|
Revenue
|
102.30M | 135.90M | 149.80M | 169.40M | 180.50M | 192.10M | 220.60M | 280.40M | 268.80M | 292.70M | 295.00M | 356.30M | 331.70M | 406.50M | 405.00M | 428.60M | 420.70M | 468.40M | 466.20M | 521.50M | 441.60M | 488.10M | 448.80M | 498.10M | 423.00M | 481.20M | 422.60M |
|
Cost of Revenue
|
74.80M | 97.30M | 105.60M | 127.60M | 133.40M | 145.80M | 163.90M | 216.00M | 201.50M | 215.80M | 213.90M | 267.20M | 240.30M | 300.70M | 293.40M | 317.80M | 299.40M | 341.60M | 340.10M | 388.50M | 321.00M | 356.10M | 324.20M | 381.60M | 308.00M | 358.90M | 304.80M |
|
Gross Profit
|
27.50M | 38.60M | 44.20M | 41.80M | 47.10M | 46.30M | 56.70M | 64.40M | 67.30M | 76.90M | 81.10M | 89.10M | 91.40M | 105.80M | 111.60M | 110.80M | 121.30M | 126.80M | 126.10M | 133.00M | 120.60M | 132.00M | 124.60M | 116.50M | 115.00M | 122.30M | 117.80M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | 26.50M | 26.20M | 24.00M | 26.80M | 26.30M | 23.60M | 22.10M | 23.60M | 23.60M |
|
Selling, General & Administrative
|
25.30M | 32.80M | 37.50M | 42.00M | 51.10M | 43.70M | 58.40M | 62.80M | 64.80M | 71.10M | 72.40M | 77.60M | 82.90M | 88.80M | 94.20M | 96.40M | 104.00M | 105.20M | 106.80M | 114.30M | 114.60M | 114.50M | 110.60M | 106.80M | 106.70M | 102.30M | 105.90M |
|
Other Operating Expenses
|
0.60M | 0.70M | 0.50M | 1.00M | 1.00M | 1.70M | 1.80M | 2.10M | 2.00M | 2.60M | 2.70M | 3.20M | 3.90M | 4.00M | 3.70M | 4.90M | 5.20M | 5.40M | -21.10M | -19.70M | -17.10M | -19.60M | -19.10M | -16.30M | -14.60M | -16.00M | -16.50M |
|
Operating Expenses
|
25.90M | 33.50M | 38.00M | 43.00M | 52.10M | 45.40M | 60.20M | 64.90M | 66.80M | 73.70M | 75.10M | 80.80M | 86.80M | 92.80M | 97.90M | 101.30M | 109.20M | 110.60M | 112.20M | 120.80M | 121.50M | 121.70M | 117.80M | 114.10M | 114.20M | 109.90M | 113.00M |
|
Operating Income
|
1.60M | 5.10M | 6.20M | -1.20M | -5.00M | 0.90M | -3.50M | -0.50M | 0.50M | 3.20M | 6.00M | 8.30M | 4.60M | 13.00M | 13.70M | 9.50M | 12.10M | 16.20M | 13.90M | 12.20M | -0.90M | 10.30M | 6.80M | 2.40M | 0.80M | 12.40M | 4.80M |
|
EBIT
|
1.60M | 5.10M | 6.20M | -1.20M | -5.00M | 0.90M | -3.50M | -0.50M | 0.50M | 3.20M | 6.00M | 8.30M | 4.60M | 13.00M | 13.70M | 9.50M | 12.10M | 16.20M | 13.90M | 12.20M | -0.90M | 10.30M | 6.80M | 2.40M | 0.80M | 12.40M | 4.80M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 0.40M |
|
Other Non Operating Income
|
0.30M | 0.30M | 0.30M | 0.40M | -7.60M | -7.60M | 8.00M | 0.20M | 0.10M | -11.90M | 0.20M | | 0.30M | 0.40M | 0.20M | 2.80M | 1.00M | 0.20M | 1.40M | 2.50M | 0.90M | 7.70M | -0.30M | 15.50M | 0.90M | -3.60M | 5.80M |
|
Non Operating Income
|
-4.20M | -4.70M | -33.60M | -4.60M | -13.10M | -5.40M | 1.90M | -5.90M | -5.70M | -17.90M | -5.90M | -5.70M | -5.80M | -6.40M | -8.30M | -9.70M | -11.00M | -13.50M | -13.80M | -13.60M | -15.20M | -24.90M | -22.90M | -21.90M | -21.00M | -17.20M | -22.00M |
|
EBT
|
-2.60M | 0.40M | -27.40M | -5.80M | -18.10M | -4.50M | -1.60M | -6.40M | -5.20M | -14.70M | 0.10M | 2.60M | -1.20M | 6.60M | 5.40M | -0.20M | 1.10M | 2.70M | 0.10M | -1.40M | -16.10M | -14.60M | -16.10M | -19.50M | -20.20M | -4.80M | -17.20M |
|
Tax Provisions
|
| | 0.12M | -0.28M | -1.10M | -0.40M | -1.90M | -3.20M | 0.50M | | | 3.10M | | 0.50M | 0.30M | 1.10M | 0.10M | 0.30M | -7.30M | 0.50M | -4.20M | -2.70M | 11.60M | -8.90M | 0.70M | 1.30M | 24.40M |
