|
Revenue
|
26.45M | 33.64M | 30.14M | 39.27M | 29.08M | 35.21M | 37.09M | 46.84M | 39.44M | 52.65M | 51.07M | 41.48M | 28.34M | 31.69M | 32.01M | 32.66M | 24.88M | 27.56M | 17.72M | 2.54M | 3.58M | 4.23M | 6.93M | 4.13M | 6.07M | 8.43M | 7.97M | 11.38M | 10.22M | 10.99M | 14.53M | 13.48M | 11.40M | 13.37M | 12.87M | 12.61M | 28.22M | 27.48M | 25.66M | 24.47M | 39.52M | 28.68M |
|
Cost of Revenue
|
10.44M | 17.14M | 13.90M | 21.01M | 11.60M | 15.47M | 14.75M | 21.59M | 13.56M | 21.98M | 19.39M | 23.68M | 11.65M | 13.46M | 12.48M | 14.63M | 9.07M | 11.32M | 6.44M | | 0.04M | 0.08M | 0.19M | 0.13M | 0.32M | 1.07M | 0.61M | 1.86M | 1.16M | 2.44M | 2.78M | 2.67M | 2.00M | 3.29M | 2.63M | 2.45M | 17.05M | 15.33M | 12.86M | 10.98M | 25.36M | 14.37M |
|
Gross Profit
|
16.01M | 16.50M | 16.24M | 18.25M | 17.48M | 19.74M | 22.34M | 25.26M | 25.88M | 30.67M | 31.68M | 17.80M | 16.69M | 18.23M | 19.54M | 18.03M | 15.81M | 16.25M | 11.28M | | 3.54M | 4.15M | 6.74M | 4.00M | 5.76M | 7.36M | 7.36M | 9.52M | 9.06M | 8.56M | 11.75M | 10.81M | 9.40M | 10.08M | 10.24M | 10.16M | 11.17M | 12.15M | 12.81M | 13.51M | 14.41M | 14.44M |
|
Other Operating Expenses
|
| | | | | | | -0.00M | -0.00M | -0.00M | 4.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
16.01M | 16.50M | 16.24M | 18.25M | 17.48M | 19.74M | 22.34M | 25.26M | 25.88M | 30.67M | 31.68M | 17.80M | 16.69M | 18.23M | 19.54M | 18.03M | 15.81M | 16.25M | 11.28M | | 3.54M | 4.15M | 6.74M | 4.00M | 5.76M | 7.36M | 7.36M | 9.52M | 9.06M | 8.56M | 11.75M | 10.81M | 9.40M | 10.08M | 10.24M | 10.16M | 11.17M | 12.15M | 12.81M | 13.51M | 14.41M | 14.44M |
|
EBIT
|
16.01M | 16.50M | 16.24M | 18.25M | 17.48M | 19.74M | 22.34M | 25.26M | 25.88M | 30.67M | 31.68M | 17.80M | 16.69M | 18.23M | 19.54M | 18.03M | 15.81M | 16.25M | 11.28M | -1.57M | 3.54M | 4.15M | 6.74M | 4.00M | 5.76M | 7.36M | 7.36M | 9.52M | 9.06M | 8.56M | 11.75M | 10.81M | 9.40M | 10.08M | 10.24M | 10.16M | 11.17M | 12.15M | 12.81M | 13.51M | 14.41M | 14.44M |
|
Interest & Investment Income
|
0.41M | 0.34M | 2.44M | -0.38M | 0.45M | 0.34M | 6.57M | 0.78M | 0.09M | 0.27M | 0.28M | 0.09M | 0.16M | 0.17M | 0.17M | 0.37M | 0.15M | 0.15M | 0.16M | 0.42M | 0.31M | 0.18M | 0.19M | 0.31M | 0.18M | 0.09M | 0.07M | 0.13M | 0.12M | 57.00M | 0.16M | 0.10M | 0.09M | 1.04M | 0.57M | 0.79M | 0.75M | 0.56M | 0.39M | 0.41M | 0.55M | 0.39M |
|
Other Non Operating Income
|
| 0.08M | -0.05M | -0.01M | 0.06M | -0.96M | 4.35M | 0.03M | -2.69M | 14.70M | 13.12M | 6.53M | 12.01M | 7.33M | 2.00M | 0.68M | 1.70M | 1.88M | -0.84M | 5.28M | -0.05M | -0.14M | -0.07M | 0.16M | 0.17M | 102.97M | -0.44M | | | | | | | | | | | | | | | |
|
EBT
|
-6.49M | -4.41M | 18.33M | -1.00M | -5.97M | -67.91M | -12.76M | -48.18M | -11.78M | 3.92M | 61.36M | -4.54M | 1.77M | 2.15M | 16.57M | 5.08M | 5.54M | 1.67M | -2.04M | -1.06M | -4.09M | -3.08M | -7.18M | -1.06M | -1.86M | -1.85M | -1.47M | 0.02M | -0.77M | -2467.00M | 0.28M | -0.12M | -3.17M | -0.33M | 0.10M | 0.04M | -0.00M | 0.47M | -0.38M | 1.41M | 1.41M | -1.36M |
