|
Revenue
|
4.26M | 16.28M | 10.88M | 22.65M | 5.87M | 14.77M | 19.82M | 9.58M | 7.85M | 16.11M | 13.55M | 9.76M | 7.47M | 15.13M | 12.64M | 14.54M | 8.32M | 13.84M | 14.56M | 16.63M | 7.00M | 11.95M | 15.57M | 12.95M | 6.85M | 13.08M | 13.10M | 5.70M | 5.96M | 11.91M | 11.68M | 13.47M | 5.07M | 15.43M | 11.65M | 10.66M | 8.95M | 9.66M | 104.47M | 10.31M | 4.78M | 13.51M | 74.47M | 27.93M | 38.92M | 43.30M | 59.04M | 42.77M | 53.69M | 53.40M | -70.65M | 41.42M | 47.21M | 52.36M | -96.25M | 7.41M | 5.69M | 10.86M | 17.93M | 8.21M | 8.31M | 11.97M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | | | | 5.06M | | | | | | | | -0.90M | | | | 36.12M | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.01M | | | | | | | | 5.68M | | | | 2.80M | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
6.77M | 4.25M | 12.80M | 9.17M | 7.68M | 11.73M | 13.64M | 9.55M | 8.76M | 12.11M | 13.53M | 9.67M | 6.31M | 13.38M | 14.80M | 13.53M | 8.35M | 13.46M | 13.79M | 15.51M | 8.40M | 15.49M | 14.94M | 12.77M | 9.96M | 14.99M | 15.03M | 9.26M | 8.02M | 13.41M | 12.08M | 11.92M | 7.42M | 12.72M | 13.12M | 11.69M | 10.34M | 12.12M | 16.79M | 12.08M | 7.56M | 14.34M | 10.60M | 12.11M | 14.11M | 16.18M | 13.47M | 15.81M | 11.59M | 20.49M | 17.61M | 11.78M | 7.97M | 10.17M | 18.52M | 11.39M | 9.24M | 14.65M | 15.81M | 12.38M | 12.36M | 13.99M |
|
Operating Expenses
|
6.77M | 4.25M | 12.80M | 9.17M | 7.68M | 11.73M | 13.64M | 9.55M | 8.76M | 12.11M | 13.53M | 9.67M | 6.31M | 13.38M | 14.80M | 13.53M | 8.35M | 13.46M | 13.79M | 15.51M | 8.40M | 15.49M | 14.94M | 12.77M | 9.96M | 14.99M | 15.03M | 9.26M | 8.02M | 13.41M | 12.08M | 11.92M | 7.42M | 12.72M | 13.12M | 11.69M | 10.34M | 12.12M | 16.79M | 12.08M | 7.56M | 14.34M | 10.60M | 12.11M | 14.11M | 16.18M | 13.47M | 15.81M | 11.59M | 20.49M | 17.61M | 11.78M | 7.97M | 10.17M | 18.52M | 11.39M | 9.24M | 14.65M | 15.81M | 12.38M | 12.36M | 13.99M |
|
Operating Income
|
-2.50M | 12.03M | -1.91M | 13.47M | -1.81M | 3.04M | 6.17M | 0.02M | -0.91M | 4.00M | 0.02M | 0.09M | 1.17M | 1.75M | -2.16M | 1.01M | -0.03M | 0.37M | 0.77M | 1.12M | -1.40M | -3.54M | 0.63M | 0.18M | -3.11M | -1.91M | -1.93M | -3.56M | -2.06M | -1.50M | -0.40M | 1.54M | -2.35M | 2.71M | -1.48M | -1.03M | -1.40M | -2.47M | 3.46M | -1.76M | -2.78M | -0.83M | -1.37M | -1.05M | 2.52M | -1.22M | -0.52M | 5.21M | -2.32M | 10.99M | -0.15M | 0.49M | -1.87M | 0.04M | -2.35M | -3.98M | -3.55M | -3.79M | 2.13M | -4.17M | -4.05M | -2.02M |
|
EBIT
|