|
Profit After Tax
|
-2.60M | 0.40M | -27.40M | -5.80M | -17.00M | -4.10M | 0.30M | -3.20M | -5.70M | -14.70M | 0.10M | -0.50M | -1.20M | 6.10M | 5.10M | -0.70M | 1.00M | 2.40M | 7.40M | -1.90M | -11.90M | -11.90M | -27.70M | -10.60M | -20.90M | -6.10M | -41.60M |
|
Income from Continuing Operations
|
-2.60M | 0.40M | -27.52M | -5.52M | -17.00M | -4.10M | 0.30M | -3.20M | -5.70M | -14.70M | 0.10M | -0.50M | -1.20M | 6.10M | 5.10M | -1.30M | 1.00M | 2.40M | 7.40M | -1.90M | -11.90M | -11.90M | -27.70M | -10.60M | -20.90M | -6.10M | -41.60M |
|
Consolidated Net Income
|
-2.60M | 0.40M | -27.52M | -5.52M | -17.00M | -4.10M | 0.30M | -3.20M | -5.70M | -14.70M | 0.10M | -0.50M | -1.20M | 6.10M | 5.10M | -1.30M | 1.00M | 2.40M | 7.40M | -1.90M | -11.90M | -11.90M | -27.70M | -10.60M | -20.90M | -6.10M | -41.60M |
|
Income towards Parent Company
|
-2.60M | 0.40M | -27.52M | -5.52M | -17.00M | -4.10M | 0.30M | -3.20M | -5.70M | -14.70M | 0.10M | -0.50M | -1.20M | 6.10M | 5.10M | -1.30M | 1.00M | 2.40M | 7.40M | -1.90M | -11.90M | -11.90M | -27.70M | -10.60M | -20.90M | -6.10M | -41.60M |
|
Preferred Dividend Payments
|
| | | | | | | | | 1.10M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M |
|
Net Income towards Common Stockholders
|
-2.60M | 0.40M | -27.52M | -5.52M | -17.00M | -4.10M | 0.30M | -3.20M | -5.70M | -15.80M | -0.60M | -1.30M | -2.00M | 5.40M | 4.40M | -1.50M | 0.20M | 1.70M | 6.70M | -2.70M | -12.70M | -12.60M | -28.40M | -11.40M | -21.70M | -6.80M | -42.30M |
|
EPS (Basic)
|
-0.36 | 0.05 | -3.74 | -0.76 | -0.91 | -0.14 | 0.01 | -0.09 | -0.19 | -0.49 | -0.02 | -0.04 | -0.06 | 0.17 | 0.14 | -0.04 | 0.01 | 0.05 | 0.21 | -0.09 | -0.38 | -0.38 | -0.86 | -0.34 | -0.65 | -0.21 | -1.31 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.14 | 0.01 | -0.09 | -0.19 | -0.49 | -0.02 | -0.04 | -0.06 | 0.17 | 0.14 | -0.04 | 0.01 | 0.05 | 0.20 | -0.08 | -0.38 | -0.38 | -0.86 | -0.34 | -0.65 | -0.21 | -1.31 |
|
Shares Outstanding (Weighted Average)
|
7.30M | 7.30M | 7.30M | 7.30M | 18.77M | 29.04M | 29.22M | 26.61M | 30.02M | 32.40M | 32.36M | 31.71M | 32.36M | 32.15M | 32.09M | 32.10M | 32.22M | 32.37M | 32.37M | 32.45M | 33.11M | 33.24M | 33.21M | 33.18M | 33.17M | 33.00M | 32.83M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 29.31M | 26.61M | 30.02M | 32.55M | 32.36M | 31.71M | 32.36M | 32.37M | 32.29M | 32.30M | 32.43M | 32.73M | 32.73M | 32.88M | 33.11M | 33.24M | 33.21M | 33.18M | 33.17M | 33.00M | 32.83M |
|
EBITDA
|
1.60M | 5.10M | 6.20M | -1.20M | -5.00M | 0.90M | -3.50M | -0.50M | 0.50M | 3.20M | 6.00M | 8.30M | 4.60M | 13.00M | 13.70M | 9.50M | 12.10M | 16.20M | 40.40M | 38.40M | 23.10M | 37.10M | 33.10M | 26.00M | 22.90M | 36.00M | 28.40M |
|
Interest Expenses
|
4.50M | 5.00M | 5.60M | 5.40M | 5.90M | 5.70M | 6.10M | 6.10M | 5.80M | 6.00M | 6.10M | 6.10M | 6.10M | 6.80M | 8.50M | 10.40M | 12.00M | 13.70M | 15.20M | 16.10M | 16.10M | 19.20M | 22.60M | 23.40M | 21.90M | 22.30M | 22.40M |
|
Tax Rate
|
| | -0.45% | 4.83% | 6.08% | 8.89% | 118.75% | 50.00% | -9.62% | | | 119.23% | | 7.58% | 5.56% | -550.00% | 9.09% | 11.11% | -7,300.00% | -35.71% | 26.09% | 18.49% | -72.05% | 45.64% | -3.47% | -27.08% | -141.86% |