|
Revenue
|
| | | | -9.80M | -19.20M | -19.20M | -19.17M | -21.01M | -21.01M | -21.01M |
|
Cost of Revenue
|
14.80M | 14.11M | 14.26M | 17.53M | 7.32M | 26.29M | 25.63M | 28.64M | 34.44M | 50.40M | 79.41M |
|
Selling, General & Administrative
|
3.14M | 2.95M | 3.02M | 3.69M | 150.45M | 33.22M | 26.23M | 19.25M | 22.33M | 75.32M | 36.72M |
|
Other Operating Expenses
|
20.05M | 19.37M | 19.51M | 22.74M | 8.70M | 29.02M | 28.38M | 31.51M | 37.46M | 53.57M | 82.66M |
|
Operating Expenses
|
23.19M | 22.32M | 22.54M | 26.44M | 159.14M | 62.23M | 54.61M | 50.76M | 59.80M | 128.89M | 119.38M |
|
Operating Income
|
-23.19M | -22.32M | -22.54M | -26.44M | -159.14M | -62.23M | -54.61M | -50.76M | -59.80M | -128.89M | -119.38M |
|
EBIT
|
-23.19M | -22.32M | -22.54M | -26.44M | -159.14M | -62.23M | -54.61M | -50.76M | -59.80M | -128.89M | -119.38M |
|
Interest & Investment Income
|
| 0.84M | 0.70M | 0.57M | 9.80M | | | | | | |
|
Other Non Operating Income
|
0.01M | 0.01M | -0.54M | 1.33M | 0.50M | 2.30M | -2.73M | 4.12M | 3.44M | 2.51M | 1.83M |
|
Non Operating Income
|
0.01M | 0.01M | -0.54M | 1.33M | -7.54M | -98.05M | -200.10M | 15.11M | -38.87M | 8.64M | 15.63M |
|
EBT
|
-23.19M | -22.31M | -23.07M | -25.10M | -166.68M | -160.29M | -254.71M | -35.65M | -98.66M | -120.24M | -103.75M |
|
Tax Provisions
|
| | | | 13.42M | 5.15M | 0.86M | -19.48M | 10.88M | 7.82M | 6.63M |
|
Profit After Tax
|
-23.19M | -22.31M | -23.07M | -25.10M | -180.10M | -165.44M | -255.57M | -16.17M | -109.54M | -128.07M | -110.38M |
|
Income from Continuing Operations
|
-23.19M | -22.31M | -23.07M | -25.10M | -180.10M | -165.44M | -255.57M | -16.17M | -109.54M | -128.07M | -110.38M |
|
Consolidated Net Income
|
-23.19M | -22.31M | -23.07M | -25.10M | -180.10M | -165.44M | -255.57M | -16.17M | -109.54M | -128.07M | -110.38M |
|
Income towards Parent Company
|
-23.19M | -22.31M | -23.07M | -25.10M | -180.10M | -165.44M | -255.57M | -16.17M | -109.54M | -128.07M | -110.38M |
|
Net Income towards Common Stockholders
|
-23.19M | -22.31M | -23.07M | -25.10M | -180.10M | -165.44M | -255.57M | -16.17M | -109.54M | -128.07M | -110.38M |
|
EPS (Basic)
|
0.07 | 0.32 | -0.68 | -1.61 | -2.99 | -2.75 | -4.11 | 0.65 | -1.30 | -1.40 | -1.11 |
|
EPS (Weighted Average and Diluted)
|
0.07 | 0.32 | -0.68 | -1.61 | -2.99 | -2.75 | -4.11 | 0.65 | -1.30 | -1.40 | -1.11 |
|
Shares Outstanding (Weighted Average)
|
15.62M | 15.62M | 15.62M | 13.29M | 60.17M | 60.17M | 64.85M | 89.10M | 89.41M | 89.41M | 99.51M |
|
Shares Outstanding (Diluted Average)
|
21.53M | 14.94M | 12.66M | 10.87M | 60.17M | 60.17M | 62.17M | 67.02M | 84.44M | 91.22M | 99.49M |
|
EBITDA
|
-23.19M | -22.32M | -22.54M | -26.44M | -159.14M | -62.23M | -54.61M | -50.76M | -59.80M | -128.89M | -119.38M |
|
Interest Expenses
|
| | | | 9.80M | 19.20M | 19.20M | 19.17M | 21.01M | 21.01M | 21.01M |
|
Tax Rate
|
| | | | | | | 54.65% | | | |