|
Revenue
|
78.84M | 62.92M | 73.91M | 86.73M | 99.92M | 134.45M | 153.88M | 304.24M | 376.39M | 393.25M | 396.97M | 362.32M | 362.65M | 323.89M | 328.97M | 276.09M | 278.29M | 92.24M | 101.24M | 133.34M | 143.74M | 161.12M | 204.63M | 255.13M | 294.77M | 335.90M | 375.07M | 381.68M | 416.59M | 404.63M | 389.27M | 374.86M | 366.55M | 365.13M | 371.35M | 349.05M | 374.38M | 364.21M | 322.24M |
|
Cost of Revenue
|
90.78M | 80.22M | 82.88M | 92.66M | 100.17M | 122.19M | 134.37M | 277.98M | 328.45M | 336.52M | 337.57M | 327.91M | 316.65M | 283.95M | 287.97M | 254.28M | 262.99M | 115.96M | 118.14M | 137.28M | 148.14M | 162.75M | 195.65M | 237.22M | 270.09M | 300.24M | 316.23M | 340.11M | 356.93M | 343.45M | 333.01M | 320.30M | 313.87M | 304.98M | 308.90M | 304.86M | 318.61M | 306.46M | 278.69M |
|
Gross Profit
|
-11.94M | -17.30M | -8.97M | -5.92M | -0.24M | 12.25M | 19.51M | 26.26M | 47.95M | 56.73M | 59.40M | 34.41M | 46.00M | 39.94M | 40.99M | 21.81M | 15.30M | -23.72M | -16.90M | -3.94M | -4.40M | -1.64M | 8.98M | 17.91M | 24.68M | 35.66M | 58.84M | 41.57M | 59.66M | 61.17M | 56.27M | 54.56M | 52.68M | 60.16M | 62.45M | 44.18M | 55.77M | 57.75M | 43.55M |
|
Depreciation & Amortization - Total
|
| | | | 19.60M | 20.30M | 21.20M | 31.50M | 27.50M | 27.90M | 29.80M | 35.20M | 29.50M | 26.80M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
8.98M | 8.18M | 8.76M | 8.71M | 9.96M | 23.25M | 16.09M | 33.10M | 25.68M | 26.87M | 25.11M | 25.49M | 32.38M | 27.30M | 27.28M | 24.67M | 25.29M | 17.66M | 15.96M | 15.46M | 19.89M | 15.89M | 22.04M | 25.25M | 28.32M | 26.70M | 29.78M | 34.14M | 35.83M | 34.34M | 38.98M | 46.40M | 43.98M | 38.98M | 37.27M | 39.75M | 37.43M | 38.94M | 41.67M |
|
Other Operating Expenses
|
-26.24M | -228.30M | -34.34M | 0.20M | -12.05M | -10.08M | 3.19M | 21.67M | -0.55M | 2.06M | 1.46M | 0.84M | -4.49M | -1.71M | -2.03M | -3.39M | -0.43M | -2.18M | 0.89M | -1.09M | -0.58M | -1.66M | 0.32M | -0.15M | 1.65M | 0.73M | -0.48M | 0.29M | 2.91M | -1.25M | 0.02M | -1.90M | 0.33M | 0.38M | 1.62M | 0.92M | 1.36M | 6.50M | 2.60M |
|
Operating Expenses
|
9.61M | 207.52M | 22.30M | 15.41M | 12.27M | 24.16M | 17.05M | 34.30M | 29.35M | 31.93M | 27.14M | 48.39M | 39.36M | 28.76M | 28.52M | 29.02M | 306.13M | 24.09M | 17.31M | 17.99M | 20.65M | 16.74M | 22.76M | 26.26M | 28.97M | 27.38M | 30.41M | 34.83M | 47.67M | 35.44M | 39.52M | 47.85M | 45.67M | 39.79M | 37.93M | 41.58M | 40.23M | 42.33M | 45.33M |
|
Operating Income
|
-21.55M | -224.82M | -31.27M | -21.33M | -12.51M | -11.91M | 2.46M | -8.04M | 18.60M | 24.80M | 32.26M | -13.98M | 6.63M | 11.18M | 12.47M | -7.21M | -290.83M | -47.80M | -34.21M | -21.93M | -25.04M | -18.37M | -13.78M | -8.35M | -4.29M | 8.28M | 28.43M | 6.74M | 12.00M | 25.73M | 16.75M | 6.71M | 7.00M | 20.36M | 24.52M | 2.60M | 15.54M | 15.43M | -1.77M |
|
EBIT
|
