|
Revenue
|
141.68M | 149.87M | 153.42M | 161.79M | 157.62M | 141.14M | 192.67M | 287.52M | 304.43M | 271.34M | 297.59M | 288.68M | 259.61M |
|
Cost of Revenue
|
60.14M | 67.28M | 62.55M | 63.50M | 67.77M | 66.57M | 106.75M | 202.14M | 225.35M | 190.97M | 206.06M | 195.90M | 195.23M |
|
Gross Profit
|
74.41M | 74.79M | 82.34M | 88.85M | 79.62M | 62.95M | 68.75M | 60.35M | 53.02M | 49.90M | 54.53M | 52.14M | 23.76M |
|
Depreciation & Amortization - Total
|
5.70M | 6.30M | 7.00M | 8.00M | 8.50M | 10.10M | 14.70M | 21.00M | 25.30M | 26.40M | 33.20M | 37.00M | 36.90M |
|
Selling, General & Administrative
|
5.77M | 7.90M | 8.50M | 12.18M | 14.30M | 13.65M | 28.01M | 27.27M | 25.46M | 25.54M | 34.41M | 34.37M | 36.32M |
|
Other Operating Expenses
|
| | 64.21M | 80.49M | 70.09M | 82.59M | 0.02M | -11.10M | -8.60M | 101.18M | 0.26M | 0.37M | -0.00M |
|
Operating Expenses
|
11.47M | 14.20M | 15.50M | 20.18M | 22.80M | 23.75M | 42.71M | 48.27M | 50.76M | 51.94M | 67.61M | 71.37M | 73.22M |
|
Operating Income
|
68.63M | 66.89M | 73.84M | 76.67M | 65.32M | 49.30M | 39.68M | 28.22M | 15.24M | 30.74M | 15.33M | 7.19M | -18.54M |
|
EBIT
|
68.63M | 66.89M | 73.84M | 76.67M | 65.32M | 49.30M | 39.68M | 28.22M | 15.24M | 30.74M | 15.33M | 7.19M | -18.54M |
|
Other Non Operating Income
|
0.90M | 0.12M | 0.18M | 0.12M | 0.14M | -0.01M | 0.02M | 0.14M | 0.29M | 1.44M | 0.26M | 0.37M | -0.00M |
|
Non Operating Income
|
0.90M | 0.12M | 0.18M | 0.12M | 0.14M | -0.01M | 0.02M | 0.14M | 0.29M | 0.10M | 0.26M | 0.37M | -0.00M |
|
EBT
|
65.66M | 63.02M | 70.58M | 76.27M | 63.96M | 47.06M | 34.72M | 17.90M | 4.33M | 18.82M | 3.51M | -7.24M | -33.55M |
|
Tax Provisions
|
0.60M | 0.48M | 7.70M | 5.10M | 7.64M | 11.00M | 7.93M | 3.10M | 0.41M | 4.42M | 2.30M | -1.70M | -9.83M |
|
Profit After Tax
|
65.06M | 62.58M | 62.91M | 71.21M | 56.33M | 36.05M | 26.79M | 14.84M | 3.92M | 14.40M | 1.22M | -5.56M | -23.72M |
|
Income from Non-Controlling Interests
|
| | 6.61M | 32.69M | 26.89M | 0.31M | | | | | | | |
|
Income from Continuing Operations
|
65.06M | 62.54M | 62.88M | 71.17M | 56.33M | 36.06M | 26.79M | 14.80M | 3.92M | 14.40M | 1.21M | -5.54M | -23.72M |
|
Consolidated Net Income
|
65.06M | 62.54M | 62.88M | 71.17M | 56.33M | 36.06M | 26.79M | 14.80M | 3.92M | 14.40M | 1.21M | -5.54M | -23.72M |
|
Income towards Parent Company
|
65.06M | 62.54M | 62.88M | 71.17M | 56.33M | 36.06M | 26.79M | 14.80M | 3.92M | 14.40M | 1.21M | -5.54M | -23.72M |
|
Net Income towards Common Stockholders
|
65.06M | 62.54M | 62.88M | 71.17M | 56.33M | 36.06M | 26.79M | 14.80M | 3.92M | 14.40M | 1.21M | -5.54M | -23.72M |
|
EPS (Basic)
|
| | 0.03 | 0.67 | 0.51 | 0.28 | 0.26 | 0.13 | 0.04 | 0.13 | 0.01 | -0.04 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
| | 0.03 | 0.67 | 0.51 | 0.27 | 0.26 | 0.13 | 0.04 | 0.13 | 0.01 | -0.04 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
| | 57.15M | 57.15M | 57.24M | 70.45M | 102.93M | 111.06M | 109.88M | 108.23M | 118.25M | 123.66M | 123.74M |
|
Shares Outstanding (Diluted Average)
|
| | 57.41M | 57.42M | 57.93M | 71.03M | 103.82M | 112.02M | 111.08M | 109.18M | 119.75M | 123.66M | 123.74M |
|
EBITDA
|
74.33M | 73.19M | 80.84M | 84.67M | 73.82M | 59.40M | 54.38M | 49.22M | 40.54M | 57.14M | 48.53M | 44.19M | 18.36M |
|
Interest Expenses
|
3.88M | 4.03M | 3.44M | 0.52M | 1.50M | 11.99M | 4.98M | 10.46M | 11.19M | 16.45M | | | |
|
Tax Rate
|
0.92% | 0.76% | 10.91% | 6.69% | 11.94% | 23.37% | 22.85% | 17.32% | 9.58% | 23.48% | 65.49% | 23.50% | 29.30% |