|
Revenue
|
| | 320.41M | 265.18M | 238.70M | 445.16M | 227.73M | 247.13M | 226.75M | 425.59M | 211.21M | 236.93M | 228.99M | 393.67M | 213.04M | 227.75M | 253.97M |
|
Cost of Revenue
|
| | 280.27M | 236.69M | 213.23M | 424.26M | 200.40M | 216.89M | 200.50M | 377.88M | 183.20M | 210.01M | 203.46M | 351.38M | 183.98M | 191.78M | 216.79M |
|
Gross Profit
|
| | 40.14M | 28.49M | 25.47M | 20.90M | 27.33M | 30.24M | 26.25M | 47.70M | 28.01M | 26.92M | 25.54M | 42.29M | 29.06M | 35.97M | 37.18M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | 0.40M | | | | 0.40M |
|
Selling, General & Administrative
|
| | 14.75M | 13.75M | 14.73M | 15.04M | 14.78M | 14.50M | 14.44M | 15.16M | 13.95M | 13.98M | 13.10M | 13.80M | 14.19M | 14.90M | 15.08M |
|
Restructuring Costs
|
| | 0.03M | | | | 3.35M | 0.66M | 0.05M | | 0.18M | 0.05M | 0.05M | 0.02M | 0.00M | | |
|
Other Operating Expenses
|
0.22M | | 19.46M | | 18.53M | 57.91M | 16.60M | 14.78M | 13.36M | 16.56M | 14.56M | 12.34M | 9.86M | 13.67M | 11.34M | 11.38M | 11.16M |
|
Operating Expenses
|
0.22M | | 34.25M | 13.75M | 33.26M | 72.95M | 34.73M | 29.94M | 27.84M | 31.71M | 28.69M | 26.38M | 23.41M | 27.49M | 25.53M | 26.28M | 26.63M |
|
Operating Income
|
-0.22M | | 5.89M | 14.74M | -7.79M | 40.80M | -7.41M | 0.30M | -1.59M | 15.99M | -0.68M | 0.54M | 2.12M | 14.80M | 3.53M | 9.69M | 10.55M |
|
EBIT
|
-0.22M | | 5.89M | 14.74M | -7.79M | 40.80M | -7.41M | 0.30M | -1.59M | 15.99M | -0.68M | 0.54M | 2.12M | 14.80M | 3.53M | 9.69M | 10.55M |
|
Non Operating Investment Income
|
0.00M | | | | 0.51M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | -0.12M | 0.12M | 0.08M | 0.04M | 2.54M | -1.68M | -0.06M | 1.46M |
|
Non Operating Income
|
1.26M | | -1.00M | | -2.35M | -3.00M | -3.21M | -2.61M | -3.14M | -3.29M | -3.18M | -2.81M | -2.88M | -5.37M | -0.76M | -2.42M | -3.81M |
|
EBT
|
1.04M | | 4.89M | 13.43M | -10.15M | 37.81M | -10.61M | -2.31M | -4.73M | 12.70M | -3.85M | -2.27M | -0.76M | 9.43M | 2.77M | 7.27M | 6.74M |
|
Tax Provisions
|
| | 1.17M | | -2.64M | -10.23M | -2.86M | 2.32M | -1.26M | 3.79M | -0.47M | -4.78M | -1.16M | 2.35M | 0.92M | 1.51M | 1.86M |
|
Profit After Tax
|
1.04M | | 3.71M | 13.43M | -7.51M | 28.48M | -7.75M | -4.63M | -3.46M | 8.91M | -3.38M | 2.51M | 0.40M | 7.07M | 1.85M | 5.76M | 4.88M |
|
Income from Continuing Operations
|
1.04M | | 3.71M | 13.43M | -7.51M | 48.04M | -7.75M | -4.63M | -3.46M | 8.91M | -3.38M | 2.51M | 0.40M | 7.07M | 1.85M | 5.76M | 4.88M |
|
Consolidated Net Income
|
1.04M | | 3.71M | 13.43M | -7.51M | 48.04M | -7.75M | -4.63M | -3.46M | 8.91M | -3.38M | 2.51M | 0.40M | 7.07M | 1.85M | 5.76M | 4.88M |
|
Income towards Parent Company
|
1.04M | | 3.71M | 13.43M | -7.51M | 48.04M | -7.75M | -4.63M | -3.46M | 8.91M | -3.38M | 2.51M | 0.40M | 7.07M | 1.85M | 5.76M | 4.88M |
|
Net Income towards Common Stockholders
|
0.83M | | 3.71M | 13.43M | -7.51M | 28.69M | -7.75M | -4.63M | -3.46M | 8.91M | -3.38M | 2.51M | 0.40M | 7.07M | 1.85M | 5.76M | 4.88M |
|
EPS (Basic)
|
0.07 | | 0.08 | 0.93 | -0.16 | 0.55 | -0.16 | -0.10 | -0.07 | 0.18 | -0.07 | 0.05 | 0.01 | 0.14 | 0.04 | 0.12 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
0.07 | | 0.08 | 0.28 | -0.16 | 0.55 | -0.16 | -0.10 | -0.07 | 0.18 | -0.07 | 0.05 | 0.01 | 0.14 | 0.04 | 0.12 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
14.38M | 14.38M | 14.38M | 14.38M | 14.38M | 14.38M | 14.38M | 110.83M | 110.83M | 110.97M | 110.93M | 110.93M | 110.96M | 110.96M | 110.96M | 110.96M | 110.96M |
|
Shares Outstanding (Diluted Average)
|
11.50M | 10.21M | 47.50M | 47.50M | 47.50M | 47.50M | 48.43M | 48.14M | 50.50M | 51.39M | 50.93M | 50.84M | 50.97M | 50.97M | 50.97M | 51.02M | 51.00M |
|
EBITDA
|
-0.22M | | 5.89M | 14.74M | -7.79M | 40.80M | -7.41M | 0.30M | -1.59M | 15.99M | -0.68M | 0.54M | 2.52M | 14.80M | 3.53M | 9.69M | 10.95M |
|
Interest Expenses
|
| | 1.00M | 1.32M | 2.35M | 3.54M | 3.21M | 2.29M | 3.14M | 3.33M | 3.05M | 2.73M | 2.84M | 2.83M | 2.44M | 2.47M | 2.35M |
|
Tax Rate
|
| | 24.00% | | 26.00% | | 26.98% | | 26.76% | 29.83% | 12.33% | | | 24.98% | 33.18% | 20.82% | 27.57% |