.37M | -1.46M | -3.92M | -2.42M | -0.76M | -0.90M | -4.88M | -0.77M | -0.93M | -1.72M | -1.07M | -2.02M | -0.98M | -0.99M | -0.37M | -1.99M |
|
Non Operating Income
|
| | | | | | | | | | | -0.01M | -0.03M | | 0.55M | 0.17M | 0.13M | | -0.12M | -0.00M | 0.24M | | -0.14M | -0.04M | 0.03M | 1.38M | -1.64M | 0.68M | 0.01M | 0.03M | -0.11M | -1.18M | -0.22M | -0.21M | 7.54M | -10.57M | 1.56M | 0.80M | 9.87M | -0.50M | 0.20M | -0.32M | -15.59M | -2.92M | -7.09M | -8.77M | -4.37M | -1.46M | -3.92M | -2.42M | -0.76M | -0.90M | -4.88M | -0.77M | -0.93M | -1.72M | -1.07M | -2.02M | -0.98M | -0.99M | -0.37M | -1.99M |
|
EBT
|
| | -0.25M | -0.60M | -0.44M | -1.22M | -0.44M | -1.20M | -1.33M | -1.30M | -2.91M | -1.64M | -1.30M | -6.68M | -0.97M | -2.04M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.08M | -0.67M | -0.25M | -0.60M | -0.44M | -1.07M | -0.44M | -1.20M | -1.32M | -1.25M | -2.91M | -1.99M | -1.41M | -6.16M | -0.42M | -1.88M | 2.14M | -22.48M | 5.04M | 5.46M | 5.25M | -2.16M | 2.25M | 0.58M | 2.49M | 3.69M | 1.11M | -1.19M | -8.23M | -30.07M | -1.60M | -11.35M | -13.23M | 65.32M | -5.20M | -36.57M | -25.88M | 4.11M | 11.20M | -6.41M | 13.43M | -11.19M | 0.12M | 6.39M | 16.56M | -5.84M | 11.40M | 15.26M | 12.17M | 15.70M | 18.64M | 16.21M | 13.73M | 15.19M | 19.63M | 16.99M | 12.90M | 20.18M | 28.89M | 14.25M | 27.23M | 52.59M |
|
Income from Non-Controlling Interests
|
| | | | | -0.15M | -0.18M | -0.40M | -0.29M | -0.06M | -0.06M | 0.34M | 0.08M | -0.30M | | | | | 0.07M | 0.09M | 0.06M | -0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | -0.03M | -0.14M | -3.18M | -0.24M | -2.73M | -3.04M | 13.84M | -0.59M | -5.60M | -3.85M | 0.75M | 1.43M | -0.82M | 1.65M | -1.56M | 0.01M | 0.80M | 1.93M | -0.63M | 1.32M | 1.73M | 1.14M | 2.02M | 2.02M | 1.76M | 1.48M | 1.66M | 1.96M | 1.72M | 1.30M | 2.04M | 2.58M | 1.47M | 2.54M | 5.07M |
|
Income from Continuing Operations
|
| | -0.25M | -0.60M | -0.44M | -1.22M | -0.44M | -1.20M | -1.33M | -1.30M | -2.91M | -1.64M | -1.30M | -6.68M | -0.97M | -2.04M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
| | -0.25M | -0.60M | -0.44M | -1.22M | -0.44M | -1.20M | -1.33M | -1.30M | -2.91M | -1.64M | -1.30M | -6.68M | -0.97M | -2.04M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
| | -0.25M | -0.60M | -0.44M | -1.22M | -0.44M | -1.20M | -1.33M | -1.30M | -2.91M | -1.64M | -1.30M | -6.68M | -0.97M | -2.04M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | -0.25M | -0.60M | -0.44M | -1.22M | -0.44M | -1.20M | -1.33M | -1.30M | -2.91M | -1.64M | -1.30M | -6.68M | -0.97M | -2.04M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Basic)
|
