|
Revenue
|
| 9.54M | 92.88M | 120.70M | 42.36M | 158.40M | 60.47M | 69.87M | 91.97M | 67.44M | 57.31M | 68.73M | 89.33M | 84.33M | 89.88M | 100.88M |
|
Amortization - Intangibles
|
| 1.48M | 1.49M | 1.54M | 1.55M | 2.12M | 2.16M | 2.19M | 2.18M | 2.78M | 2.78M | 2.93M | 3.13M | 3.81M | 3.83M | 3.98M |
|
Research & Development
|
| 0.09M | 0.11M | 0.08M | 0.08M | 0.07M | 0.02M | 0.02M | 0.04M | 0.12M | 0.07M | 0.02M | 0.16M | 0.07M | 0.06M | 0.09M |
|
Selling, General & Administrative
|
| 0.40M | 0.09M | 0.08M | 1.07M | 2.22M | 1.08M | 1.76M | 2.83M | 2.65M | 4.59M | 3.27M | 4.01M | 2.44M | 9.45M | 4.83M |
|
Other Operating Expenses
|
| 59.77M | 72.12M | 69.90M | 68.28M | 77.28M | 68.15M | 63.72M | 287.31M | 61.96M | 62.75M | 70.40M | 79.66M | 85.39M | 84.08M | 92.19M |
|
Operating Expenses
|
| 60.25M | 72.32M | 70.07M | 69.43M | 79.57M | 69.25M | 65.50M | 290.18M | 64.73M | 67.42M | 73.70M | 83.83M | 87.91M | 93.59M | 97.12M |
|
Operating Income
|
| -69.79M | 20.55M | 50.63M | -27.07M | 78.83M | -8.78M | 4.38M | -198.21M | 2.71M | -10.11M | -4.97M | 5.51M | -3.58M | -3.71M | 3.76M |
|
EBIT
|
| -69.79M | 20.55M | 50.63M | -27.07M | 78.83M | -8.78M | 4.38M | -198.21M | 2.71M | -10.11M | -4.97M | 5.51M | -3.58M | -3.71M | 3.76M |
|
Interest & Investment Income
|
| 0.01M | 0.02M | 0.04M | 0.07M | 0.11M | 0.13M | 0.11M | 0.12M | 0.12M | 0.12M | 0.70M | 0.13M | 0.10M | 0.30M | 0.11M |
|
Other Non Operating Income
|
| 5.87M | 5.56M | 7.25M | 7.39M | 6.31M | 6.72M | 5.20M | 5.52M | 8.41M | 13.84M | 6.33M | 8.57M | 9.52M | 5.85M | 4.98M |
|
Non Operating Income
|
| 4.21M | 3.92M | 5.09M | 4.79M | 4.98M | 6.23M | 4.10M | 4.48M | 7.56M | 12.91M | 5.17M | 4.71M | 6.00M | 3.58M | 0.59M |
|
EBT
|
| -71.45M | 18.92M | 48.47M | -29.67M | 77.50M | -9.27M | 3.28M | -199.25M | 1.85M | -11.03M | -6.13M | 1.65M | -7.10M | -5.99M | -0.63M |
|
Profit After Tax
|
| -65.58M | 24.48M | 55.72M | -22.28M | 83.81M | -2.55M | 8.48M | -193.73M | 10.27M | 2.81M | 0.20M | 10.22M | 2.42M | -0.14M | 4.35M |
|
Income from Continuing Operations
|
| -71.45M | 18.92M | 48.47M | -29.67M | 77.50M | -9.27M | 3.28M | -199.25M | 1.85M | -11.03M | -6.13M | 1.65M | -7.10M | -5.99M | -0.63M |
|
Consolidated Net Income
|
| -71.45M | 18.92M | 48.47M | -29.67M | 77.50M | -9.27M | 3.28M | -199.25M | 1.85M | -11.03M | -6.13M | 1.65M | -7.10M | -5.99M | -0.63M |
|
Income towards Parent Company
|
| -71.45M | 18.92M | 48.47M | -29.67M | 77.50M | -9.27M | 3.28M | -199.25M | 1.85M | -11.03M | -6.13M | 1.65M | -7.10M | -5.99M | -0.63M |
|
Net Income towards Common Stockholders
|
| -71.45M | 18.92M | 48.47M | -29.67M | 77.50M | -9.27M | 3.28M | -199.25M | 1.85M | -11.03M | -6.13M | 1.65M | -7.10M | -5.99M | -0.63M |
|
EPS (Basic)
|
| -2.62 | 0.98 | 2.23 | -0.89 | 2.91 | -0.08 | 0.28 | -6.42 | 0.33 | 0.09 | 0.01 | 0.05 | 0.06 | -0.12 | 0.08 |
|
EPS (Weighted Average and Diluted)
|
| -2.62 | 0.98 | 2.23 | -0.89 | 2.86 | -0.08 | 0.27 | -6.37 | 0.33 | 0.09 | 0.01 | 0.05 | 0.06 | -0.12 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 28.78M | 30.75M | 30.75M | 30.27M | 30.80M | 31.15M | 39.27M | 35.56M | 41.08M | 48.22M | 54.78M |
|
Shares Outstanding (Diluted Average)
|
25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 29.33M | 30.75M | 31.29M | 30.27M | 31.43M | 31.71M | 39.83M | 36.13M | 41.81M | 48.22M | 55.81M |
|
EBITDA
|
| -69.79M | 20.55M | 50.63M | -27.07M | 78.83M | -8.78M | 4.38M | -198.21M | 2.71M | -10.11M | -4.97M | 5.51M | -3.58M | -3.71M | 3.76M |
|
Interest Expenses
|
| 1.67M | 1.65M | 2.21M | 2.67M | 1.44M | 0.62M | 1.20M | 1.16M | 0.98M | 1.05M | 1.86M | 3.99M | 3.62M | 2.57M | 4.50M |