|
Revenue
|
64.53M | 64.89M | 65.83M | 59.91M | 69.08M | 73.83M | 63.40M | 64.96M | 83.33M | 76.82M | 78.01M | 66.83M | 91.24M | 89.69M | 73.38M | 76.37M | 92.31M | 102.92M | 84.73M | 76.77M | 90.28M | 94.36M | 97.23M | 85.42M | 102.32M | 104.57M | 91.67M | 86.08M | 101.33M | 113.67M | 104.16M | 99.08M | 109.59M | 112.94M | 112.34M | 113.82M | 119.44M | 113.50M | 122.57M | 137.48M | 125.60M | 134.77M | 116.70M | 115.79M | 143.88M | 138.57M | 136.28M | 182.77M | 208.81M | 242.60M | 254.60M | 265.95M | 283.96M | 311.97M | 306.64M | 262.10M | 313.57M | 327.25M | 297.72M | 322.05M | 311.57M | 384.24M |
|
Cost of Revenue
|
49.02M | 52.39M | 51.63M | 48.27M | 57.34M | 59.57M | 54.76M | 51.44M | 62.23M | 59.67M | 59.28M | 51.52M | 63.56M | 63.07M | 53.19M | 54.52M | 64.43M | 69.57M | 59.54M | 54.97M | 63.16M | 64.17M | 67.65M | 59.69M | 69.57M | 71.48M | 65.16M | 61.09M | 69.65M | 78.01M | 72.83M | 83.89M | 81.93M | 80.11M | 84.49M | 88.39M | 89.23M | 86.09M | 86.19M | 94.54M | 87.47M | 93.92M | 82.78M | 82.63M | 101.77M | 102.55M | 109.73M | 136.71M | 161.44M | 177.01M | 176.06M | 188.80M | 189.94M | 195.86M | 194.90M | 169.86M | 200.47M | 213.09M | 220.10M | 235.69M | 228.84M | 277.38M |
|
Gross Profit
|
15.51M | 12.50M | 14.19M | 11.64M | 11.74M | 14.26M | 8.65M | 13.52M | 21.10M | 17.15M | 18.73M | 15.31M | 27.68M | 26.62M | 20.19M | 21.85M | 27.88M | 33.35M | 25.19M | 21.80M | 27.12M | 30.18M | 29.58M | 25.73M | 32.75M | 33.09M | 26.51M | 24.99M | 31.68M | 35.66M | 31.07M | 15.20M | 27.66M | 32.83M | 27.85M | 25.43M | 30.20M | 27.41M | 36.38M | 42.95M | 38.13M | 40.85M | 33.92M | 33.16M | 42.11M | 36.02M | 26.55M | 46.06M | 47.38M | 65.59M | 78.54M | 77.15M | 94.02M | 116.11M | 111.74M | 92.24M | 113.09M | 114.16M | 77.61M | 86.36M | 82.73M | 106.86M |
|
Selling, General & Administrative
|
6.60M | 5.17M | 5.95M | 5.54M | 5.71M | 5.45M | 5.61M | 5.98M | 6.90M | 6.75M | 6.63M | 6.97M | 9.09M | 9.69M | 8.25M | 7.63M | 10.58M | 13.83M | 8.52M | 8.32M | 9.20M | 10.06M | 9.86M | 8.91M | 10.56M | 10.40M | 8.63M | 10.53M | 11.97M | 13.03M | 13.84M | 11.65M | 13.15M | 12.67M | 10.72M | 13.68M | 12.91M | 12.37M | 13.11M | 15.21M | 15.94M | 14.72M | 14.62M | 14.70M | 16.89M | 15.90M | 21.11M | 23.06M | 26.93M | 28.89M | 31.94M | 32.94M | 39.27M | 51.47M | 47.85M | 45.29M | 45.90M | 48.64M | 48.19M | 51.29M | 59.15M | 63.23M |
|
Other Operating Expenses
|
| | | -0.01M | 0.01M | 0.01M | -1.82M | 0.02M | -0.01M | 0.00M | -0.02M | -0.01M | 0.06M | | -0.03M | 0.02M | | | 0.28M | -0.01M | 0.03M | 0.03M | | 0.01M | 0.01M | | | 0.00M | -0.05M | 0.00M | 0.00M | 0.01M | 0.00M | -0.00M | 0.00M | -0.28M | -0.01M | -0.01M | -0.04M | 0.06M | | -0.00M | 6.42M | | | 0.01M | 0.01M | 0.00M | 0.01M | | | -0.01M | -0.01M | 0.03M | | 0.02M | | -0.00M | 0.01M | 0.04M | | -0.04M |
