|
Revenue
|
220.93M | 232.33M | 182.59M | 141.85M | 278.63M | 227.46M | 383.11M | 413.27M | 675.05M | 892.82M | 482.15M | 239.00M | 392.21M | 509.37M | 455.04M | 573.33M | 874.18M |
|
Cost of Revenue
|
188.04M | 208.85M | 153.47M | 118.75M | 228.50M | 148.61M | 299.51M | 313.81M | 528.34M | 743.49M | 399.71M | 245.82M | 330.14M | 409.64M | 368.68M | 492.50M | 733.19M |
|
Gross Profit
|
32.88M | 23.48M | 29.12M | 23.10M | 50.13M | 78.85M | 83.60M | 99.47M | 146.71M | 149.32M | 82.44M | -6.82M | 62.07M | 99.73M | 86.36M | 80.83M | 140.99M |
|
Amortization - Intangibles
|
1.40M | 0.35M | 0.35M | 0.33M | 0.24M | 0.24M | | | | | | | | | | | |
|
Selling, General & Administrative
|
14.86M | 14.87M | 12.13M | 11.19M | 14.76M | 12.92M | 19.47M | 25.06M | 32.48M | 41.76M | 40.71M | 44.12M | 39.04M | 47.32M | 44.69M | 44.38M | 52.79M |
|
Other Operating Expenses
|
| | | | | | 0.03M | 0.01M | | | | | | | | | |
|
Operating Expenses
|
14.86M | 14.87M | 12.13M | 11.19M | 14.76M | 12.92M | 19.47M | 25.06M | 32.48M | 41.76M | 40.71M | 44.12M | 39.04M | 47.32M | 44.69M | 44.38M | 52.79M |
|
Operating Income
|
14.89M | 1.26M | 16.99M | 11.92M | 35.38M | 65.93M | 64.13M | 74.41M | 112.25M | 106.98M | 40.24M | -55.84M | 23.03M | 44.51M | 41.67M | 36.46M | 88.19M |
|
EBIT
|
14.89M | 1.26M | 16.99M | 11.92M | 35.38M | 65.93M | 64.13M | 74.41M | 112.25M | 106.98M | 40.24M | -55.84M | 23.03M | 44.51M | 41.67M | 36.46M | 88.19M |
|
Other Non Operating Income
|
| | 0.05M | 0.05M | -0.04M | 0.96M | 0.23M | 0.75M | 2.28M | 5.65M | 6.98M | 8.07M | 1.86M | 2.55M | 4.33M | 12.47M | 23.01M |
|
Non Operating Income
|
| | 0.05M | 0.05M | -0.04M | 0.96M | 0.23M | 0.75M | 2.28M | 5.65M | 6.98M | 8.07M | 1.86M | 2.55M | 4.33M | 12.47M | 23.01M |
|
EBT
|
15.30M | 1.45M | 17.04M | 11.96M | 35.34M | 69.33M | 64.37M | 75.51M | 114.53M | 112.62M | 47.22M | -47.77M | 24.89M | 47.06M | 46.00M | 48.93M | 111.20M |
|
Tax Provisions
|
-6.73M | -3.62M | 7.04M | 4.61M | 13.78M | 25.99M | 20.91M | 25.30M | 37.11M | 40.34M | -4.65M | -7.05M | -6.57M | 11.56M | 14.53M | 16.57M | 25.75M |
|
Profit After Tax
|
10.02M | 7.04M | 10.01M | 9.27M | 23.27M | 43.34M | 43.45M | 50.20M | 77.43M | 72.35M | 52.04M | -42.69M | 23.85M | 38.24M | 34.70M | 32.36M | 85.46M |
|
Net Income - Minority
|
| | | | 1.75M | -1.47M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | -0.30M | -1.45M | 3.22M | 13.01M | 13.86M | 7.10M | 0.34M | -0.17M | 1.98M | -0.04M | -2.54M | 1.61M | | |
|
Income from Continuing Operations
|
22.03M | 5.07M | 10.01M | 7.36M | 21.56M | 43.34M | 43.45M | 50.20M | 77.43M | 72.28M | 51.87M | -40.71M | 31.46M | 35.50M | 31.47M | 32.36M | 85.46M |
|
Consolidated Net Income
|
22.03M | 5.07M | -3.56M | 1.56M | -0.41M | 43.34M | 43.45M | 50.20M | 77.43M | 72.28M | 51.87M | -40.71M | 31.46M | 35.50M | 31.47M | 32.36M | 85.46M |
|
Income towards Parent Company
|
22.03M | 5.07M | -3.56M | 1.56M | 1.34M | 41.88M | 43.45M | 50.20M | 77.43M | 72.28M | 51.87M | -40.71M | 31.46M | 35.50M | 31.47M | 32.36M | 85.46M |
|
Net Income towards Common Stockholders
|
22.03M | 5.07M | -3.56M | 1.56M | 1.34M | 41.88M | 43.45M | 50.20M | 77.43M | 72.28M | 51.87M | -40.71M | 31.46M | 35.50M | 31.47M | 32.36M | 85.46M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
13.43M | 13.58M | 13.60M | 13.64M | 13.94M | 14.20M | 14.53M | 14.83M | 15.31M | 15.55M | 15.57M | 15.63M | 15.69M | 15.71M | 13.58M | 13.33M | 13.58M |
|
Shares Outstanding (Diluted Average)
|
12.78M | 13.77M | 13.71M | 13.79M | 14.12M | 0.01M | 0.01M | 0.02M | | | | | | | | | |
|
EBITDA
|
14.89M | 1.26M | 16.99M | 11.92M | 35.38M | 65.93M | 64.13M | 74.41M | 70.13M | 74.19M | 50.27M | -43.46M | 23.89M | 36.87M | 32.67M | 31.64M | 82.52M |
|
Tax Rate
|
| | 41.29% | 38.51% | 38.99% | 37.49% | 32.49% | 33.51% | 32.40% | 35.82% | | 14.77% | | 24.57% | 31.58% | 33.87% | 23.15% |