|
Revenue
|
184.37M | 186.21M | 164.11M | 155.19M | 175.45M | 138.06M | 120.04M | 90.61M | 166.03M | 103.55M | 122.11M | 128.40M | 141.92M |
|
Cost of Revenue
|
171.22M | 181.22M | 157.89M | 155.65M | 158.44M | 138.47M | 135.90M | 121.74M | 153.85M | 124.40M | 117.41M | 120.27M | 131.13M |
|
Gross Profit
|
13.14M | 5.00M | 6.22M | -0.46M | 17.01M | -0.41M | -15.86M | -31.13M | 12.19M | -20.85M | 4.70M | 8.13M | 10.79M |
|
Amortization - Intangibles
|
0.66M | 1.03M | 0.66M | 0.66M | 0.66M | 1.03M | 0.64M | 0.64M | | | | | |
|
Selling, General & Administrative
|
14.90M | 16.61M | 15.56M | 16.94M | 14.02M | 16.28M | 16.17M | 18.72M | 12.98M | 16.09M | 14.37M | 15.04M | 14.29M |
|
Other Operating Expenses
|
0.66M | 0.66M | 1.54M | 0.14M | 30.07M | 0.09M | -0.03M | 3.71M | 16.90M | 0.14M | 0.07M | 0.00M | 0.01M |
|
Operating Expenses
|
15.56M | 17.27M | 16.22M | 17.60M | 14.02M | 16.28M | 16.17M | 18.72M | 28.69M | 16.09M | 14.37M | 15.04M | 14.29M |
|
Operating Income
|
17.19M | -18.18M | -8.99M | -10.38M | 35.64M | -16.73M | -31.79M | -47.99M | 1.20M | -40.74M | -8.88M | -7.09M | -3.18M |
|
EBIT
|
17.19M | -18.18M | -8.99M | -10.38M | 35.64M | -16.73M | -31.79M | -47.99M | 1.20M | -40.74M | -8.88M | -7.09M | -3.18M |
|
Other Non Operating Income
|
0.68M | 0.13M | -0.34M | 0.65M | -0.39M | -0.39M | -0.65M | -1.90M | -0.79M | 2.38M | 0.11M | 0.04M | 0.22M |
|
Non Operating Income
|
0.68M | 0.13M | -0.34M | 0.65M | -0.39M | -0.39M | -0.65M | -1.90M | -0.79M | 2.38M | 0.11M | 0.04M | 0.22M |
|
EBT
|
17.86M | -18.05M | -9.33M | -10.31M | 34.83M | -17.47M | -33.33M | -51.39M | -1.56M | -39.42M | -9.77M | -8.37M | -4.40M |
|
Tax Provisions
|
| 0.02M | | | | | | | | -0.96M | | | |
|
Profit After Tax
|
17.97M | -17.92M | -9.34M | -10.31M | 34.83M | -17.73M | -33.33M | -51.39M | -1.56M | -38.46M | -9.77M | -8.53M | -4.40M |
|
Equity Income
|
20.00M | -5.91M | -0.54M | 8.00M | 3.00M | 0.35M | 0.30M | -2.00M | 1.00M | -3.73M | 0.73M | -0.20M | 0.31M |
|
Income from Non-Controlling Interests
|
-0.10M | -0.15M | 0.00M | -0.01M | 0.26M | 0.00M | -0.00M | | | | | 0.16M | |
|
Income from Continuing Operations
|
17.86M | -18.06M | -9.33M | -10.31M | 34.83M | -17.47M | -33.33M | -51.39M | -1.56M | -38.46M | -9.77M | -8.37M | -4.40M |
|
Consolidated Net Income
|
17.86M | -18.06M | -9.33M | -10.31M | 34.83M | -17.47M | -33.33M | -51.39M | -1.56M | -38.46M | -9.77M | -8.37M | -4.40M |
|
Income towards Parent Company
|
17.86M | -18.06M | -9.33M | -10.31M | 34.83M | -17.47M | -33.33M | -51.39M | -1.56M | -38.46M | -9.77M | -8.37M | -4.40M |
|
Net Income towards Common Stockholders
|
17.97M | -17.92M | -9.34M | -10.30M | 34.57M | -17.48M | -33.33M | -51.39M | -1.56M | -38.46M | -9.77M | -8.53M | -4.40M |
|
EPS (Basic)
|
0.82 | -0.82 | -0.43 | -0.47 | 1.58 | -0.79 | -1.30 | -1.83 | -0.05 | -1.14 | -0.28 | -0.25 | -0.12 |
|
EPS (Weighted Average and Diluted)
|
0.82 | -0.82 | -0.43 | -0.47 | 1.58 | -0.79 | -1.30 | -1.83 | -0.05 | -1.14 | -0.28 | -0.25 | -0.12 |
|
Shares Outstanding (Weighted Average)
|
| 21.92M | | 26.47M | 25.49M | 25.49M | 25.58M | 25.72M | 33.59M | 33.80M | 34.36M | 34.42M | 35.27M |
|
EBITDA
|
17.19M | -18.18M | -8.99M | -10.38M | 35.64M | -16.73M | -31.79M | -47.99M | 1.20M | -40.74M | -8.88M | -7.09M | -3.18M |
|
Interest Expenses
|
| | | 0.03M | 0.41M | 1.26M | 0.90M | 1.50M | 1.98M | 1.06M | 1.00M | 1.31M | 1.43M |
|
Tax Rate
|
| | | | | | | | | 2.44% | | | |