|
Operating Expenses
|
6.60M | 5.17M | 5.95M | 5.54M | 5.71M | 5.45M | 5.61M | 5.98M | 6.90M | 6.75M | 6.63M | 6.97M | 9.09M | 9.69M | 8.25M | 7.63M | 10.58M | 13.83M | 8.52M | 8.32M | 9.20M | 10.06M | 9.86M | 8.91M | 10.56M | 10.40M | 8.63M | 10.53M | 11.97M | 13.03M | 13.84M | 11.65M | 13.15M | 12.67M | 10.72M | 13.68M | 12.91M | 12.37M | 13.11M | 15.21M | 15.94M | 14.72M | 14.62M | 14.70M | 16.89M | 15.90M | 21.11M | 23.06M | 26.93M | 28.89M | 31.94M | 32.94M | 39.27M | 51.47M | 47.85M | 45.29M | 45.90M | 48.64M | 48.19M | 51.29M | 59.15M | 63.23M |
|
Operating Income
|
8.91M | 7.33M | 8.31M | 6.09M | 6.04M | 8.81M | 1.22M | 7.56M | 14.19M | 10.41M | 12.07M | 8.34M | 18.65M | 16.93M | 11.91M | 14.24M | 17.29M | 19.52M | 16.95M | 13.48M | 17.95M | 20.16M | 19.72M | 16.83M | 22.20M | 22.69M | 17.88M | 14.46M | 19.66M | 22.62M | 17.49M | 3.55M | 14.51M | 20.16M | 17.13M | 11.47M | 17.29M | 15.03M | 23.23M | 27.80M | 22.19M | 26.13M | 25.72M | 18.46M | 25.21M | 20.14M | 5.44M | 23.01M | 20.45M | 36.70M | 46.60M | 44.21M | 54.74M | 64.66M | 63.88M | 46.97M | 67.20M | 65.52M | 29.43M | 35.11M | 23.58M | 43.59M |
|
EBIT
|
8.91M | 7.33M | 8.31M | 6.09M | 6.04M | 8.81M | 1.22M | 7.56M | 14.19M | 10.41M | 12.07M | 8.34M | 18.65M | 16.93M | 11.91M | 14.24M | 17.29M | 19.52M | 16.95M | 13.48M | 17.95M | 20.16M | 19.72M | 16.83M | 22.20M | 22.69M | 17.88M | 14.46M | 19.66M | 22.62M | 17.49M | 3.55M | 14.51M | 20.16M | 17.13M | 11.47M | 17.29M | 15.03M | 23.23M | 27.80M | 22.19M | 26.13M | 25.72M | 18.46M | 25.21M | 20.14M | 5.44M | 23.01M | 20.45M | 36.70M | 46.60M | 44.21M | 54.74M | 64.66M | 63.88M | 46.97M | 67.20M | 65.52M | 29.43M | 35.11M | 23.58M | 43.59M |
|
Interest & Investment Income
|
0.11M | 0.04M | 0.10M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.04M | 0.03M | 0.03M | 0.06M | 0.06M | | 0.07M | 0.07M | 0.06M | | 0.04M | 0.03M | 0.01M | | 0.07M | 0.07M | 0.08M | | 0.06M | 0.07M | 0.08M | | 0.07M | 0.07M | 0.04M | | 0.01M | 0.03M | 0.01M | | 0.06M | 0.02M | 0.01M | | 0.00M | | | | | | | | | -1.54M | -1.27M | | -0.24M | -0.37M | -1.09M | | -2.80M | -4.01M | -5.15M |
|
Other Non Operating Income
|
-0.06M | -0.06M | -0.05M | -0.50M | -0.07M | -0.12M | 0.21M | 0.05M | -0.05M | 0.05M | -0.01M | -0.02M | 0.25M | 0.01M | -0.00M | -0.02M | 0.03M | -0.04M | -0.01M | -0.07M | 0.03M | -0.06M | -0.02M | 0.12M | 0.01M | -0.01M | -0.01M | 0.01M | 0.03M | 0.04M | 0.01M | -0.01M | 0.01M | 0.01M | -0.06M | -0.03M | 0.02M | -0.01M | -0.03M | -0.03M | 0.03M | 0.01M | 0.03M | 0.02M | 0.04M | -0.02M | 0.02M | 0.02M | 0.22M | 0.05M | 0.10M | 0.11M | 0.16M | 0.09M | 0.13M | 0.08M | 0.17M | 0.08M | 0.04M | 0.17M | -0.07M | |
