| DORIAN LPG LTD. (LPG) |
| Q2-CY2026 | Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 |
| Balance Sheet Date | | 2026-Mar-31 | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | | | |
| Fiscal Period | | Q4-FY2026 | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | | | |
| Total Revenue | | 153,270,708$ | 119,964,287$ | 124,064,281$ | 84,211,966$ | 75,888,175$ | 80,666,779$ | 82,433,480$ | 114,353,042$ | 141,391,564$ | 163,064,503$ | 144,698,462$ | 111,562,907$ | 133,635,050$ | 103,322,256$ | 75,968,187$ | 76,823,722$ | 79,624,070$ | 68,599,782$ | 63,086,858$ | 62,950,738$ | 99,584,187$ | 88,479,024$ | 54,710,277$ | 73,165,324$ | 95,201,771$ | 85,437,806$ | 91,624,875$ | 61,165,546$ | 34,467,366$ | 55,113,295$ | 40,807,542$ | 27,644,282$ | 39,034,678$ | 44,545,589$ | 34,729,021$ | 41,025,472$ | 47,585,174$ | 35,734,988$ | 33,611,233$ | 50,515,776$ | 85,335,229$ | 93,283,708$ | 74,946,432$ | 35,642,460$ | 35,333,108$ | 32,583,990$ | 20,358,211$ | 15,853,840$ |
| QoQ% | | 27.76% | (3.31%) | 47.32% | 10.97% | (5.92%) | (2.14%) | (27.91%) | (19.12%) | (13.29%) | 12.69% | 29.70% | (16.52%) | 29.34% | 36.01% | (1.11%) | (3.52%) | 16.07% | 8.74% | .22% | (36.79%) | 12.55% | 61.72% | (25.22%) | (23.15%) | 11.43% | (6.75%) | 49.80% | 77.46% | (37.46%) | 35.06% | 47.62% | (29.18%) | (12.37%) | 28.27% | (15.35%) | (13.79%) | 33.16% | 6.32% | (33.46%) | (40.80%) | (8.52%) | 24.47% | 110.27% | .88% | 8.44% | 60.05% | 28.41% | 60.62% |
| YoY% | | 101.97% | 48.72% | 50.50% | (26.36%) | (46.33%) | (50.53%) | (43.03%) | 2.50% | 5.80% | 57.82% | 90.47% | 45.22% | 67.83% | 50.62% | 20.42% | 22.04% | (20.04%) | (22.47%) | 15.31% | (13.96%) | 4.60% | 3.56% | (40.29%) | 19.62% | 176.21% | 55.02% | 124.53% | 121.26% | (11.70%) | 23.72% | 17.50% | (32.62%) | (17.97%) | 24.66% | 3.33% | (18.79%) | (44.24%) | (61.69%) | (55.15%) | 41.73% | 141.52% | 186.29% | 268.14% | 124.82% | 257.97% | | | |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 10,311,106$ | 10,586,115$ | 9,851,068$ | 10,645,140$ | 12,698,350$ | 28,328,784$ | 34,266,766$ | 10,546,810$ | 7,219,090$ | 23,558,545$ | 24,280,658$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 153,270,708$ | 119,964,287$ | 124,064,281$ | 84,211,966$ | 65,577,069$ | 70,080,664$ | 72,582,412$ | 103,707,902$ | 128,693,214$ | 134,735,719$ | 110,431,696$ | 101,016,097$ | 126,415,960$ | 79,763,711$ | 51,687,529$ | 76,823,722$ | 79,624,070$ | 68,599,782$ | 63,086,858$ | 62,950,738$ | 99,584,187$ | 88,479,024$ | 54,710,277$ | 73,165,324$ | 95,201,771$ | 85,437,806$ | 91,624,875$ | 61,165,546$ | 34,467,366$ | 55,113,295$ | 40,807,542$ | 27,644,282$ | 39,034,678$ | 44,545,589$ | 34,729,021$ | 41,025,472$ | 47,585,174$ | 35,734,988$ | 33,611,233$ | 50,515,776$ | 85,335,229$ | 93,283,708$ | 74,946,432$ | 35,642,460$ | 35,333,108$ | 32,583,990$ | 20,358,211$ | 15,853,840$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 86.41% | 86.88% | 88.05% | 90.69% | 91.02% | 82.63% | 76.32% | 90.55% | 94.60% | 77.20% | 68.04% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 69,342,708$ | 68,653,332$ | 64,719,536$ | 68,620,157$ | 50,885,282$ | 46,697,230$ | 53,486,326$ | 48,234,377$ | 46,314,226$ | 24,394,858$ | 29,943,617$ | 45,393,790$ | 42,634,387$ | 22,269,636$ | 23,549,713$ | 47,876,718$ | 42,147,267$ | 46,048,810$ | 43,971,548$ | 49,694,850$ | 53,293,592$ | 46,603,489$ | 49,296,517$ | 50,645,522$ | 45,430,630$ | 43,679,049$ | 42,358,448$ | 40,893,040$ | 38,258,817$ | 45,800,005$ | 41,126,244$ | 40,809,455$ | 38,361,231$ | 37,549,485$ | 38,263,741$ | 41,318,918$ | 38,340,319$ | 39,188,947$ | 37,822,073$ | 38,102,510$ | 43,246,584$ | 39,272,403$ | 26,202,882$ | 22,070,773$ | 24,746,010$ | 21,758,400$ | 16,881,761$ | 10,653,569$ |
| Operating Income | | 83,928,000$ | 51,310,955$ | 59,344,745$ | 15,591,809$ | 14,691,787$ | 23,383,434$ | 19,096,086$ | 55,473,525$ | 82,378,988$ | 110,340,861$ | 80,488,079$ | 55,622,307$ | 83,781,573$ | 57,494,075$ | 28,137,816$ | 28,947,004$ | 37,476,803$ | 22,550,972$ | 19,115,310$ | 13,255,888$ | 46,290,595$ | 41,875,535$ | 5,413,760$ | 22,519,802$ | 49,771,141$ | 41,758,757$ | 49,266,427$ | 20,272,506$ | (3,791,451$) | 9,313,290$ | (318,702$) | (13,165,173$) | 673,447$ | 6,996,104$ | (3,534,720$) | (293,446$) | 9,244,855$ | (3,453,959$) | (4,210,840$) | 12,413,266$ | 42,088,645$ | 54,011,305$ | 48,743,550$ | 13,571,687$ | 10,587,098$ | 10,825,590$ | 3,476,450$ | 5,200,271$ |
| Operating Margin | | 54.76% | 42.77% | 47.83% | 18.52% | 19.36% | 28.99% | 23.17% | 48.51% | 58.26% | 67.67% | 55.63% | 49.86% | 62.69% | 55.65% | 37.04% | 37.68% | 47.07% | 32.87% | 30.30% | 21.06% | 46.48% | 47.33% | 9.90% | 30.78% | 52.28% | 48.88% | 53.77% | 33.14% | (11.00%) | 16.90% | (.78%) | (47.62%) | 1.73% | 15.71% | (10.18%) | (.72%) | 19.43% | (9.67%) | (12.53%) | 24.57% | 49.32% | 57.90% | 65.04% | 38.08% | 29.96% | 33.22% | 17.08% | 32.80% |
| Interest Income | | 2,566,143$ | 2,737,490$ | 2,996,777$ | 2,843,446$ | 3,232,676$ | 3,797,264$ | 4,461,174$ | 3,728,507$ | 2,863,734$ | 2,903,622$ | 2,030,752$ | 1,690,220$ | 1,467,724$ | 1,165,596$ | 767,211$ | 408,278$ | 67,887$ | 53,792$ | 39,104$ | 186,299$ | 152,083$ | 53,197$ | 91,349$ | 124,835$ | 356,894$ | 394,876$ | 344,919$ | 362,036$ | 428,817$ | 413,546$ | 451,923$ | 460,973$ | 292,571$ | 103,446$ | 28,226$ | 15,816$ | 56,350$ | 27,711$ | 30,317$ | 23,178$ | 11,134$ | 22,382$ | 49,259$ | 65,585$ | 72,800$ | 104,169$ | 134,273$ | 107,355$ |
