|
Revenue
|
67.43M | 73.88M | 73.56M | 68.77M | 76.01M | 85.38M | 84.71M | 82.42M | 95.50M | 111.07M | 113.66M | 112.01M | 129.76M | 149.85M | 145.34M | 136.19M | 150.80M | 174.90M | 174.47M | 166.40M | 181.96M | 198.72M | 193.76M | 190.97M | 203.42M | 225.10M | 221.10M | 210.00M | 225.57M | 240.13M | 244.73M | 223.97M | 231.60M | 247.29M | 237.83M | 218.22M | 230.98M | 247.96M | 245.15M | 219.10M | 201.03M | 227.51M | 233.18M | 218.44M | 233.20M | 246.95M | 256.57M | 246.38M | 262.18M | 273.82M | 271.95M | 254.67M | 264.63M | 273.33M | 276.68M | 265.78M | 279.65M | 294.28M | 304.82M | 292.57M | 307.66M | 318.95M |
|
Cost of Revenue
|
55.70M | 59.83M | 59.96M | 63.17M | 62.73M | 69.23M | 86.29M | 75.86M | 79.16M | 89.50M | 91.41M | 105.00M | 106.12M | 120.24M | 123.11M | 126.75M | 203.68M | 135.06M | 137.47M | 157.47M | 145.48M | 155.84M | 152.60M | 180.58M | 161.16M | 175.54M | 177.76M | 199.55M | 181.36M | 185.22M | 195.78M | 207.71M | 183.12M | 187.60M | 175.59M | 189.87M | 175.86M | 177.20M | 191.13M | 193.05M | 154.39M | 168.28M | 182.20M | 187.58M | 175.73M | 186.72M | 200.63M | 206.02M | 195.29M | 206.92M | 211.24M | 213.12M | 197.58M | 205.00M | 211.07M | 226.22M | 211.75M | 219.87M | 233.44M | 249.94M | 234.40M | 242.18M |
|
Gross Profit
|
11.73M | 14.04M | 13.60M | 5.60M | 13.28M | 16.15M | 8.42M | 6.56M | 16.34M | 21.56M | 22.25M | 7.01M | 23.64M | 29.62M | 22.24M | 9.44M | -52.88M | 39.84M | 37.00M | 8.93M | 36.48M | 42.89M | 41.16M | 10.39M | 42.25M | 49.56M | 43.34M | 10.45M | 44.21M | 54.92M | 48.95M | 16.26M | 48.48M | 59.69M | 62.24M | 28.35M | 55.12M | 70.76M | 54.02M | 26.05M | 46.64M | 59.23M | 50.98M | 30.86M | 57.47M | 60.23M | 55.94M | 40.35M | 66.89M | 66.90M | 60.71M | 41.54M | 67.05M | 68.33M | 65.61M | 39.57M | 67.90M | 74.41M | 71.38M | 42.62M | 73.26M | 76.77M |
|
Selling, General & Administrative
|
8.41M | 9.16M | 9.64M | 8.83M | 8.87M | 9.88M | 10.60M | 9.76M | 10.55M | 12.74M | 13.39M | 11.73M | 14.51M | 16.82M | 16.38M | 14.09M | 17.96M | 21.68M | 20.34M | 16.97M | 21.43M | 25.44M | 26.34M | 21.90M | 28.49M | 30.44M | 32.51M | 26.61M | 28.06M | 33.92M | 34.54M | 29.43M | 35.61M | 36.67M | 43.75M | 33.16M | 39.01M | 41.35M | 40.36M | 32.12M | 33.26M | 35.59M | 40.96M | 37.11M | 35.66M | 41.17M | 41.32M | 40.16M | 42.27M | 43.00M | 44.20M | 41.23M | 43.81M | 44.16M | 45.58M | 42.41M | 45.58M | 49.06M | 48.82M | 44.84M | 48.19M | 49.89M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.31M | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
