|
Revenue
|
9.84M | -7.77M | -7.72M | -8.29M | -11.51M | -12.27M | 28.74M | 29.98M | 31.22M | 35.72M | -13.28M | 24.23M | 25.46M | 23.70M | 23.37M |
|
Wages, Salaries and Other
|
0.42M | 0.37M | 0.56M | 0.47M | 0.49M | 0.49M | 0.43M | 0.36M | 1.00M | 0.13M | 0.08M | 1.84M | 0.70M | 0.65M | 0.87M |
|
Selling, General & Administrative
|
0.67M | 0.30M | 0.53M | 0.84M | 0.83M | 0.47M | 0.66M | 0.28M | 0.61M | 0.82M | | -0.29M | 0.65M | 0.41M | 0.89M |
|
Other Operating Expenses
|
10.04M | 13.86M | 15.85M | 21.83M | 17.84M | 21.08M | 21.51M | 24.17M | 23.73M | 23.98M | 14.39M | 50.51M | 21.53M | 21.13M | 20.97M |
|
Operating Expenses
|
10.70M | 14.15M | 16.38M | 22.67M | 18.67M | 21.55M | 22.17M | 24.45M | 24.34M | 24.81M | 14.39M | 50.22M | 22.18M | 21.55M | 21.86M |
|
Operating Income
|
7.98M | 7.70M | 9.88M | 9.65M | 15.96M | 13.96M | 14.17M | 12.78M | 14.34M | 18.20M | -0.64M | 8.03M | 10.14M | 9.08M | 9.79M |
|
EBIT
|
7.98M | 7.70M | 9.88M | 9.65M | 15.96M | 13.96M | 14.17M | 12.78M | 14.34M | 18.20M | -0.64M | 8.03M | 10.14M | 9.08M | 9.79M |
|
Non Operating Investment Income
|
-9.46M | -2.69M | 11.17M | -47.40M | | | -18.22M | -7.48M | -7.72M | -4.88M | -2.91M | -13.30M | 3.79M | 4.20M | 2.34M |
|
Interest & Investment Income
|
18.68M | 21.85M | 26.26M | 32.32M | 34.63M | 35.51M | 36.34M | 37.23M | 38.68M | 43.00M | 13.76M | 102.78M | 32.32M | 30.63M | 31.65M |
|
Other Non Operating Income
|
-9.33M | -1.20M | | | | -0.11M | -17.87M | -7.16M | 13.93M | 28.73M | -1.63M | -14.77M | 0.94M | 3.73M | -0.58M |
|
Non Operating Income
|
0.04M | 0.11M | | | 0.07M | 0.07M | 0.05M | | 0.11M | 0.07M | 0.07M | | 0.14M | 0.09M | 0.07M |
|
EBT
|
19.78M | 0.95M | 27.68M | 31.71M | 38.90M | 37.07M | 37.98M | 37.47M | 51.81M | 48.07M | -0.29M | 101.36M | 41.26M | 27.33M | 29.52M |
|
Tax Provisions
|
-0.04M | | | | 0.01M | -0.24M | 0.22M | 0.05M | -0.06M | 0.12M | | 0.31M | 0.05M | -0.01M | -0.20M |
|
Profit After Tax
|
1.49M | 0.95M | 6.01M | 19.20M | -0.21M | 7.90M | -4.06M | 5.31M | 6.61M | 13.32M | -3.54M | 39.04M | 13.93M | 13.29M | 12.00M |
|
Equity Income
|
-9.27M | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
19.82M | 0.95M | 27.68M | 31.71M | 38.89M | 37.30M | 37.76M | 37.41M | 51.87M | 47.95M | -0.29M | 101.05M | 41.21M | 27.35M | 29.73M |
|
Consolidated Net Income
|
19.82M | 0.95M | 27.68M | 31.71M | 38.89M | 37.30M | 37.76M | 37.41M | 51.87M | 47.95M | -0.29M | 101.05M | 41.21M | 27.35M | 29.73M |
|
Income towards Parent Company
|
19.82M | 0.95M | 27.68M | 31.71M | 38.89M | 37.30M | 37.76M | 37.41M | 51.87M | 47.95M | -0.29M | 101.05M | 41.21M | 27.35M | 29.73M |
|
Net Income towards Common Stockholders
|
19.82M | 0.95M | 27.68M | 31.71M | 38.89M | 37.30M | 37.76M | 37.41M | 51.87M | 47.95M | -0.29M | 101.05M | 41.21M | 27.35M | 29.73M |
|
EPS (Basic)
|
-0.12 | 0.08 | 0.51 | 1.60 | 3.28 | 3.07 | 2.89 | 2.95 | 3.79 | 3.49 | | 7.26 | 2.69 | 1.73 | 0.74 |
|
EPS (Weighted Average and Diluted)
|
1.64 | 0.08 | 2.31 | 2.65 | 3.28 | 3.07 | 2.89 | 2.95 | 3.79 | 3.49 | | 7.26 | 2.69 | 1.73 | 0.74 |
|
Shares Outstanding (Weighted Average)
|
12.11M | 12.04M | 11.99M | 11.96M | 11.86M | 12.16M | 13.05M | 12.67M | 13.68M | 13.73M | | 13.91M | 15.34M | 15.78M | 16.11M |
|
Shares Outstanding (Diluted Average)
|
12.11M | 12.04M | 11.99M | 11.96M | 11.86M | 12.16M | 13.05M | 12.67M | 13.68M | 13.73M | | 13.91M | 15.34M | 15.78M | 16.11M |
|
EBITDA
|
7.98M | 7.70M | 9.88M | 9.65M | 15.96M | 13.96M | 14.17M | 12.78M | 14.34M | 18.20M | -0.64M | 8.03M | 10.14M | 9.08M | 9.79M |
|
Interest Expenses
|
6.87M | 7.92M | 8.45M | 10.26M | 11.69M | 12.41M | 12.52M | 12.55M | 1.20M | 13.13M | 13.41M | 9.45M | 1.20M | 12.37M | 11.91M |
|
Shares Outstanding
|
12.03M | 11.93M | 11.89M | 11.89M | 11.85M | 12.73M | 13.11M | 13.65M | 13.70M | 13.75M | | 15.18M | 15.53M | 16.03M | 16.15M |
|
Tax Rate
|
-0.19 | | | | 0.02 | -0.64 | 0.58 | 0.14 | -0.12 | 0.25 | | 0.31 | 0.13 | -0.04 | -0.69 |