|
Non Operating Income
|
-0.06M | -0.06M | -0.05M | -0.50M | -0.07M | -0.12M | 0.21M | 0.05M | -0.05M | 0.05M | -0.01M | -0.02M | 0.25M | 0.01M | -0.00M | -0.02M | 0.03M | -0.04M | -0.01M | -0.07M | 0.03M | -0.06M | -0.02M | 0.12M | 0.01M | -0.01M | -0.01M | 0.01M | 0.03M | 0.04M | 0.01M | -0.01M | 0.01M | 0.01M | -0.06M | -0.03M | 0.02M | -0.01M | -0.03M | -0.03M | 0.03M | 0.01M | 0.03M | 0.02M | 0.04M | -0.02M | 0.02M | 0.02M | 0.22M | 0.05M | 0.10M | 0.11M | 0.16M | 0.09M | 0.13M | 0.08M | 0.17M | 0.08M | 0.04M | 0.17M | -0.07M | |
|
EBT
|
8.96M | 7.31M | 8.32M | 5.62M | 5.90M | 8.65M | 1.34M | 7.61M | 14.13M | 10.48M | 12.10M | 8.36M | 18.96M | 17.00M | 11.98M | 14.29M | 17.40M | 19.53M | 17.03M | 13.45M | 18.00M | 20.11M | 19.78M | 17.02M | 22.27M | 22.76M | 17.94M | 14.53M | 19.76M | 22.75M | 17.58M | 3.61M | 14.59M | 20.20M | 17.09M | 11.45M | 17.33M | 15.03M | 23.21M | 27.83M | 22.24M | 26.16M | 25.75M | 18.48M | 25.25M | 20.11M | 5.35M | 22.84M | 20.12M | 35.80M | 45.77M | 43.17M | 53.36M | 63.49M | 63.13M | 46.81M | 67.01M | 64.51M | 28.27M | 32.48M | 19.50M | 38.44M |
|
Tax Provisions
|
3.14M | 2.13M | 2.53M | 1.97M | 2.06M | 3.03M | 0.47M | 3.04M | 4.84M | 4.48M | 6.54M | 1.22M | 6.84M | 6.48M | 4.21M | 4.47M | 6.03M | 7.09M | 6.50M | 5.05M | 6.87M | 6.86M | 6.83M | 5.47M | 7.55M | 7.08M | 6.52M | 4.31M | 5.97M | 8.03M | 2.48M | 0.46M | 2.89M | 5.69M | 4.13M | 2.69M | 3.94M | 0.74M | 5.94M | 5.98M | 4.44M | 5.70M | 6.86M | 2.10M | 4.63M | 4.53M | -0.84M | 4.78M | 4.18M | 8.33M | 6.87M | 6.36M | 7.68M | 15.41M | 16.08M | 7.79M | 14.78M | 11.88M | 3.58M | 3.19M | 4.02M | 7.66M |
|
Profit After Tax
|
5.82M | 5.17M | 5.78M | 3.65M | 3.84M | 5.63M | 0.87M | 4.57M | 9.30M | 6.01M | 7.58M | 7.14M | 12.12M | 10.52M | 7.77M | 9.82M | 11.36M | 12.44M | 10.53M | 8.40M | 11.13M | 13.25M | 12.95M | 11.55M | 14.72M | 15.68M | 11.42M | 10.22M | 13.79M | 14.72M | 15.77M | 3.15M | 11.70M | 14.51M | 12.96M | 8.76M | 13.39M | 14.29M | 17.27M | 21.85M | 17.80M | 20.46M | 18.89M | 16.38M | 20.61M | 15.58M | 6.19M | 18.06M | 15.95M | 27.47M | 38.90M | 36.81M | 45.68M | 48.08M | 47.05M | 39.02M | 52.23M | 52.62M | 24.69M | 29.29M | 15.49M | 30.78M |
|
Income from Continuing Operations
|
5.82M | 5.17M | 5.78M | 3.65M | 3.84M | 5.63M | 0.87M | 4.57M | 9.30M | 6.01M | 5.55M | 7.14M | 12.12M | 10.52M | 7.77M | 9.82M | 11.36M | 12.44M | 10.53M | 8.40M | 11.13M | 13.25M | 12.95M | 11.55M | 14.72M | 15.68M | 11.42M | 10.22M | 13.79M | 14.72M | 15.10M | 3.15M | 11.70M | 14.51M | 12.96M | 8.76M | 13.39M | 14.29M | 17.27M | 21.85M | 17.80M | 20.46M | 18.89M | 16.38M | 20.61M | 15.58M | 6.19M | 18.06M | 15.95M | 27.47M | 38.90M | 36.81M | 45.68M | 48.08M | 47.05M | 39.02M | 52.23M | 52.62M | 24.69M | 29.29M | 15.49M | 30.78M |
