|
Provisions
|
| | | | 1.14M | 0.17M | 0.04M | 2.38M | 0.28M | 0.57M | 0.72M | 9.34M | 0.05M | 0.03M | 9.19M | 2.55M | -0.85M | 4.65M | 27.10M | 14.65M | 1.87M | 2.58M | -0.69M | 12.87M | 2.12M | 1.37M | 2.43M |
|
Revenue
|
12.74M | 13.33M | 13.09M | 12.24M | 12.08M | 12.06M | 13.06M | 13.12M | 10.29M | 11.26M | 12.65M | 12.49M | 12.11M | 14.69M | 13.66M | 16.15M | 17.00M | 18.78M | 17.11M | 15.02M | 15.01M | 11.17M | 12.21M | 11.30M | 12.46M | 8.61M | 7.30M |
|
Interest Income - Total
|
10.21M | 10.81M | 10.69M | 9.18M | 9.65M | 9.59M | 9.99M | 10.16M | 8.12M | 8.75M | 9.92M | 9.95M | 8.88M | 10.27M | 9.84M | 13.60M | 15.62M | 15.88M | 12.71M | 11.93M | 12.15M | 8.44M | 9.40M | 8.26M | 10.21M | 6.58M | 5.57M |
|
Interest Expense - Debt
|
| | | | | | 0.48M | 1.66M | 1.67M | 1.65M | 1.65M | 1.86M | 0.16M | | | 0.36M | 0.35M | 0.36M | 0.53M | | | | | | | | |
|
Interest Expense - Fed Funds
|
0.93M | 1.37M | 1.41M | 1.01M | 1.55M | 1.47M | 0.71M | | | | | 0.14M | 0.76M | 1.67M | 2.39M | 3.10M | 3.06M | 2.95M | 2.50M | | | | | | | | |
|
Interest Expense - Others
|
| | | | 0.75M | 0.75M | 0.76M | 0.72M | 0.69M | 0.66M | 1.41M | 1.26M | 1.43M | 1.43M | 1.44M | 2.38M | 2.39M | 2.41M | 2.42M | 2.43M | 2.44M | 2.45M | 2.47M | 2.48M | 2.49M | 2.51M | 2.52M |
|
Interest Expenses
|
2.92M | 2.97M | 3.02M | 2.85M | 2.56M | 1.82M | 1.98M | 2.16M | 1.88M | 2.77M | 3.28M | 2.67M | 1.08M | 0.56M | 0.40M | 13.29M | 6.12M | 7.48M | 7.24M | 7.27M | 7.29M | 6.58M | 6.49M | 4.69M | 4.55M | 3.49M | 3.73M |
|
Interest Income - Net
|
7.28M | 7.83M | 7.67M | 6.33M | 7.09M | 7.76M | 8.02M | 8.00M | 6.24M | 5.98M | 6.64M | 7.29M | 7.81M | 9.72M | 9.44M | 0.31M | 9.50M | 8.40M | 5.47M | 4.67M | 4.86M | 1.85M | 2.92M | 3.57M | 5.66M | 3.09M | 1.84M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | 0.05M | 0.03M | | | | | | -0.43M | -0.14M | 0.14M | | -0.45M | | | |
|
Non-Interest Income
|
| | | | | | | | | | | | 0.05M | 0.03M | | | | | | -0.43M | -0.14M | 0.14M | | -0.45M | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | 0.69M | 1.07M | 1.30M | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
0.17M | 2.55M | 0.33M | 0.32M | 0.29M | 0.37M | 0.41M | 0.62M | 0.52M | 0.47M | 0.54M | 0.27M | 0.74M | 1.01M | 0.59M | 1.35M | 0.98M | 0.79M | 1.08M | 0.89M | 0.89M | 0.83M | 0.57M | 0.73M | 0.52M | 0.76M | 0.94M |
|
Other Operating Expenses
|
4.18M | 8.36M | 4.67M | 5.40M | 6.11M | 5.75M | 6.34M | 8.47M | 5.58M | 7.10M | 6.84M | 19.39M | 8.53M | 7.53M | 15.57M | 11.11M | 6.98M | 25.82M | 37.76M | 21.84M | 10.21M | 10.47M | 5.60M | 19.47M | 8.37M | 11.05M | 6.80M |
|
Operating Expenses
|
4.18M | 8.36M | 4.67M | 5.40M | 6.11M | 5.75M | 6.34M | 8.47M | 5.58M | 7.10M | 6.84M | 19.39M | 9.22M | 8.59M | 16.87M | 11.11M | 6.98M | 25.82M | 37.76M | 21.84M | 10.21M | 10.47M | 5.60M | 19.47M | 8.37M | 11.05M | 6.80M |
|
Operating Income
|
8.56M | 4.97M | 8.42M | 6.84M | 5.97M | 6.31M | 6.72M | 4.65M | 4.71M | 4.16M | 5.81M | -6.90M | 2.89M | 6.10M | -3.20M | 5.04M | 10.02M | -7.04M | -20.65M | -6.82M | 4.80M | 0.70M | 6.61M | -8.17M | 4.08M | -2.44M | 0.49M |
|
EBIT
|
8.56M | 4.97M | 8.42M | 6.84M | 5.97M | 6.31M | 6.72M | 4.65M | 4.71M | 4.16M | 5.81M | -6.90M | 2.89M | 6.10M | -3.20M | 5.04M | 10.02M | -7.04M | -20.65M | -6.82M | 4.80M | 0.70M | 6.61M | -8.17M | 4.08M | -2.44M | 0.49M |
|
Non Operating Investment Income
|