-2.50M | 12.03M | -1.91M | 13.47M | -1.81M | 3.04M | 6.17M | 0.02M | -0.91M | 4.00M | 0.02M | 0.09M | 1.17M | 1.75M | -2.16M | 1.01M | -0.03M | 0.37M | 0.77M | 1.12M | -1.40M | -3.54M | 0.63M | 0.18M | -3.11M | -1.91M | -1.93M | -3.56M | -2.06M | -1.50M | -0.40M | 1.54M | -2.35M | 2.71M | -1.48M | -1.03M | -1.40M | -2.47M | 3.46M | -1.76M | -2.78M | -0.83M | -1.37M | -1.05M | 2.52M | -1.22M | -0.52M | 5.21M | -2.32M | 10.99M | -0.15M | 0.49M | -1.87M | 0.04M | -2.35M | -3.98M | -3.55M | -3.79M | 2.13M | -4.17M | -4.05M | -2.02M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | -0.00M | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.22M | 0.25M | 0.27M | 0.30M | 0.31M | 0.32M | 0.33M | 0.32M | 0.32M | 0.31M | 0.29M | 0.28M | 0.24M | 0.22M | 0.21M | 0.20M | 0.18M | 0.14M | 0.17M | 0.15M | 0.14M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.17M | 0.28M | 0.35M | 0.35M | 0.36M | 0.35M | 0.33M | 0.29M | 0.27M | 0.23M | 0.15M | 0.46M | 0.05M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.08M | 0.20M | 0.33M | 0.46M | 0.62M | 0.70M | 0.78M | 0.69M | 0.63M | 0.53M | 0.43M | 0.35M | 0.23M | 0.18M |
|
Other Non Operating Income
|
0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.06M | 0.00M | 0.01M | 0.02M | 0.37M | 0.03M | 0.02M | 0.08M | 0.21M | 0.04M | 0.02M | 0.12M | 0.20M | 0.05M | 0.04M | 0.03M | 0.04M | -0.01M | -0.28M | -0.00M | 0.44M | -0.01M | -0.01M | -0.02M | -0.02M | 0.03M | 0.02M | 0.02M | -1.89M | 0.01M | -0.01M | 0.07M | 0.05M | 0.06M | 0.04M | 0.02M | 0.03M | 0.92M | -0.09M | 0.21M | 0.05M | 0.33M | -0.03M | -0.03M | -0.41M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.00M | -0.01M |
|
Non Operating Income
|
0.17M | 0.25M | 0.37M | 0.32M | 0.35M | 0.33M | 0.35M | 0.34M | 0.29M | 0.36M | 0.35M | 0.28M | 0.25M | 0.24M | 0.58M | 0.23M | 0.20M | 0.22M | 0.39M | 0.19M | 0.16M | 0.24M | 0.32M | 0.17M | 0.16M | 0.14M | 0.45M | 0.09M | -0.28M | 0.09M | 0.48M | 0.27M | 0.34M | 0.34M | 0.34M | 0.38M | 0.35M | 0.31M | -2.86M | 0.24M | 1.47M | 0.52M | 0.10M | 0.07M | 0.05M | 0.03M | 0.07M | 0.94M | -0.09M | 0.41M | 0.38M | 0.79M | 0.59M | 0.67M | 0.37M | 0.61M | 0.56M | 0.46M | 0.35M | 0.27M | 0.22M | 0.17M |
|
EBT
|
-2.34M | 12.92M | -1.67M | 13.80M | -1.46M | 3.98M | 6.86M | 0.36M | -0.62M | 5.48M | 1.25M | 0.78M | 2.69M | 3.22M | -0.50M | 1.67M | 1.33M | 2.30M | 3.16M | 2.46M | -1.24M | -3.30M | 7.27M | 1.81M | -2.95M | -1.76M | -1.48M | -3.47M | -2.23M | -1.41M | -0.21M | 1.98M | -2.01M | 4.64M | 0.29M | -0.66M | -1.04M | -2.15M | 18.41M | -1.53M | -1.31M | 0.79M | -1.28M | -1.04M | 3.94M | -1.19M | 5.94M | 7.36M | -2.33M | 13.39M | 3.12M | 2.79M | -1.28M | 1.87M | 0.27M | -3.37M | -2.99M | -3.33M | 2.47M | -3.90M | -3.83M | -1.86M |