| Interest Expenses | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 81,012,898$ | 47,188,898$ | 55,382,036$ | 10,082,101$ | 8,091,907$ | 21,361,828$ | 9,428,605$ | 51,288,140$ | 79,240,198$ | 99,972,913$ | 76,512,665$ | 51,721,137$ | 76,021,035$ | 51,263,710$ | 20,311,465$ | 24,847,720$ | 35,383,230$ | 16,580,885$ | 14,101,803$ | 5,869,100$ | 44,033,434$ | 35,825,264$ | 537,950$ | 12,168,005$ | 29,425,391$ | 35,628,912$ | 40,711,896$ | 6,075,059$ | (15,953,575$) | (6,218,652$) | (8,177,120$) | (20,596,558$) | (3,465,995$) | 1,670,415$ | (11,915,136$) | (6,689,970$) | 1,955,270$ | 5,039,624$ | (7,145,558$) | (1,291,121$) | 20,160,912$ | 54,661,323$ | 41,213,264$ | 13,652,883$ | 8,828,251$ | 8,996,605$ | 3,768,677$ | 3,667,249$ |
| Tax Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 81,012,898$ | 47,188,898$ | 55,382,036$ | 10,082,101$ | 8,091,907$ | 21,361,828$ | 9,428,605$ | 51,288,140$ | 79,240,198$ | 99,972,913$ | 76,512,665$ | 51,721,137$ | 76,021,035$ | 51,263,710$ | 20,311,465$ | 24,847,720$ | 35,383,230$ | 16,580,885$ | 14,101,803$ | 5,869,100$ | 44,033,434$ | 35,825,264$ | 537,950$ | 12,168,005$ | 29,425,391$ | 35,628,912$ | 40,711,896$ | 6,075,059$ | (15,953,575$) | (6,218,652$) | (8,177,120$) | (20,596,558$) | (3,465,995$) | 1,670,415$ | (11,915,136$) | (6,689,970$) | 1,955,270$ | 5,039,624$ | (7,145,558$) | (1,291,121$) | 20,160,912$ | 54,661,323$ | 41,213,264$ | 13,652,883$ | 8,828,251$ | 8,996,605$ | 3,768,677$ | 3,667,249$ |
| Profit Margin | | 52.86% | 39.34% | 44.64% | 11.97% | 10.66% | 26.48% | 11.44% | 44.85% | 56.04% | 61.31% | 52.88% | 46.36% | 56.89% | 49.62% | 26.74% | 32.34% | 44.44% | 24.17% | 22.35% | 9.32% | 44.22% | 40.49% | .98% | 16.63% | 30.91% | 41.70% | 44.43% | 9.93% | (46.29%) | (11.28%) | (20.04%) | (74.51%) | (8.88%) | 3.75% | (34.31%) | (16.31%) | 4.11% | 14.10% | (21.26%) | (2.56%) | 23.63% | 58.60% | 54.99% | 38.31% | 24.99% | 27.61% | 18.51% | 23.13% |
| TTM | | 40.22% | 29.88% | 26.02% | 15.15% | 25.52% | 38.52% | 47.87% | 54.48% | 54.83% | 55.02% | 51.81% | 46.96% | 44.25% | 39.26% | 32.27% | 31.55% | 26.23% | 27.39% | 31.78% | 28.22% | 29.30% | 25.02% | 25.21% | 34.14% | 33.54% | 24.37% | 10.16% | (12.67%) | (32.24%) | (23.65%) | (20.11%) | (23.51%) | (12.80%) | (8.92%) | (7.30%) | (4.33%) | (.86%) | 8.17% | 25.27% | 37.74% | 44.84% | 49.48% | 40.72% | 28.44% | 24.26% | 19.22% | | |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30$ | | | | | | | | | | | |
| Earnings to Common Shareholders | | 81,012,898$ | 47,188,898$ | 55,382,036$ | 10,082,101$ | 8,091,907$ | 21,361,828$ | 9,428,605$ | 51,288,140$ | 79,240,198$ | 99,972,913$ | 76,512,665$ | 51,721,137$ | 76,021,035$ | 51,263,710$ | 20,311,465$ | 24,847,720$ | 35,383,230$ | 16,580,885$ | 14,101,803$ | 5,869,100$ | 44,033,434$ | 35,825,264$ | 537,950$ | 12,168,005$ | 29,425,391$ | 35,628,912$ | 40,711,896$ | 6,075,059$ | (15,953,575$) | (6,218,652$) | (8,177,120$) | (20,596,558$) | (3,465,995$) | 1,670,415$ | (11,915,136$) | (6,689,970$) | 1,955,240$ | 5,039,624$ | (7,145,558$) | (1,291,121$) | 20,160,912$ | 54,661,323$ | 41,213,264$ | 13,652,883$ | 8,828,251$ | 8,996,605$ | 3,768,677$ | 3,667,249$ |