|
Consolidated Net Income
|
5.82M | 5.17M | 5.78M | 3.65M | 3.84M | 5.63M | 0.87M | 4.57M | 9.30M | 6.01M | 5.55M | 7.14M | 12.12M | 10.52M | 7.77M | 9.82M | 11.36M | 12.44M | 10.53M | 8.40M | 11.13M | 13.25M | 12.95M | 11.55M | 14.72M | 15.68M | 11.42M | 10.22M | 13.79M | 14.72M | 15.10M | 3.15M | 11.70M | 14.51M | 12.96M | 8.76M | 13.39M | 14.29M | 17.27M | 21.85M | 17.80M | 20.46M | 18.89M | 16.38M | 20.61M | 15.58M | 6.19M | 18.06M | 15.95M | 27.47M | 38.90M | 36.81M | 45.68M | 48.08M | 47.05M | 39.02M | 52.23M | 52.62M | 24.69M | 29.29M | 15.49M | 30.78M |
|
Income towards Parent Company
|
5.82M | 5.17M | 5.78M | 3.65M | 3.84M | 5.63M | 0.87M | 4.57M | 9.30M | 6.01M | 5.55M | 7.14M | 12.12M | 10.52M | 7.77M | 9.82M | 11.36M | 12.44M | 10.53M | 8.40M | 11.13M | 13.25M | 12.95M | 11.55M | 14.72M | 15.68M | 11.42M | 10.22M | 13.79M | 14.72M | 15.10M | 3.15M | 11.70M | 14.51M | 12.96M | 8.76M | 13.39M | 14.29M | 17.27M | 21.85M | 17.80M | 20.46M | 18.89M | 16.38M | 20.61M | 15.58M | 6.19M | 18.06M | 15.95M | 27.47M | 38.90M | 36.81M | 45.68M | 48.08M | 47.05M | 39.02M | 52.23M | 52.62M | 24.69M | 29.29M | 15.49M | 30.78M |
|
Net Income towards Common Stockholders
|
5.82M | 5.17M | 5.78M | 3.65M | 3.84M | 5.63M | 0.87M | 4.57M | 9.30M | 6.01M | 5.55M | 7.14M | 12.12M | 10.52M | 7.77M | 9.82M | 11.36M | 12.44M | 10.53M | 8.40M | 11.13M | 13.25M | 12.95M | 11.55M | 14.72M | 15.68M | 11.42M | 10.22M | 13.79M | 14.72M | 15.10M | 3.15M | 11.70M | 14.51M | 12.96M | 8.76M | 13.39M | 14.29M | 17.27M | 21.85M | 17.80M | 20.46M | 18.89M | 16.38M | 20.61M | 15.58M | 6.19M | 18.06M | 15.95M | 27.47M | 38.90M | 36.81M | 45.68M | 48.08M | 47.05M | 39.02M | 52.23M | 52.62M | 24.69M | 29.29M | 15.49M | 30.78M |
|
EPS (Basic)
|
0.23 | 0.21 | 0.23 | 0.15 | 0.16 | 0.23 | 0.02 | 0.13 | 0.25 | 0.16 | 0.10 | 0.13 | 0.22 | 0.19 | 0.14 | 0.18 | 0.21 | 0.23 | 0.19 | 0.16 | 0.21 | 0.24 | 0.24 | 0.22 | 0.28 | 0.30 | 0.22 | 0.19 | 0.26 | 0.28 | 0.29 | 0.06 | 0.22 | 0.28 | 0.25 | 0.17 | 0.26 | 0.27 | 0.33 | 0.42 | 0.34 | 0.39 | 0.36 | 0.31 | 0.39 | 0.30 | 0.08 | 0.34 | 0.30 | 0.34 | 0.49 | 0.46 | 0.56 | 0.59 | 0.58 | 0.48 | 0.64 | 0.65 | 0.30 | 0.36 | 0.19 | 0.38 |
|
EPS (Weighted Average and Diluted)
|