-21.55M | -224.82M | -31.27M | -21.33M | -12.51M | -11.91M | 2.46M | -8.04M | 18.60M | 24.80M | 32.26M | -13.98M | 6.63M | 11.18M | 12.47M | -7.21M | -290.83M | -47.80M | -34.21M | -21.93M | -25.04M | -18.37M | -13.78M | -8.35M | -4.29M | 8.28M | 28.43M | 6.74M | 12.00M | 25.73M | 16.75M | 6.71M | 7.00M | 20.36M | 24.52M | 2.60M | 15.54M | 15.43M | -1.77M |
|
Other Non Operating Income
|
-0.57M | 0.72M | 0.43M | 0.04M | 1.06M | 1.95M | 0.33M | -5.70M | -0.40M | -0.34M | 0.25M | -2.38M | 0.27M | 0.07M | -0.27M | -3.22M | 0.26M | -2.70M | -2.36M | 1.29M | -1.63M | 0.90M | -0.22M | 1.63M | 11.43M | 5.61M | 1.15M | 2.44M | 0.84M | 0.87M | 0.77M | -0.06M | -0.28M | 0.04M | -0.08M | -0.26M | 0.33M | 0.09M | -2.28M |
|
Non Operating Income
|
-0.57M | 0.72M | 0.43M | 0.04M | 1.06M | 1.95M | 0.33M | -5.70M | 0.10M | 0.00M | 0.04M | -3.01M | 0.27M | -0.06M | -0.27M | -2.89M | 0.26M | -2.70M | -2.36M | 1.29M | -1.63M | 0.90M | -0.22M | 1.63M | 0.25M | 0.88M | 1.15M | 2.44M | 0.84M | 0.87M | 0.77M | -0.06M | -0.28M | 0.04M | -0.08M | -0.26M | 0.33M | 0.09M | -2.28M |
|
EBT
|
-25.48M | -228.18M | -35.18M | -25.63M | -12.17M | -10.63M | 2.30M | -15.47M | 16.59M | 25.17M | 32.68M | -18.45M | 1.58M | 8.64M | 9.67M | -13.80M | -291.38M | -53.17M | -36.46M | -22.19M | -27.68M | -19.53M | -14.11M | 11.66M | 8.33M | 14.99M | 25.21M | 8.19M | 14.27M | 23.32M | 16.77M | -33.54M | 5.78M | 18.76M | 24.16M | 0.68M | 12.36M | 16.38M | 7.51M |
|
Tax Provisions
|
0.31M | 0.06M | 0.03M | -0.92M | 0.11M | -0.14M | -0.29M | -0.53M | 0.46M | 0.16M | 1.42M | 0.11M | 0.18M | 0.57M | 2.50M | -1.30M | -0.16M | -0.61M | -0.20M | -0.64M | -0.26M | 0.08M | 0.06M | 0.36M | 0.24M | 0.20M | 0.28M | 0.42M | 0.20M | 0.42M | 0.54M | -61.36M | 1.45M | 3.96M | 5.85M | 2.31M | 2.89M | 4.52M | 0.43M |
|
Profit After Tax
|
-25.79M | -228.24M | -35.20M | -24.71M | -12.28M | -10.49M | 2.59M | -14.95M | 16.13M | 25.02M | 31.27M | -18.12M | 1.40M | 8.07M | 7.17M | -12.50M | -291.22M | -53.04M | -36.26M | -21.21M | -27.42M | -19.61M | -14.20M | 11.15M | 7.99M | 14.58M | 24.72M | 7.57M | 13.71M | 22.56M | 15.31M | 27.64M | 3.88M | 14.90M | 18.81M | -2.13M | 9.56M | 11.67M | 2.68M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.15M | -0.13M | -0.23M | -0.22M | -0.34M | -0.37M | -0.37M | -0.98M | -0.08M | -0.45M | 0.10M | 0.51M | -0.51M | 0.10M | -0.18M | -4.78M |
|
Income from Non-Controlling Interests
|
-0.46M | -3.15M | -0.27M | -2.55M | -8.11M | -6.27M | 1.37M | -5.30M | 6.03M | 8.06M | 8.32M | -4.62M | 0.27M | 1.87M | 1.79M | -2.57M | -45.36M | -8.75M | -5.72M | -3.23M | -4.31M | -3.05M | -2.16M | 1.66M | 1.18M | 2.08M | 3.39M | -0.08M | 1.36M | 2.45M | 0.97M | 0.04M | 0.25M | 2.03M | 3.02M | -0.49M | 1.32M | 1.02M | -0.39M |
|
Income from Continuing Operations
|
-25.79M | -228.24M | -35.20M | -24.71M | -12.28M | -10.49M | 2.59M | -14.95M | 16.13M | 25.01M | 31.26M | -18.55M | 1.40M | 8.07M | 7.17M | -12.50M | -291.22M | -52.57M | -36.26M | -21.55M | -27.42M | -19.61M | -14.17M | 11.30M | 8.09M | 14.79M | 24.93M | 7.78M | 14.06M | 22.90M | 16.24M | 27.82M | 4.32M | 14.80M | 18.30M | -1.63M | 9.46M | 11.85M | 7.08M |
|
Consolidated Net Income
|