| QoQ% | | 71.68% | (14.79%) | 449.31% | 24.60% | (62.12%) | 126.56% | (81.62%) | (35.28%) | (20.74%) | 30.66% | 47.93% | (31.97%) | 48.29% | 152.39% | (18.26%) | (29.78%) | 113.40% | 17.58% | 140.27% | (86.67%) | 22.91% | 6,559.59% | (95.58%) | (58.65%) | (17.41%) | (12.49%) | 570.15% | 138.08% | (156.54%) | 23.95% | 60.30% | (494.25%) | (307.49%) | 114.02% | (78.10%) | (442.16%) | (61.20%) | 170.53% | (453.44%) | (106.40%) | (63.12%) | 32.63% | 201.87% | 54.65% | (1.87%) | 138.72% | 2.77% | 379.81% |
| YoY% | | 901.16% | 120.90% | 487.38% | (80.34%) | (89.79%) | (78.63%) | (87.68%) | (.84%) | 4.24% | 95.02% | 276.70% | 108.15% | 114.85% | 209.17% | 44.04% | 323.37% | (19.65%) | (53.72%) | 2,521.40% | (51.77%) | 49.64% | .55% | (98.68%) | 100.29% | 284.44% | 672.94% | 597.88% | 129.50% | (360.29%) | (472.28%) | 31.37% | (207.87%) | (277.27%) | (66.85%) | (66.75%) | (418.15%) | (90.30%) | (90.78%) | (117.34%) | (109.46%) | 128.37% | 507.58% | 993.57% | 272.29% | 773.58% | | | |
| Earnings Per Share, Basic | | 1.91$ | 1.11$ | 1.30$ | 0.24$ | 0.19$ | 0.50$ | 0.22$ | 1.25$ | 1.96$ | 2.48$ | 1.90$ | 1.29$ | 1.90$ | 1.28$ | 0.51$ | 0.62$ | 0.89$ | 0.42$ | 0.35$ | 0.14$ | 0.93$ | 0.71$ | 0.01$ | 0.24$ | 0.56$ | 0.66$ | 0.75$ | 0.11$ | (0.29$) | (0.11$) | (0.15$) | (0.38$) | (0.06$) | 0.03$ | (0.22$) | (0.12$) | 0.04$ | 0.09$ | (0.13$) | (0.02$) | 0.36$ | 0.97$ | 0.72$ | 0.24$ | 0.15$ | 0.16$ | 0.07$ | 0.07$ |
| Earnings Per Share, Diluted | | 1.90$ | 1.11$ | 1.30$ | 0.24$ | 0.19$ | 0.50$ | 0.22$ | 1.25$ | 1.96$ | 2.47$ | 1.89$ | 1.28$ | 1.89$ | 1.27$ | 0.51$ | 0.62$ | 0.88$ | 0.41$ | 0.35$ | 0.14$ | 0.93$ | 0.71$ | 0.01$ | 0.24$ | 0.56$ | 0.66$ | 0.74$ | 0.11$ | (0.29$) | (0.11$) | (0.15$) | (0.38$) | (0.06$) | 0.03$ | (0.22$) | (0.12$) | 0.04$ | 0.09$ | (0.13$) | (0.02$) | 0.36$ | 0.97$ | 0.72$ | 0.24$ | 0.15$ | 0.16$ | 0.07$ | 0.07$ |
| Unlevered FCF Per Share, Basic | | 1.93$ | 1.90$ | 1.09$ | 0.02$ | 1.18$ | 0.57$ | 1.35$ | 1.01$ | 3.82$ | 1.75$ | 2.49$ | 1.52$ | 0.98$ | 1.05$ | 1.22$ | 0.63$ | 0.72$ | 0.14$ | 0.82$ | 0.69$ | 1.75$ | 0.58$ | 0.00$ | 0.98$ | 0.98$ | 0.77$ | 0.90$ | 0.13$ | 0.22$ | 0.06$ | 0.00$ | (0.20$) | 0.30$ | 0.16$ | 0.37$ | 0.23$ | 0.05$ | 0.08$ | 0.28$ | 0.52$ | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 1.92$ | 1.90$ | 1.09$ | 0.02$ | 1.18$ | 0.57$ | 1.35$ | 1.00$ | 3.81$ | 1.74$ | 2.48$ | 1.51$ | 0.98$ | 1.04$ | 1.21$ | 0.63$ | 0.72$ | 0.14$ | 0.82$ | 0.69$ | 1.74$ | 0.57$ | 0.00$ | 0.97$ | 0.97$ | 0.76$ | 0.90$ | 0.13$ | 0.22$ | 0.06$ | 0.00$ | (0.20$) | 0.30$ | 0.16$ | 0.37$ | 0.23$ | 0.05$ | 0.08$ | 0.28$ | 0.52$ | | | | | | | | |