|
Tax Provisions
|
-0.85M | 5.07M | -0.38M | 4.66M | -0.39M | 1.44M | 1.66M | -0.23M | 0.16M | 1.52M | 1.26M | 0.15M | 0.69M | 0.92M | 0.33M | 0.54M | 0.48M | 0.63M | 1.05M | 0.86M | 0.04M | -0.43M | 0.66M | 0.61M | -0.38M | 0.27M | -0.01M | -1.33M | -0.47M | 0.34M | 0.18M | 0.53M | -0.35M | 1.16M | -0.01M | 0.10M | 0.22M | 0.01M | 3.66M | 0.51M | 0.20M | 0.40M | -0.28M | 0.02M | 1.12M | 0.10M | 2.58M | 3.05M | -0.01M | 3.22M | 1.13M | 1.01M | 0.39M | 2.21M | -1.30M | -0.94M | -1.18M | 1.83M | 1.26M | -1.27M | 0.43M | -0.97M |
|
Profit After Tax
|
-1.24M | 7.85M | -1.19M | 8.74M | -0.66M | 2.56M | 5.24M | 0.28M | 0.12M | 4.02M | -0.83M | 0.63M | 2.08M | 2.30M | 1.92M | 1.13M | 0.87M | 1.75M | 1.92M | 1.62M | 0.41M | -0.81M | 1.75M | 1.21M | -0.73M | 0.32M | -0.29M | -1.91M | -0.20M | -0.03M | 0.32M | 1.46M | -1.01M | 3.49M | 0.31M | 0.12M | 0.71M | 0.05M | 9.71M | -0.68M | -0.33M | 0.40M | -0.12M | -1.06M | 2.82M | 0.23M | 3.36M | 4.31M | -0.67M | 10.18M | 1.99M | 1.78M | 0.27M | -0.35M | 1.56M | -0.91M | 0.96M | -1.84M | 4.48M | -1.47M | -1.71M | 1.67M |
|
Equity Income
|
0.24M | 0.65M | -0.12M | -0.44M | 0.41M | 0.61M | 0.33M | -0.36M | 0.89M | 1.11M | 0.89M | 0.41M | 1.27M | 1.24M | 1.09M | 0.44M | 1.15M | 1.71M | 2.00M | 1.15M | 1.66M | 2.06M | 1.46M | 1.46M | 1.84M | 2.35M | 1.45M | 0.23M | 1.56M | 1.72M | 0.71M | 0.17M | 0.65M | 1.59M | 1.42M | 0.88M | 1.97M | 2.20M | 11.53M | 1.35M | 1.18M | 1.09M | 0.88M | -0.06M | 1.36M | 1.51M | 6.39M | 1.21M | 1.66M | 1.99M | 2.88M | 1.52M | 1.94M | 1.16M | 2.25M | 1.51M | 2.77M | 3.33M | 3.27M | 1.16M | 2.56M | 2.56M |
|
Net Income - Minority
|
| | | | | | -39.83M | | | -39.71M | -39.67M | -39.68M | -39.60M | -39.61M | -39.60M | -39.62M | -39.60M | -39.52M | -39.71M | -39.70M | -39.67M | -39.64M | -39.67M | -39.66M | -39.62M | -39.61M | -28.59M | -28.58M | -28.55M | -28.55M | -28.57M | -28.57M | -28.55M | -28.55M | -15.38M | -15.38M | -15.38M | | -15.38M | -15.37M | -15.38M | -15.37M | -15.37M | -15.36M | -15.36M | -15.37M | -15.36M | -15.37M | -15.37M | -15.36M | -15.36M | -15.37M | -15.37M | -15.36M | -15.36M | -15.36M | -15.36M | -15.36M | -15.36M | -15.36M | -15.36M | -15.36M |
|
Income from Non-Controlling Interests
|