|
Tax Provisions
|
0.01M | 0.03M | 0.10M | -0.21M | -0.21M | -0.13M | -0.07M | -0.19M | -0.12M | 0.28M | 0.29M | -0.01M | 0.44M | 0.18M | 1.32M | 0.25M | 0.11M | -0.09M | -0.53M | 0.00M | 0.01M | 0.10M | -0.99M | -0.02M | -0.04M | -0.10M | -0.07M | -0.11M | -0.11M | -162.00M | -0.19M | -0.17M | -0.12M | -0.14M | 0.03M | -0.05M | -0.00M | -0.01M | 0.21M | -0.13M | -0.30M | -0.08M |
|
Profit After Tax
|
-6.48M | -4.38M | 18.43M | -1.21M | -6.18M | -68.04M | -12.83M | -48.37M | -11.91M | 3.64M | 62.23M | -4.55M | 2.21M | 1.98M | 17.26M | 5.33M | 5.65M | 1.58M | -2.58M | -1.05M | -4.09M | -2.97M | -8.17M | -1.08M | -1.89M | -1.95M | -1.54M | -0.09M | -0.88M | -2629.00M | 0.09M | -0.29M | -3.29M | -0.47M | 0.12M | -0.01M | -0.00M | 0.46M | -0.18M | 1.28M | 1.11M | -1.44M |
|
Equity Income
|
| | | 0.04M | 0.02M | 0.04M | 0.04M | 0.02M | 0.02M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | -0.17M | | -0.04M | 0.03M | | | | | 0.01M | 0.09M | -0.17M | | -0.28M | -0.30M | -0.27M | -0.27M | -0.26M | -0.20M | -0.16M | -0.18M | -0.07M | -0.07M | -0.15M | -0.04M | -0.03M | -0.04M | -0.03M | -0.12M | -0.14M | -0.15M | -26.73M | -26.73M | -28.56M | | -28.79M | -28.60M | -28.88M | -29.83M | -29.37M | -29.35M |
|
Income from Non-Controlling Interests
|
-0.13M | -0.02M | 0.37M | -0.03M | -0.11M | -0.11M | -0.29M | 0.55M | -0.16M | 0.30M | 0.91M | -0.18M | 0.23M | 0.33M | 0.66M | 0.06M | 0.03M | 0.01M | -0.00M | -0.05M | -0.05M | -0.03M | -0.11M | -0.01M | -0.02M | -0.02M | -0.02M | 0.01M | 0.00M | -13.00M | 0.01M | 0.01M | -0.05M | -0.14M | 0.06M | 28.75M | 0.19M | 0.41M | 0.65M | 0.67M | 0.57M | 0.33M |
|
Income from Continuing Operations
|
-6.50M | -4.44M | 18.24M | -0.80M | -5.76M | -67.78M | -12.69M | -47.98M | -11.66M | 3.64M | 61.07M | -4.52M | 1.33M | 1.98M | 15.25M | 4.84M | 5.43M | 1.76M | -1.51M | -1.06M | -4.10M | -3.18M | -6.19M | -1.04M | -1.82M | -1.75M | -1.40M | 0.13M | -0.66M | -2305.00M | 0.48M | 0.04M | -3.06M | -0.18M | 0.07M | 0.08M | 0.00M | 0.48M | -0.59M | 1.55M | 1.74M | -1.30M |
|
Consolidated Net Income
|
-6.50M | -4.44M | 18.24M | -0.80M | -5.76M | -67.78M | -12.69M | -47.98M | -11.66M | 3.64M | 61.07M | -4.52M | 1.33M | 1.98M | 15.25M | 4.84M | 5.43M | 1.76M | -1.51M | -1.06M | -4.10M | -3.18M | -6.19M | -1.04M | -1.82M | -1.75M | -1.40M | 0.13M | -0.66M | -2305.00M | 0.48M | 0.04M | -3.06M | -0.18M | 0.07M | 0.08M | 0.00M | 0.48M | -0.59M | 1.55M | 1.74M | -1.30M |
|
Income towards Parent Company
|
-6.65M | -4.36M | 18.48M | -1.57M | -6.08M | -67.93M | -12.53M | -48.40M | -12.21M | 5.01M | 61.56M | -5.56M | 1.97M | 2.06M | 16.75M | 5.27M | 5.76M | 1.77M | -2.71M | -1.08M | -4.11M | -2.94M | -8.07M | -1.08M | -1.87M | -1.93M | -1.63M | -0.22M | -1.17M | -2616.00M | 0.16M | -0.30M | -3.60M | -0.36M | 0.06M | -0.31M | -0.19M | 0.87M | -0.82M | -1.99M | 0.54M | -1.77M |
|
Net Income towards Common Stockholders
|
