|
Revenue
|
344.11M | 382.17M | 375.82M | 371.85M | 404.34M | 514.90M | 663.64M | 755.61M | 879.70M |
|
Cost of Revenue
|
243.05M | 278.51M | 269.28M | 252.57M | 277.37M | 359.88M | 436.75M | 480.31M | 551.62M |
|
Gross Profit
|
101.06M | 103.66M | 106.54M | 119.28M | 126.97M | 155.02M | 226.89M | 275.31M | 328.08M |
|
Depreciation & Amortization - Total
|
2.80M | 4.20M | 5.10M | 6.60M | 7.71M | 8.46M | 9.51M | 11.49M | 13.90M |
|
Selling, General & Administrative
|
16.86M | 22.14M | 32.08M | 30.80M | 25.82M | 28.41M | 34.97M | 45.41M | 47.40M |
|
Other Operating Expenses
|
298.62M | 2.56M | -17.16M | 327.27M | 107.24M | 7.64M | 563.00M | 617.18M | 684.98M |
|
Operating Expenses
|
318.27M | 347.67M | 359.43M | 364.67M | 383.48M | 481.81M | 607.48M | 674.09M | 746.28M |
|
Operating Income
|
25.84M | 34.49M | 16.39M | 7.18M | 20.86M | 33.09M | 56.16M | 81.52M | 133.42M |
|
EBIT
|
25.84M | 34.49M | 16.39M | 7.18M | 20.86M | 33.09M | 56.16M | 81.52M | 133.42M |
|
Other Non Operating Income
|
-0.88M | -5.60M | -4.74M | 0.71M | 0.60M | 0.20M | 0.59M | 1.74M | 3.18M |
|
Non Operating Income
|
-5.65M | -30.66M | -36.72M | -39.94M | 61.10M | -36.96M | -52.97M | -74.37M | -96.14M |
|
EBT
|
20.19M | 3.84M | -20.33M | -32.76M | 81.96M | -3.87M | 3.20M | 7.15M | 37.28M |
|
Tax Provisions
|
| | -2.49M | 0.83M | 10.90M | -5.26M | 5.35M | 8.46M | 13.27M |
|
Profit After Tax
|
20.19M | 3.84M | -17.84M | -33.59M | 71.06M | 1.39M | -2.15M | -1.31M | 24.02M |
|
Income from Non-Controlling Interests
|
| | | | 45.40M | | | | 0.64M |
|
Income from Continuing Operations
|
20.19M | 3.84M | -17.84M | -33.59M | 71.06M | 1.39M | -2.15M | -1.31M | 24.02M |
|
Consolidated Net Income
|
20.19M | 3.84M | -17.84M | -33.59M | 71.06M | 1.39M | -2.15M | -1.31M | 24.02M |
|
Income towards Parent Company
|
20.19M | 3.84M | -17.84M | -33.59M | 71.06M | 1.39M | -2.15M | -1.31M | 24.02M |
|
Preferred Dividend Payments
|
| | | | | 18.01M | 36.88M | 47.74M | 47.34M |
|
Net Income towards Common Stockholders
|
20.19M | 3.84M | -17.84M | -33.59M | 25.66M | -24.64M | -39.03M | -49.05M | -23.96M |
|
EPS (Basic)
|
0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
7.17M | 7.06M | 67.04M | 67.01M | 67.22M | 76.64M | 76.00M | 76.72M | 77.17M |
|
Shares Outstanding (Diluted Average)
|
| | 61.61M | 67.09M | 67.26M | 71.90M | 78.23M | 78.33M | 77.99M |
|
EBITDA
|
28.64M | 38.69M | 21.49M | 13.78M | 28.57M | -24.64M | -39.03M | -49.08M | -24.11M |
|
Tax Rate
|
| | 12.25% | | 13.30% | | | | 35.58% |