-0.09M | 0.00M | -0.09M | -0.04M | -0.02M | -0.02M | -0.04M | -0.04M | -0.01M | -0.07M | -0.04M | 0.01M | -0.08M | 0.01M | -0.01M | 0.02M | -0.03M | -0.08M | 0.20M | -0.02M | -0.03M | -0.02M | 0.03M | -0.01M | -0.04M | -0.01M | 0.02M | -0.01M | -0.03M | -0.00M | 0.02M | -0.00M | -0.02M | -0.00M | -0.00M | 0.01M | 0.00M | -0.01M | 0.00M | -0.00M | 0.01M | -0.01M | 0.00M | -0.01M | 0.00M | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | 0.00M | 0.01M | -0.00M | -0.01M | 0.00M | | -0.00M | | -0.00M | -0.00M | -0.00M | 0.00M |
|
Income from Continuing Operations
|
-1.48M | 7.85M | -1.29M | 9.14M | -1.07M | 2.54M | 5.20M | 0.59M | -0.78M | 3.95M | -0.01M | 0.63M | 2.00M | 2.30M | -0.83M | 1.13M | 0.85M | 1.67M | 2.11M | 1.60M | -1.28M | -2.87M | 6.61M | 1.20M | -2.57M | -2.04M | -1.48M | -2.14M | -1.76M | -1.75M | -0.39M | 1.46M | -1.67M | 3.49M | 0.31M | -0.75M | -1.26M | -2.16M | 14.76M | -2.04M | -1.51M | 0.38M | -1.00M | -1.06M | 2.82M | -1.28M | 3.35M | 4.31M | -2.33M | 10.17M | 1.99M | 1.78M | -1.67M | -0.35M | 1.57M | -2.43M | -1.81M | -5.17M | 1.21M | -2.62M | -4.27M | -0.88M |
|
Consolidated Net Income
|
-1.48M | 7.85M | -1.29M | 9.14M | -1.07M | 2.54M | 5.20M | 0.59M | -0.78M | 3.95M | -0.01M | 0.63M | 2.00M | 2.30M | -0.83M | 1.13M | 0.85M | 1.67M | 2.11M | 1.60M | -1.28M | -2.87M | 6.61M | 1.20M | -2.57M | -2.04M | -1.48M | -2.14M | -1.76M | -1.75M | -0.39M | 1.46M | -1.67M | 3.49M | 0.31M | -0.75M | -1.26M | -2.16M | 14.76M | -2.04M | -1.51M | 0.38M | -1.00M | -1.06M | 2.82M | -1.28M | 3.35M | 4.31M | -2.33M | 10.17M | 1.99M | 1.78M | -1.67M | -0.35M | 1.57M | -2.43M | -1.81M | -5.17M | 1.21M | -2.62M | -4.27M | -0.88M |
|
Income towards Parent Company
|
-1.48M | 7.85M | -1.29M | 9.14M | -1.07M | 2.54M | -34.62M | 0.59M | -0.78M | -35.75M | -39.68M | -39.05M | -37.60M | -37.31M | -40.44M | -38.49M | -38.75M | -37.84M | -37.60M | -38.09M | -40.95M | -42.51M | -33.07M | -38.47M | -42.19M | -41.65M | -30.07M | -30.72M | -30.32M | -30.30M | -28.96M | -27.11M | -30.21M | -25.06M | -15.07M | -16.13M | -16.64M | -2.16M | -0.62M | -17.41M | -16.89M | -14.98M | -16.36M | -16.42M | -12.54M | -16.65M | -12.01M | -11.05M | -17.70M | -5.19M | -13.38M | -13.59M | -17.04M | -15.71M | -13.80M | -17.79M | -17.18M | -20.53M | -14.15M | -17.98M | -19.63M | -16.24M |
|
Net Income towards Common Stockholders
|
