|
Revenue
|
410.12M | 636.96M | 660.03M | 56.26M | 547.58M | 769.54M | 871.07M | 129.20M | 991.83M | 1,105.48M | 2,186.95M | 3.79M | 1,956.58M | 1,966.07M | 1,426.93M |
|
Cost of Revenue
|
361.76M | 589.49M | 616.89M | 54.66M | 487.22M | 688.64M | 830.96M | 132.60M | 920.02M | 1,055.13M | 2,060.91M | | 1,797.82M | 1,866.26M | 1,377.97M |
|
Gross Profit
|
48.36M | 47.47M | 43.13M | 1.60M | 60.35M | 80.91M | 40.11M | -3.43M | 71.81M | 50.35M | 126.05M | | 158.76M | 99.81M | 48.97M |
|
Research & Development
|
-2.73M | -2.15M | -3.18M | -0.37M | -2.73M | -3.03M | -4.75M | -0.72M | -4.47M | -6.33M | -10.94M | | -5.38M | -5.73M | 5.75M |
|
Selling, General & Administrative
|
-22.19M | -33.15M | -34.11M | -3.94M | -29.49M | -103.20M | -43.08M | -6.75M | -84.69M | -56.18M | -111.85M | | -114.07M | -102.72M | 77.76M |
|
Other Operating Expenses
|
2.61M | 0.61M | -8.11M | | 1.44M | 1.31M | 0.64M | | | | | | | | |
|
Operating Expenses
|
-22.31M | -34.69M | -45.40M | -4.31M | -30.78M | -104.92M | -47.19M | -7.55M | -89.16M | | -122.79M | | -119.45M | -108.46M | 83.51M |
|
Operating Income
|
26.05M | 12.78M | -2.26M | -2.74M | 29.57M | -24.02M | -7.08M | -10.81M | -14.73M | -19.29M | -54.25M | | 43.67M | 4.75M | 33.66M |
|
EBIT
|
26.05M | 12.78M | -2.26M | -2.74M | 29.57M | -24.02M | -7.08M | -10.93M | -14.73M | -19.29M | -54.25M | | 43.67M | 4.75M | 33.66M |
|
Non Operating Investment Income
|
| | | | | 1.31M | | | | -7.13M | | | 9.24M | 13.40M | |
|
Interest & Investment Income
|
0.01M | 0.09M | 0.17M | 0.04M | 0.25M | 0.11M | 0.20M | 0.03M | 0.21M | 0.15M | 0.27M | | 0.50M | 0.30M | 0.13M |
|
Other Non Operating Income
|
9.06M | 7.13M | 6.68M | -0.10M | -0.01M | 32.13M | 10.16M | -0.01M | -0.04M | 39.20M | 1.00M | | -17.79M | 10.67M | 0.43M |
|
Non Operating Income
|
| | | 0.48M | 3.60M | | | -3.11M | -7.01M | | | | | | |
|
EBT
|
34.46M | 18.14M | 0.90M | -2.67M | 31.20M | 5.12M | 2.17M | -14.11M | -23.25M | 18.26M | -63.50M | | 24.49M | 13.17M | 32.41M |
|
Tax Provisions
|
| | -1.19M | -0.42M | | -2.29M | 4.83M | 1.12M | -11.20M | 0.81M | -8.17M | | -14.32M | -1.47M | 15.72M |
|
Profit After Tax
|
34.46M | 18.14M | -0.28M | -3.09M | 31.20M | -1.55M | 7.00M | -12.99M | -34.45M | 19.07M | -71.67M | | 10.17M | 14.63M | 16.68M |
|
Income from Non-Controlling Interests
|
0.18M | -0.11M | 0.53M | 0.28M | 0.98M | 1.10M | 4.98M | 0.70M | 3.50M | 5.86M | 25.24M | | 1.65M | 1.28M | 7.11M |
|
Income from Continuing Operations
|
34.46M | 18.14M | 2.09M | -2.26M | 31.20M | 7.41M | -2.66M | -15.40M | -12.05M | 17.46M | -55.33M | | 38.81M | 14.63M | 16.68M |
|
Consolidated Net Income
|
34.46M | 18.14M | 2.09M | -2.26M | 31.20M | 7.41M | -2.66M | -15.40M | -12.05M | | -55.33M | | 38.81M | 14.63M | 16.68M |
|
Income towards Parent Company
|
34.46M | 18.14M | 2.09M | -2.26M | 31.20M | 7.41M | -2.66M | -15.40M | -12.05M | | -55.33M | | 38.81M | 14.63M | 16.68M |
|
Net Income towards Common Stockholders
|
34.46M | 11.21M | 2.58M | -2.26M | 2.97M | 61.35M | 15.04M | -15.40M | -12.05M | | -55.33M | | 17.43M | 14.63M | 16.68M |
|
EPS (Basic)
|
0.05M | 0.75 | 0.26M | | 0.01M | 1.15M | 0.05M | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.06M | 0.25 | 0.26M | | 0.01M | 1.15M | 0.06M | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
680.00 | 14.97M | 10.00 | | 530.00 | 53.46 | 280.00 | | | 560.00 | | 80.37 | | | |
|
Shares Outstanding (Diluted Average)
|
590.00 | 44.53M | 10.00 | | 530.00 | 53.46 | 240.00 | | | 500.00 | | 80.37 | | | |
|
EBITDA
|
26.45M | 6.70M | 9.48M | -1.49M | 29.57M | 12.30M | 15.51M | -11.98M | 29.11M | 35.08M | -23.32M | | 47.79M | 4.75M | 33.66M |
|
Interest Expenses
|
-0.65M | -1.88M | -2.23M | -0.35M | -2.22M | -2.30M | -1.10M | -0.21M | -1.71M | -1.80M | -3.93M | | -1.90M | -2.56M | 1.80M |
|
Tax Rate
|
| | -131.42% | 15.64% | | -44.64% | 222.99% | -7.94% | 48.17% | 4.41% | 12.87% | | -58.47% | -11.15% | 48.51% |