8.41M | 9.16M | 9.64M | 8.83M | 8.87M | 9.88M | 10.60M | 9.76M | 10.55M | 12.74M | 13.39M | 11.73M | 14.51M | 16.82M | 16.38M | 14.09M | 17.96M | 21.68M | 20.34M | 16.97M | 21.43M | 25.44M | 26.34M | 21.90M | 28.49M | 30.44M | 32.51M | 26.61M | 28.06M | 33.92M | 34.54M | 29.43M | 35.61M | 36.67M | 43.75M | 33.16M | 39.01M | 41.35M | 40.36M | 32.12M | 33.26M | 35.59M | 40.96M | 37.11M | 35.66M | 41.17M | 41.32M | 40.16M | 42.27M | 43.00M | 44.20M | 41.23M | 43.81M | 44.16M | 45.58M | 42.41M | 45.58M | 49.06M | 48.82M | 44.84M | 48.19M | 49.89M |
|
Operating Income
|
2.99M | 4.55M | 3.61M | -3.56M | 4.08M | 5.94M | -2.52M | -3.55M | 5.43M | 8.45M | 8.46M | -5.19M | 8.63M | 12.28M | 5.31M | -5.24M | -71.45M | 17.52M | 16.00M | -8.72M | 14.34M | 16.73M | 14.08M | -12.27M | 12.99M | 18.30M | 9.92M | -17.10M | 15.17M | 19.93M | 11.94M | -14.17M | 11.59M | 22.07M | 17.50M | -5.78M | 15.14M | 28.44M | 12.68M | -7.06M | 12.22M | 22.31M | 8.69M | -7.54M | 20.48M | 17.72M | 13.26M | -1.32M | 23.09M | 22.35M | 14.86M | -1.36M | 21.51M | 22.30M | 18.20M | -4.70M | 20.41M | 23.45M | 20.62M | -4.17M | 23.03M | 24.78M |
|
EBIT
|
2.99M | 4.55M | 3.61M | -3.56M | 4.08M | 5.94M | -2.52M | -3.55M | 5.43M | 8.45M | 8.46M | -5.19M | 8.63M | 12.28M | 5.31M | -5.24M | -71.45M | 17.52M | 16.00M | -8.72M | 14.34M | 16.73M | 14.08M | -12.27M | 12.99M | 18.30M | 9.92M | -17.10M | 15.17M | 19.93M | 11.94M | -14.17M | 11.59M | 22.07M | 17.50M | -5.78M | 15.14M | 28.44M | 12.68M | -7.06M | 12.22M | 22.31M | 8.69M | -7.54M | 20.48M | 17.72M | 13.26M | -1.32M | 23.09M | 22.35M | 14.86M | -1.36M | 21.51M | 22.30M | 18.20M | -4.70M | 20.41M | 23.45M | 20.62M | -4.17M | 23.03M | 24.78M |
|
Interest & Investment Income
|
0.22M | 0.24M | 0.20M | 0.35M | 0.27M | 0.34M | 0.23M | 0.22M | 0.21M | 0.17M | 0.16M | 0.46M | -0.34M | 0.21M | 0.22M | 0.17M | 0.16M | 0.06M | 0.15M | 0.09M | 0.23M | 0.25M | 0.20M | 0.25M | 0.26M | 0.19M | 0.25M | 0.16M | 1.39M | 1.53M | 1.58M | 2.02M | 2.20M | 2.23M | 2.62M | 3.07M | 3.33M | 2.88M | 3.23M | 2.97M | 1.80M | 1.66M | 1.55M | 1.77M | 1.97M | 1.82M | 1.66M | 1.64M | 1.57M | 1.58M | 1.69M | 2.31M | 2.13M | 2.41M | 1.79M | 3.27M | 3.07M | 2.27M | 2.52M | 2.62M | 2.30M | 1.98M |
|
Other Non Operating Income
|
0.16M | 0.34M | 0.55M | 0.10M | -0.01M | -0.01M | -0.04M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.00M | 0.00M | -0.01M | -0.01M | -0.01M | 0.18M | -0.01M | -0.01M | -0.07M | -0.00M | -0.01M | 0.00M | -0.01M | 0.03M | 0.01M | | -0.00M | 0.03M | 0.05M | 0.02M | -0.01M | 0.01M | -0.26M | 0.01M | | | -0.09M | 0.00M | 0.17M | -0.00M | -0.45M | 0.01M | -0.01M | | -0.10M | 0.03M | 0.02M | 0.02M | -0.08M | 0.04M | 0.02M | 0.04M | -0.23M | 0.07M | 0.03M | 0.03M | -0.04M | 0.06M | 0.04M | 0.03M |
|
Non Operating Income
|