-6.65M | -4.36M | 18.48M | -1.57M | -6.08M | -67.93M | -12.53M | -48.40M | -12.21M | 5.01M | 61.56M | -5.56M | 1.97M | 2.06M | 16.75M | 5.27M | 5.76M | 1.77M | -2.71M | -1.08M | -4.11M | -2.94M | -8.07M | -1.08M | -1.87M | -1.93M | -1.63M | -0.22M | -1.17M | -2616.00M | 0.16M | -0.30M | -3.60M | -0.36M | 0.06M | -0.31M | -0.19M | 0.87M | -0.82M | -2.00M | 0.55M | -1.78M |
|
EPS (Basic)
|
| | 0.02M | | -19.10 | -0.02M | -0.00M | -92.19 | -0.01M | 0.05M | 0.03M | -10.45 | 0.04 | 0.05M | 0.04M | 7.90 | 8.73 | 0.04 | -4.23 | -1.73 | -5.03 | -3.56 | -10.18 | -1.28 | -2.23 | -2.31 | -1.97 | -0.27 | -1.48 | -0.00M | 0.13M | -0.39 | -4.66 | -0.47 | 0.06M | -0.41 | -0.25 | 0.92M | -1.15 | -0.00M | 338.89 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | 0.02M | | -19.10 | -0.02M | -0.00M | -92.19 | -0.01M | 0.05M | 0.03M | -10.23 | 0.01M | 0.04 | 0.04M | 7.90 | 8.73 | 0.04 | -4.23 | -1.70 | -4.97 | -3.56 | -10.05 | -1.28 | -2.23 | -2.31 | -1.97 | -0.27 | -1.48 | -0.00M | 0.15M | -0.39 | -4.66 | -0.47 | 0.06M | -0.41 | -0.25 | 0.01 | -0.01 | -0.00M | 341.00 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
| | 861.29 | | 0.32M | 0.00M | 0.00M | 0.53M | 0.00M | 109.56 | 0.00M | 0.53M | 45.81M | 42.93 | 373.81 | 0.67M | 0.66M | 46.48M | 0.64M | 0.63M | 0.82M | 0.83M | 0.79M | 0.84M | 0.84M | 0.83M | 0.83M | 0.81M | 0.79M | 0.77M | 1.22 | 0.78M | 0.77M | 0.77M | 0.96 | 0.74M | 0.74M | 0.95 | 0.72M | 62.06M | 62.30M | 62.87M |
|
Shares Outstanding (Diluted Average)
|
| | 861.29 | | 0.32M | 0.00M | 0.00M | 0.53M | 0.00M | 98.59 | 0.00M | 0.54M | 162.22 | 47.34M | 382.03 | 0.67M | 0.66M | 47.23M | 0.64M | 0.64M | 0.83M | 0.83M | 0.80M | 0.84M | 0.84M | 0.83M | 0.83M | 0.81M | 0.79M | 0.77M | 1.09 | 0.78M | 0.77M | 0.77M | 0.96 | 0.74M | 0.74M | 62.20M | 62.01M | 9.93 | 18.45 | 62.87M |
|
EBITDA
|
-6.78M | -4.34M | 18.85M | -1.60M | -6.13M | -67.78M | -12.18M | -48.66M | -12.36M | 4.82M | 62.46M | -5.74M | 1.52M | 1.25M | 17.41M | 5.30M | 5.79M | 1.77M | -2.72M | -1.13M | -4.16M | -2.86M | -8.13M | -1.08M | -1.89M | -1.92M | -1.65M | -0.21M | -1.17M | -2429.00M | 2.26M | -0.11M | -3.65M | -0.50M | 0.88M | 0.79M | 0.80M | 1.44M | 1.04M | 2.41M | 2.43M | 1.12M |
|
Interest Expenses
|
-0.42M | 0.49M | 1.66M | -0.51M | -0.48M | 1.35M | -0.89M | 0.04M | -0.34M | 1.10M | 0.76M | -0.66M | 0.60M | 0.90M | 5.87M | 0.70M | 0.73M | -0.71M | -0.59M | -0.51M | -0.43M | -0.39M | -0.25M | -0.35M | -0.30M | -0.30M | -0.39M | -0.39M | -0.74M | -1724.00M | -1.24M | -1.04M | -0.99M | -0.67M | -0.51M | -0.34M | -0.30M | -0.25M | -0.38M | -0.21M | -0.32M | -0.41M |
|
Tax Rate
|
-0.15% | -0.66% | 0.53% | 20.67% | 3.50% | 0.19% | 0.53% | 0.40% | 1.04% | 7.05% | 0.48% | 0.33% | 24.62% | 8.26% | 7.95% | 4.84% | 1.95% | -5.44% | 26.15% | -0.38% | -0.17% | -3.39% | 13.83% | 1.98% | 1.88% | 5.36% | 4.82% | -509.09% | 13.93% | 6.57% | -67.61% | 133.60% | 3.66% | 43.77% | 26.04% | -124.32% | 200.00% | -2.32% | -54.17% | -9.34% | -21.32% | 5.58% |