| Average Shares, Basic | | 42,512,948 | 42,598,873 | 42,535,822 | 42,427,473 | 42,566,527 | 42,574,256 | 42,491,949 | 40,905,196 | 40,331,719 | 40,350,476 | 40,281,518 | 40,137,687 | 40,094,100 | 40,091,299 | 40,021,368 | 39,898,485 | 39,968,724 | 39,890,674 | 40,011,505 | 40,944,845 | 47,395,577 | 50,255,908 | 50,711,714 | 50,554,233 | 52,381,496 | 53,944,991 | 54,646,451 | 54,552,994 | 54,942,212 | 54,441,203 | 54,431,820 | 54,237,237 | 54,121,550 | 54,086,431 | 54,076,271 | 53,875,292 | 53,850,513 | 53,845,777 | 53,879,282 | 54,740,984 | 55,914,378 | 56,554,253 | 57,033,156 | 57,128,493 | 57,131,682 | 57,128,493 | 57,128,493 | 53,346,160 |
| Average Shares, Diluted | | 42,728,986 | 42,598,873 | 42,639,337 | 42,488,024 | 42,617,574 | 42,595,323 | 42,600,848 | 41,115,667 | 40,510,513 | 40,507,503 | 40,405,417 | 40,378,835 | 40,307,972 | 40,254,774 | 40,159,117 | 40,124,705 | 40,154,873 | 40,025,399 | 40,114,942 | 41,165,138 | 47,504,844 | 50,368,392 | 50,754,507 | 50,679,449 | 52,639,644 | 54,176,748 | 54,763,634 | 54,881,326 | 54,942,212 | 54,441,203 | 54,431,820 | 54,237,237 | 53,965,034 | 54,242,947 | 54,076,271 | 53,875,292 | 53,816,945 | 53,879,345 | 53,879,282 | 54,740,984 | 56,023,195 | 56,594,492 | 57,082,196 | 57,128,493 | 57,131,682 | 57,128,493 | 57,128,493 | 53,346,160 |
| EBIT | | 81,012,898$ | 47,188,898$ | 55,382,036$ | 10,082,101$ | 8,091,907$ | 21,361,828$ | 9,428,605$ | 51,288,140$ | 79,240,198$ | 99,972,913$ | 76,512,665$ | 51,721,137$ | 76,021,035$ | 51,263,710$ | 20,311,465$ | 24,847,720$ | 35,383,230$ | 16,580,885$ | 14,101,803$ | 5,869,100$ | 44,033,434$ | 35,825,264$ | 537,950$ | 12,168,005$ | 29,425,391$ | 35,628,912$ | 40,711,896$ | 6,075,059$ | (15,953,575$) | (6,218,652$) | (8,177,120$) | (20,596,558$) | (3,465,995$) | 1,670,415$ | (11,915,136$) | (6,689,970$) | 1,955,270$ | 5,039,624$ | (7,145,558$) | (1,291,121$) | 20,160,912$ | 54,661,323$ | 41,213,264$ | 13,652,883$ | 8,828,251$ | 8,996,605$ | 3,768,677$ | 3,667,249$ |
| EBITDA | | 98,326,231$ | 65,318,234$ | 73,303,905$ | 28,461,248$ | 25,651,963$ | 38,859,211$ | 26,799,267$ | 68,459,126$ | 96,824,023$ | 117,353,759$ | 93,558,584$ | 68,376,454$ | 91,710,241$ | 67,223,437$ | 36,248,885$ | 40,657,498$ | 51,044,108$ | 33,440,109$ | 30,870,901$ | 23,012,015$ | 61,149,336$ | 53,078,711$ | 17,740,664$ | 29,058,418$ | 46,237,679$ | 52,339,315$ | 57,185,314$ | 22,341,480$ | 114,504$ | 10,211,711$ | 8,260,533$ | (4,331,502$) | 12,639,769$ | 18,136,737$ | 4,549,571$ | 9,603,188$ | 18,068,574$ | 21,425,545$ | 9,219,959$ | 14,901,624$ | 36,054,972$ | 68,198,223$ | 49,516,819$ | 18,510,310$ | 13,454,275$ | 12,963,245$ | 6,802,815$ | 6,134,191$ |