|
Revenue
|
| | 258.49M | 273.02M | 335.12M | 294.80M | 274.83M | 256.93M | 312.47M | 316.19M | 288.10M | 251.51M | 173.32M | 267.25M | 239.49M | 215.38M | 213.34M |
|
Cost of Revenue
|
| | 253.56M | 235.28M | 272.71M | 258.95M | 255.89M | 290.72M | 282.94M | 295.05M | 267.68M | 291.53M | 224.43M | 259.58M | 218.01M | 202.02M | 210.07M |
|
Gross Profit
|
| | 4.93M | 37.74M | 62.41M | 35.86M | 18.94M | -33.79M | 29.53M | 21.14M | 20.42M | -40.02M | -51.10M | 7.67M | 21.48M | 13.36M | 3.27M |
|
Selling, General & Administrative
|
| 0.16M | 14.30M | 13.49M | 15.61M | 14.84M | 15.57M | 16.45M | 15.25M | 19.93M | 14.39M | 15.68M | 17.49M | 15.71M | 16.46M | 13.57M | 14.59M |
|
Operating Expenses
|
| 0.16M | 14.30M | 13.49M | 15.61M | 14.84M | 15.57M | 16.45M | 15.25M | 19.93M | 14.39M | 15.68M | 17.49M | 15.71M | 16.46M | 13.57M | 14.59M |
|
Operating Income
|
| -0.16M | -9.37M | 24.25M | 46.80M | 21.02M | 3.37M | -50.24M | 14.28M | 1.21M | 6.03M | -55.70M | -68.60M | -8.04M | 5.01M | -0.21M | -11.31M |
|
EBIT
|
| -0.16M | -9.37M | 24.25M | 46.80M | 21.02M | 3.37M | -50.24M | 14.28M | 1.21M | 6.03M | -55.70M | -68.60M | -8.04M | 5.01M | -0.21M | -11.31M |
|
Non Operating Investment Income
|
| | | 0.28M | -0.10M | 0.00M | -0.03M | 0.05M | -0.02M | 0.03M | -0.08M | 0.05M | 0.01M | -0.21M | 0.02M | 0.06M | 0.05M |
|
Interest & Investment Income
|
| 0.02M | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | 2.29M | 1.27M | -2.60M | 24.01M | 2.15M | 0.02M | 0.54M | 1.05M | 0.84M | 1.20M | 0.74M | 0.18M | 0.64M |
|
Non Operating Income
|
| | | | 2.29M | 1.27M | -2.60M | 24.01M | 2.15M | 0.02M | 0.54M | 1.05M | 0.84M | -9.15M | 0.74M | 0.18M | 0.64M |
|
EBT
|
| -0.14M | -11.63M | 21.14M | 46.71M | 19.72M | -2.51M | -30.49M | 10.18M | -4.42M | 0.83M | -61.32M | -75.27M | -16.66M | -3.10M | -9.95M | -19.79M |
|
Tax Provisions
|
| | 1.34M | 1.81M | 10.59M | -0.46M | 1.75M | -18.59M | 5.39M | 2.92M | 0.31M | -15.96M | -17.14M | -14.10M | -0.31M | -0.06M | 57.19M |
|
Profit After Tax
|
| -0.14M | -13.60M | 19.41M | 36.12M | 20.17M | -4.66M | -12.83M | 4.79M | -5.56M | 0.53M | -46.08M | -58.13M | -2.57M | -4.55M | -10.31M | -76.98M |
|
Income from Non-Controlling Interests
|
| | 0.63M | -0.08M | 0.92M | 0.63M | 0.40M | 0.93M | 0.99M | -1.78M | 0.93M | 0.72M | -3.40M | 1.59M | 1.77M | 0.42M | -1.71M |
|
Income from Continuing Operations
|
| -0.14M | -12.97M | 19.33M | 36.12M | 20.17M | -4.27M | -11.90M | 4.79M | -7.34M | 0.53M | -45.35M | -58.13M | -2.57M | -2.79M | -9.89M | -76.98M |
|
Consolidated Net Income
|
| -0.14M | -12.97M | 19.33M | 36.12M | 20.17M | -4.27M | -11.90M | 4.79M | -7.34M | 0.53M | -45.35M | -58.13M | -2.57M | -2.79M | -9.89M | -76.98M |
|
Income towards Parent Company
|
| -0.14M | -12.97M | 19.33M | 36.12M | 20.17M | -4.27M | -11.90M | 4.79M | -7.34M | 0.53M | -45.35M | -58.13M | -2.57M | -2.79M | -9.89M | -76.98M |
|
Net Income towards Common Stockholders
|
| -0.14M | -12.97M | 19.33M | 36.12M | 20.17M | -4.66M | -12.83M | 3.80M | -5.56M | -0.41M | -46.08M | -54.73M | -4.16M | -4.55M | -10.31M | -75.27M |
|
EPS (Basic)
|
| -0.01 | -0.36 | 0.54 | 1.01 | 0.56 | -0.11 | -0.27 | 0.08 | -0.12 | -0.01 | -0.96 | -1.14 | -0.08 | -0.08 | -0.19 | -1.39 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.11 | -0.27 | 0.08 | -0.12 | -0.01 | -0.96 | -1.14 | -0.08 | -0.08 | -0.19 | -1.39 |
|
Shares Outstanding (Weighted Average)
|
35.91M | 35.91M | 35.91M | 35.91M | 35.91M | 35.91M | 44.41M | 47.86M | 47.86M | 47.89M | 47.94M | 48.03M | 48.11M | 48.11M | 53.99M | 54.00M | 54.11M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 44.41M | 46.87M | 47.87M | 47.09M | 47.93M | 48.03M | 48.11M | 48.07M | 53.96M | 54.01M | 54.11M |
|
EBITDA
|
| -0.16M | -9.37M | 24.25M | 46.80M | 21.02M | 3.37M | -50.24M | 14.28M | 1.21M | 6.03M | -55.70M | -68.60M | -8.04M | 5.01M | -0.21M | -11.31M |
|
Interest Expenses
|
| | 1.97M | 2.06M | 2.29M | 2.57M | 3.25M | 4.30M | 6.23M | 5.68M | 5.66M | 6.72M | 7.52M | 9.62M | 8.87M | 9.98M | 9.17M |
|
Tax Rate
|
| | | 8.58% | 22.67% | | | 60.97% | 52.94% | | 36.90% | 26.03% | 22.77% | 84.58% | 10.10% | 0.61% | |