| Income Statement |
| Total Revenue | 544.10M |
|
| Revenues (USD) | 544.10M |
| Cost of Revenue | 83.20M |
| Gross Profit | 460.90M |
| Operating Expenses | 441.50M |
| Selling, General and Administrative Expense | 27.10M |
| Operating Income | 19.40M |
| Interest Expense | 38.00M |
| Income Tax Expense | -6.10M |
| Net Income | -12.50M |
| Net Income Common Stock | -12.50M |
| Net Income Common Stock (USD) | -12.50M |
| Consolidated Income | -12.50M |
| Earnings per Basic Share | -0.36 |
| Earnings per Basic Share (USD) | -0.36 |
| Earnings per Diluted Share | -0.36 |
| Earning Before Interest & Taxes (EBIT) | 19.40M |
| Earning Before Interest & Taxes (USD) | 19.40M |
| Weighted Average Shares | 34.81M |
| Weighted Average Shares Diluted | 34.81M |
| Balance Sheet |
| Cash and Equivalents | 16.00M |
| Cash and Equivalents (USD) | 16.00M |
| Trade and Non-Trade Receivables | 15.60M |
| Current Assets | 127.80M |
| Property, Plant & Equipment Net | 3.02B |
| Total Assets | 4.12B |
| Debt Current | 7.00M |
| Total Debt | 3.05B |
| Current Liabilities | 430.70M |
| Debt Non-Current | 3.04B |
| Total Liabilities | 4.03B |
| Accumulated Retained Earnings (Deficit) | 602.00M |
| Accumulated Other Comprehensive Income | -700.00K |
| Shareholders Equity | 87.90M |
| Shareholders Equity (USD) | 87.90M |
| Assets Non-Current | 3.99B |
| Total Debt (USD) | 3.05B |
| Goodwill and Intangible Assets | 920.80M |
| Inventory | 39.40M |
| Liabilities Non-Current | 3.60B |
| Trade and Non-Trade Payables | 124.00M |
| Tax Assets | 43.90M |
| Tax Liabilities | 67.70M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 73.70M |
| Net Cash Flow from Financing | 34.30M |
| Net Cash Flow / Change in Cash & Cash Equivalents | -3.60M |
| Capital Expenditure | -84.70M |
| Issuance (Purchase) of Equity Shares | -300.00K |
| Issuance (Repayment) of Debt Securities | 2.50M |
| Net Cash Flow from Investing | -84.70M |
| Net Cash Flow from Operations | 46.80M |
| Share Based Compensation | 900.00K |