| | -0.28 | -0.49 | -0.29 | -0.81 | -0.08 | -0.17 | -0.15 | -0.20 | -0.16 | -0.05 | -0.02 | -0.10 | -0.01 | -0.01 | 0.01 | -0.12 | 0.03 | 0.03 | 0.03 | -0.01 | 0.01 | | 0.01 | 0.02 | 0.01 | -0.01 | -0.04 | -0.17 | -0.01 | -0.06 | -0.07 | 0.34 | -0.02 | -0.13 | -0.09 | 0.02 | 0.03 | -0.06 | 0.12 | -0.04 | | 0.06 | 0.13 | -0.06 | 0.09 | 0.12 | 0.09 | 0.12 | 0.14 | 0.12 | 0.10 | 0.11 | 0.14 | 0.12 | 0.09 | 0.15 | 0.21 | 0.10 | 0.20 | 0.38 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | -0.10 | -0.01 | -0.01 | 0.01 | | | 0.03 | | | | | | | | -0.01 | | | | | | | | | | | | | 0.12 | -0.11 | | 0.06 | 0.13 | -0.06 | 0.09 | 0.12 | 0.09 | 0.12 | 0.14 | 0.12 | 0.10 | 0.11 | 0.14 | 0.12 | 0.09 | 0.15 | 0.21 | 0.10 | 0.20 | 0.38 |
|
Shares Outstanding (Weighted Average)
|
38.91M | 0.00M | 280.00 | | | 1.50M | 3.12M | | | 6.51M | 17.45M | 37.69M | 79.80M | 70.23M | 176.85M | 178.51M | 180.07M | 179.28M | 182.99M | 184.34M | 185.27M | 183.68M | 182.25M | 183.51M | 184.64M | 183.88M | 183.23M | 183.18M | 183.84M | 183.78M | 185.90M | 185.17M | 184.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | 70.23M | 176.85M | 178.51M | 180.07M | 179.28M | 185.50M | 187.13M | 188.06M | 186.39M | 185.03M | 186.30M | 187.43M | 186.66M | 186.02M | 185.96M | 186.49M | 196.50M | 230.35M | 229.62M | 229.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | -0.10M | -0.60M | -0.44M | -1.22M | -0.44M | -1.20M | -1.32M | -1.30M | -2.99M | -0.94M | -1.76M | -6.08M | -1.11M | -1.88M | 2.14M | -22.48M | 5.04M | 7.64M | -1.27M | 2.11M | -5.14M | -1.75M | 5.33M | 21.20M | 2.95M | -3.84M | -8.33M | -27.93M | 11.65M | -9.22M | -13.40M | 53.79M | -20.15M | -65.82M | -39.46M | 14.32M | -32.16M | -8.16M | 18.53M | -6.56M | 12.24M | 9.76M | 21.05M | 6.18M | 38.97M | 25.09M | 26.18M | 15.57M | 12.14M | 22.77M | 12.30M | 4.73M | 22.53M | 14.99M | 2.40M | 22.82M | 27.13M | 13.46M | 26.12M | 51.91M |
|
Interest Expenses
|
| | 0.15M | 0.14M | 0.20M | 0.33M | 0.39M | 0.48M | 0.90M | 1.25M | 2.10M | 2.29M | 2.21M | 3.92M | 3.68M | 4.89M | 5.42M | 6.37M | 6.79M | 7.54M | 7.82M | 10.23M | 7.73M | 7.60M | 8.50M | 8.62M | 8.39M | 9.50M | 10.65M | 17.12M | 16.78M | 17.05M | 17.34M | 21.48M | 25.01M | 25.76M | 25.31M | 27.02M | 22.77M | 22.15M | 20.39M | 19.99M | 20.06M | 19.13M | 18.57M | 18.61M | 18.20M | 17.13M | 17.57M | 18.30M | 19.47M | 20.68M | 21.52M | 22.57M | 23.34M | 23.62M | 25.00M | 25.04M | 25.67M | 27.72M | | |
|
Shares Outstanding
|
0.44M | 0.73M | 1.14M | 1.35M | 1.86M | 2.66M | 3.83M | 5.56M | 8.64M | 13.80M | 22.52M | 55.07M | 107.77M | 175.59M | 177.44M | 179.03M | 180.57M | 182.13M | 183.28M | 184.85M | 183.89M | 181.31M | 182.59M | 183.87M | 184.94M | 185.06M | 182.45M | 183.06M | 184.14M | 185.23M | 186.03M | 183.30M | 183.69M | 93.27M | 281.55M | 283.77M | 283.59M | 96.35M | 96.81M | 96.82M | 96.82M | 93.28M | 93.58M | 93.64M | 93.66M | 93.67M | 113.82M | 115.78M | 117.08M | 117.13M | 117.26M | 117.44M | 119.58M | 122.02M | 122.32M | 122.41M | 122.61M | 13.00M | 125.41M | 125.61M | 12.70M | 12.70M |