-25.79M | -228.24M | -35.20M | -24.71M | -12.28M | -10.49M | 2.59M | -14.95M | 16.13M | 25.01M | 31.26M | -18.55M | 1.40M | 8.07M | 7.17M | -12.50M | -291.22M | -52.57M | -36.26M | -21.55M | -27.42M | -19.61M | -14.17M | 11.30M | 8.09M | 14.79M | 24.93M | 7.78M | 14.06M | 22.90M | 16.24M | 27.82M | 4.32M | 14.80M | 18.30M | -1.63M | 9.46M | 11.85M | 7.08M |
|
Income towards Parent Company
|
-25.79M | -228.24M | -35.20M | -24.71M | -12.28M | -10.49M | 2.59M | -14.95M | 16.13M | 25.01M | 31.26M | -18.55M | 1.40M | 8.07M | 7.17M | -12.50M | -291.22M | -52.57M | -36.26M | -21.55M | -27.42M | -19.61M | -14.17M | 11.30M | 8.09M | 14.79M | 24.93M | 7.78M | 14.06M | 22.90M | 16.24M | 27.82M | 4.32M | 14.80M | 18.30M | -1.63M | 9.46M | 11.85M | 7.08M |
|
Net Income towards Common Stockholders
|
-25.79M | -228.24M | -35.20M | -24.71M | -12.28M | -10.49M | 2.59M | -14.95M | 10.13M | 25.01M | 31.26M | -18.55M | 1.40M | 8.07M | 7.17M | -12.50M | -291.22M | -52.57M | -36.26M | -21.55M | -27.42M | -19.61M | -14.17M | 11.30M | 8.09M | 14.79M | 24.93M | 7.78M | 14.06M | 22.90M | 16.24M | 27.82M | 4.32M | 14.80M | 18.30M | -1.63M | 9.46M | 11.85M | 7.08M |
|
EPS (Basic)
|
| | | -0.64 | -0.32 | -0.27 | 0.07 | -0.39 | 0.17 | 0.24 | 0.29 | -0.20 | 0.01 | 0.08 | 0.07 | -0.13 | -2.86 | -0.52 | -0.36 | -0.22 | -0.27 | -0.19 | -0.14 | 0.12 | 0.07 | 0.13 | 0.23 | 0.07 | 0.12 | 0.20 | 0.14 | 0.27 | 0.04 | 0.13 | 0.16 | -0.01 | 0.08 | 0.10 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.21 | -0.16 | 0.07 | -0.23 | 0.17 | 0.24 | 0.29 | -0.20 | 0.01 | 0.08 | 0.07 | -0.13 | -2.86 | -0.52 | -0.36 | -0.22 | -0.27 | -0.19 | -0.14 | 0.12 | 0.07 | 0.13 | 0.22 | 0.07 | 0.12 | 0.20 | 0.14 | 0.27 | 0.04 | 0.13 | 0.15 | -0.02 | 0.08 | 0.10 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
| | | 38.46M | 38.46M | 38.46M | 38.46M | 38.77M | 59.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 38.46M | | 59.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-21.55M | -224.82M | -31.27M | -21.33M | 7.09M | 8.39M | 23.66M | 23.46M | 46.10M | 52.70M | 62.06M | 21.22M | 36.13M | 37.98M | 12.47M | -7.21M | -290.83M | -47.80M | -34.21M | -21.93M | -25.04M | -18.37M | -13.78M | -8.35M | -4.29M | 8.28M | 28.43M | 6.74M | 12.00M | 25.73M | 16.75M | 6.71M | 44.75M | 20.36M | 24.52M | 2.60M | 56.93M | 15.43M | -1.77M |
|
Interest Expenses
|
3.37M | 4.08M | 4.34M | 4.34M | 0.73M | 0.67M | 0.48M | 4.74M | 1.15M | 1.34M | 1.32M | 1.50M | 1.09M | 0.84M | 0.44M | 0.32M | 0.33M | 0.51M | 0.79M | 0.50M | 0.43M | 0.40M | 0.42M | 0.46M | 0.72M | 0.49M | 0.62M | 0.87M | 1.48M | 2.04M | 0.77M | 0.10M | 1.27M | 2.03M | 1.91M | 1.76M | 4.88M | 5.64M | 5.96M |
|
Tax Rate
|
-1.21% | -0.02% | -0.07% | 3.57% | -0.87% | 1.30% | -12.79% | 3.39% | 2.78% | 0.64% | 4.35% | -0.58% | 11.28% | 6.61% | 25.86% | 9.42% | 0.06% | 1.14% | 0.55% | 2.88% | 0.95% | -0.43% | -0.45% | 3.07% | 2.89% | 1.36% | 1.13% | 5.08% | 1.43% | 1.82% | 3.20% | 182.94% | 25.14% | 21.10% | 24.23% | 340.47% | 23.42% | 27.61% | 5.78% |