| | | | | 0.07M | -0.04M | 0.08M | -0.01M | 0.25M | -0.26M | 0.05M | -0.10M | -0.05M | | 0.01M | 0.01M | 0.05M | -1.04M | 0.67M | -0.02M | 0.20M | -0.07M | -0.00M | -75.00 | | |
|
Other Non Operating Income
|
-4.64M | -5.12M | -5.28M | -4.71M | 5.39M | 3.67M | 4.58M | 4.76M | 3.23M | 4.26M | 6.53M | -34.15M | -3.65M | -4.81M | -3.69M | -5.64M | -9.48M | -12.20M | 14.08M | -13.90M | -10.98M | -8.24M | -14.41M | -7.46M | -5.37M | -6.73M | -7.23M |
|
Non Operating Income
|
-4.64M | -5.12M | -5.28M | -4.71M | 5.39M | 3.67M | 4.58M | 4.76M | 3.23M | 4.26M | 6.53M | -34.15M | -3.65M | -4.81M | -3.69M | -5.64M | -9.48M | -12.20M | 3.18M | -13.90M | -10.98M | -8.24M | -14.41M | -7.46M | -5.37M | -6.73M | -7.23M |
|
EBT
|
5.64M | 2.00M | 5.40M | 3.99M | 3.41M | 4.49M | 4.75M | 2.49M | 2.83M | 1.38M | 2.53M | -9.57M | 1.82M | 5.54M | -3.60M | -8.24M | 3.90M | -14.52M | -27.90M | -14.08M | -2.49M | -5.88M | 0.12M | -12.86M | -0.46M | -5.93M | -3.24M |
|
Profit After Tax
|
3.92M | -0.15M | 3.15M | 2.13M | 0.58M | 2.65M | 2.14M | -0.11M | 1.48M | -0.10M | -0.73M | -13.00M | -0.76M | 1.29M | -6.89M | -0.59M | 0.55M | -19.24M | -17.48M | -20.72M | -6.18M | -7.54M | -7.80M | -15.63M | -1.29M | -9.17M | -6.74M |
|
Equity Income
|
| | | | | | | 0.04M | 1.34M | 1.40M | 1.82M | 1.36M | 1.42M | 1.36M | 1.48M | -1.54M | -0.44M | -1.76M | 0.04M | -0.23M | -0.47M | 1.67M | 1.03M | 0.51M | 2.56M | 2.27M | 0.80M |
|
Income from Continuing Operations
|
5.64M | 2.00M | 5.40M | 3.99M | 3.41M | 4.49M | 4.75M | 2.49M | 2.83M | 1.38M | 2.53M | -9.57M | 1.82M | 5.54M | -3.60M | -8.24M | 3.90M | -14.52M | -27.90M | -14.08M | -2.49M | -5.88M | 0.12M | -12.86M | -0.46M | -5.93M | -3.24M |
|
Consolidated Net Income
|
5.64M | 2.00M | 5.40M | 3.99M | 3.41M | 4.49M | 4.75M | 2.49M | 2.83M | 1.38M | 2.53M | -9.57M | 1.82M | 5.54M | -3.60M | -8.24M | 3.90M | -14.52M | -27.90M | -14.08M | -2.49M | -5.88M | 0.12M | -12.86M | -0.46M | -5.93M | -3.24M |
|
Income towards Parent Company
|
5.64M | 2.00M | 5.40M | 3.99M | 3.41M | 4.49M | 4.75M | 2.49M | 2.83M | 1.38M | 2.53M | -9.57M | 1.82M | 5.54M | -3.60M | -8.24M | 3.90M | -14.52M | -27.90M | -14.08M | -2.49M | -5.88M | 0.12M | -12.86M | -0.46M | -5.93M | -3.24M |
|
Preferred Dividend Payments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
3.92M | -0.16M | 3.14M | 2.12M | 0.58M | 2.64M | 2.14M | -0.12M | 1.47M | -0.11M | -0.73M | -13.00M | -0.76M | 1.29M | -6.90M | -0.60M | 0.54M | -19.24M | -17.48M | -20.72M | -6.18M | -7.54M | -7.80M | -15.63M | -0.46M | -5.93M | -3.24M |
|
EPS (Basic)
|
0.26 | -0.01 | 0.21 | 0.14 | 0.03 | 0.14 | 0.11 | -0.01 | 0.08 | -0.01 | -0.04 | -0.67 | -0.04 | 0.07 | -0.35 | -0.03 | 0.02 | -0.79 | -0.72 | -0.85 | -0.25 | -0.31 | -0.32 | -0.64 | -0.05 | -0.38 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.67 | -0.04 | 0.07 | -0.35 | -0.03 | 0.02 | -0.79 | -0.72 | -0.85 | -0.25 | -0.31 | -0.32 | -0.64 | -0.05 | -0.38 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
14.91M | 14.91M | 14.92M | 14.97M | 16.71M | 19.56M | 19.49M | 18.81M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 20.71M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 19.49M | 19.49M | 19.49M | 19.49M | 20.71M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M | 24.34M |
|
EBITDA
|
8.56M | 4.97M | 8.42M | 6.84M | 5.97M | 6.31M | 6.72M | 4.65M | 4.71M | 4.16M | 5.81M | -6.90M | 3.58M | 7.16M | -1.91M | 5.04M | 0.54M | -19.24M | -17.48M | -20.72M | -6.52M | -7.22M | -7.80M | -15.80M | -1.14M | -9.09M | -6.48M |