-1.48M | 7.85M | -1.29M | 9.14M | -1.07M | 2.54M | -34.62M | 0.59M | -0.78M | -35.75M | -39.68M | -39.05M | -37.60M | -37.31M | -40.44M | -38.49M | -38.75M | -37.84M | -37.60M | -38.09M | -40.95M | -42.51M | -33.07M | -38.47M | -42.19M | -41.65M | -30.07M | -30.72M | -30.32M | -30.30M | -28.96M | -27.11M | -30.21M | -25.06M | -15.07M | -16.13M | -16.64M | -2.16M | -0.62M | -17.41M | -16.89M | -14.98M | -16.36M | -16.42M | -12.54M | -16.65M | -12.01M | -11.05M | -17.70M | -5.19M | -13.38M | -13.59M | -17.04M | -15.71M | -13.80M | -17.79M | -17.18M | -20.53M | -14.15M | -17.98M | -19.63M | -16.24M |
|
EPS (Basic)
|
-0.06 | 0.40 | -0.07 | 0.44 | -0.03 | 0.13 | 0.26 | 0.01 | 0.01 | 0.20 | | 0.03 | 0.10 | 0.11 | -0.04 | 0.05 | 0.04 | 0.09 | 0.09 | 0.08 | 0.02 | -0.04 | 0.08 | 0.06 | -0.03 | 0.02 | -0.01 | -0.09 | -0.01 | | 0.01 | 0.06 | -0.04 | 0.13 | 0.01 | | 0.03 | | 0.37 | -0.03 | -0.01 | 0.02 | | -0.04 | 0.11 | 0.01 | 0.12 | 0.16 | -0.03 | 0.38 | 0.08 | 0.07 | 0.01 | -0.01 | 0.06 | -0.03 | 0.04 | -0.07 | 0.17 | -0.05 | -0.06 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
-0.06 | 0.40 | -0.08 | 0.44 | -0.03 | 0.13 | 0.26 | 0.01 | 0.01 | 0.20 | -0.04 | 0.03 | 0.10 | 0.11 | 0.09 | 0.05 | 0.04 | 0.08 | 0.09 | 0.08 | 0.02 | -0.04 | 0.08 | 0.06 | -0.03 | 0.02 | -0.01 | -0.09 | -0.01 | | 0.01 | 0.06 | -0.04 | 0.13 | 0.01 | | 0.03 | | 0.37 | -0.03 | -0.01 | 0.02 | | -0.04 | 0.11 | 0.01 | 0.12 | 0.16 | -0.03 | 0.38 | 0.07 | 0.07 | 0.01 | -0.01 | 0.06 | -0.03 | 0.04 | -0.07 | 0.17 | -0.05 | -0.06 | 0.06 |
|
EBITDA
|
-2.50M | 12.03M | -1.91M | 13.47M | -1.81M | 3.04M | 6.17M | 0.02M | -0.91M | 4.00M | 0.02M | 0.09M | 1.17M | 1.75M | -2.16M | 1.01M | -0.03M | 0.37M | 0.77M | 1.12M | -1.40M | -3.54M | 0.63M | 0.18M | -3.11M | -1.91M | -1.93M | -3.56M | -2.06M | -1.50M | -0.40M | 1.54M | -2.35M | 2.71M | -1.48M | -1.03M | -1.40M | -2.47M | 3.46M | -1.76M | -2.78M | -0.83M | -1.37M | -1.05M | 2.52M | -1.22M | -0.52M | 5.21M | -2.32M | 10.99M | -0.15M | 0.49M | -1.87M | 0.04M | -2.35M | -3.98M | -3.55M | -3.79M | 2.13M | -4.17M | -4.05M | -2.02M |
|
Interest Expenses
|
0.07M | 0.01M | -0.07M | | | | | 0.00M | 0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
36.59% | 39.24% | 22.86% | 33.78% | 26.85% | 36.21% | 24.16% | -62.64% | -26.49% | 27.84% | 100.96% | 18.92% | 25.51% | 28.52% | -66.93% | 32.36% | 36.10% | 27.28% | 33.21% | 35.00% | -2.90% | 13.15% | 9.10% | 33.87% | 12.88% | -15.35% | 0.47% | 38.35% | 21.12% | -23.76% | -88.52% | 26.55% | 17.29% | 24.88% | -4.44% | -14.46% | -20.88% | -0.32% | 19.88% | -33.53% | -14.95% | 51.21% | 22.07% | -2.02% | 28.36% | -8.26% | 43.51% | 41.39% | 0.21% | 24.05% | 36.30% | 36.27% | -30.48% | 118.58% | -476.47% | 27.96% | 39.34% | -54.97% | 51.01% | 32.65% | -11.35% | 52.37% |