0.23 | 0.21 | 0.23 | 0.15 | 0.15 | 0.23 | 0.02 | 0.12 | 0.25 | 0.16 | 0.10 | 0.13 | 0.22 | 0.19 | 0.14 | 0.17 | 0.20 | 0.22 | 0.19 | 0.15 | 0.20 | 0.24 | 0.24 | 0.22 | 0.27 | 0.29 | 0.21 | 0.19 | 0.26 | 0.28 | 0.28 | 0.06 | 0.22 | 0.27 | 0.25 | 0.17 | 0.26 | 0.26 | 0.33 | 0.41 | 0.34 | 0.38 | 0.36 | 0.30 | 0.38 | 0.29 | 0.08 | 0.33 | 0.30 | 0.34 | 0.48 | 0.44 | 0.55 | 0.58 | 0.56 | 0.46 | 0.62 | 0.63 | 0.30 | 0.35 | 0.19 | 0.37 |
|
Shares Outstanding (Weighted Average)
|
25.59M | 25.34M | 25.20M | 24.74M | 24.73M | 24.71M | 37.03M | 24.59M | 36.85M | 36.84M | 55.24M | 36.76M | 55.14M | 55.13M | 55.12M | 55.04M | 55.04M | 54.91M | 54.81M | 54.08M | 54.21M | 54.21M | 54.05M | 53.06M | 53.04M | 52.94M | 52.92M | 52.62M | 52.62M | 52.59M | 52.57M | 52.43M | 52.38M | 52.24M | 52.28M | 51.99M | 52.12M | 52.11M | 52.08M | 52.07M | 52.16M | 52.26M | 52.17M | 52.29M | 52.43M | 52.42M | 78.61M | 52.61M | 53.10M | 79.78M | 79.58M | 80.46M | 81.44M | 81.42M | 81.16M | 81.66M | 81.79M | 81.45M | 81.47M | 81.47M | 81.46M | 81.54M |
|
Shares Outstanding (Diluted Average)
|
25.73M | 25.47M | 25.34M | 24.94M | 24.93M | 24.90M | 37.32M | 24.77M | 37.12M | 37.08M | 55.57M | 36.96M | 55.73M | 55.56M | 55.59M | 55.61M | 55.60M | 55.48M | 55.37M | 54.64M | 54.71M | 54.62M | 54.48M | 53.59M | 53.57M | 53.47M | 53.45M | 53.19M | 53.18M | 53.10M | 53.08M | 52.91M | 52.72M | 52.63M | 52.67M | 52.37M | 52.75M | 52.72M | 52.64M | 52.87M | 52.89M | 53.15M | 53.06M | 53.81M | 53.74M | 53.66M | 80.59M | 53.95M | 53.94M | 80.94M | 81.15M | 82.86M | 83.48M | 83.39M | 83.30M | 84.04M | 83.79M | 83.58M | 83.63M | 83.35M | 83.15M | 83.09M |
|
EBITDA
|
8.91M | 7.33M | 8.31M | 6.09M | 6.04M | 8.81M | 1.22M | 7.56M | 14.19M | 10.41M | 12.07M | 8.34M | 18.65M | 16.93M | 11.91M | 14.24M | 17.29M | 19.52M | 16.95M | 13.48M | 17.95M | 20.16M | 19.72M | 16.83M | 22.20M | 22.69M | 17.88M | 14.46M | 19.66M | 22.62M | 17.49M | 3.55M | 14.51M | 20.16M | 17.13M | 11.47M | 17.29M | 15.03M | 23.23M | 27.80M | 22.19M | 26.13M | 25.72M | 18.46M | 25.21M | 20.14M | 5.44M | 23.01M | 20.45M | 36.70M | 46.60M | 44.21M | 54.74M | 64.66M | 63.88M | 46.97M | 67.20M | 65.52M | 29.43M | 35.11M | 23.58M | 43.59M |
|
Interest Expenses
|
| 0.00M | 0.04M | 0.01M | 0.10M | 0.06M | 0.10M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
35.02% | 29.20% | 30.47% | 35.01% | 34.95% | 35.00% | 35.00% | 39.95% | 34.22% | 42.70% | 54.11% | 14.55% | 36.07% | 38.12% | 35.16% | 31.26% | 34.68% | 36.31% | 38.14% | 37.53% | 38.18% | 34.12% | 34.53% | 32.12% | 33.89% | 31.10% | 36.33% | 29.67% | 30.21% | 35.31% | 14.11% | 12.73% | 19.83% | 28.16% | 24.16% | 23.53% | 22.75% | 4.94% | 25.59% | 21.47% | 19.96% | 21.78% | 26.62% | 11.39% | 18.35% | 22.51% | -15.71% | 20.94% | 20.76% | 23.26% | 15.01% | 14.72% | 14.39% | 24.28% | 25.48% | 16.65% | 22.06% | 18.42% | 12.65% | 9.82% | 20.60% | 19.93% |