0.38M | 0.59M | 0.76M | 10.45M | 0.27M | 0.33M | 0.17M | 0.21M | 0.20M | 0.16M | 0.10M | 0.37M | -0.41M | 0.16M | 0.17M | 0.11M | 0.11M | 0.20M | 0.10M | -0.45M | -0.40M | -0.22M | -0.22M | -0.01M | 0.01M | -3.28M | -0.07M | 0.07M | 1.33M | 1.51M | 1.52M | 1.99M | 2.12M | 1.78M | 1.88M | 2.61M | 2.85M | 2.49M | 2.70M | 2.73M | 1.67M | 1.29M | 0.76M | 1.47M | 1.87M | 1.78M | 1.62M | 1.64M | 1.55M | 1.57M | 1.57M | 2.31M | 2.15M | 2.37M | 1.51M | 3.30M | 3.05M | 2.25M | 2.44M | 2.63M | 2.30M | 1.97M |
|
EBT
|
3.37M | 5.13M | 4.37M | 6.89M | 4.34M | 6.27M | -2.35M | -3.34M | 5.63M | 8.60M | 8.56M | -4.82M | 8.22M | 12.44M | 5.47M | -5.12M | -71.34M | 17.71M | 16.11M | -9.17M | 13.94M | 16.51M | 13.86M | -12.27M | 13.00M | 15.02M | 9.84M | -17.03M | 16.50M | 21.44M | 13.47M | -12.18M | 13.71M | 23.85M | 19.39M | -3.17M | 18.00M | 30.93M | 15.39M | -4.33M | 13.88M | 23.60M | 9.44M | -6.07M | 22.36M | 19.50M | 14.87M | 0.32M | 24.64M | 23.91M | 16.43M | 0.95M | 23.66M | 24.67M | 19.70M | -1.40M | 23.46M | 25.70M | 23.06M | -1.54M | 25.33M | 26.75M |
|
Tax Provisions
|
1.11M | 1.47M | 1.24M | 1.34M | 0.90M | 0.86M | -2.26M | -1.12M | 1.89M | 2.79M | 2.77M | -1.61M | 2.70M | 3.71M | 0.84M | -1.84M | -31.56M | 8.85M | 7.45M | -3.34M | 5.04M | 5.54M | 2.41M | -4.27M | 4.48M | 4.78M | 3.48M | -5.80M | 5.37M | 6.66M | 2.98M | -3.05M | 2.47M | 4.76M | 3.64M | -0.88M | 4.09M | 5.96M | 3.67M | -0.92M | 2.37M | 5.09M | 2.29M | -1.51M | 5.27M | 4.57M | 4.61M | 0.03M | 6.63M | 6.48M | 7.08M | 0.14M | 6.64M | 6.45M | 5.15M | -1.27M | 6.76M | 6.08M | 7.12M | -0.52M | 6.88M | 6.13M |
|
Profit After Tax
|
2.26M | 3.67M | 3.13M | 5.55M | 3.45M | 5.41M | -0.09M | -2.21M | 3.74M | 5.81M | 5.79M | -3.20M | 5.52M | 8.72M | 4.63M | -3.28M | -39.78M | 8.87M | 8.65M | -5.83M | 8.90M | 10.97M | 11.45M | -8.00M | 8.52M | 10.23M | 8.05M | -11.23M | 11.13M | 14.79M | 10.49M | -9.12M | 11.24M | 19.09M | 16.86M | -2.30M | 13.91M | 24.97M | 11.71M | -3.41M | 11.51M | 18.51M | 7.15M | -4.55M | 17.09M | 14.93M | 10.61M | 0.29M | 18.01M | 17.44M | 11.53M | 0.82M | 17.02M | 18.22M | 14.56M | -0.14M | 16.70M | 19.63M | 16.80M | -1.02M | 18.45M | 20.62M |
|
Income from Continuing Operations
|
2.26M | 3.67M | 3.13M | 5.55M | 3.45M | 5.41M | -0.09M | -2.21M | 3.74M | 5.81M | 5.79M | -3.20M | 5.52M | 8.72M | 4.63M | -3.28M | -39.78M | 8.87M | 8.65M | -5.83M | 8.90M | 10.97M | 11.45M | -8.00M | 8.52M | 10.23M | 6.36M | -11.23M | 11.13M | 14.79M | 10.49M | -9.12M | 11.24M | 19.09M | 15.74M | -2.30M | 13.91M | 24.97M | 11.71M | -3.41M | 11.51M | 18.51M | 7.15M | -4.55M | 17.09M | 14.93M | 10.26M | 0.29M | 18.01M | 17.44M | 9.35M | 0.82M | 17.02M | 18.22M | 14.56M | -0.14M | 16.70M | 19.63M | 15.95M | -1.02M | 18.45M | 20.62M |
|
Consolidated Net Income
|
2.26M | 3.67M | 3.13M | 5.55M | 3.45M | 5.41M | -0.09M | -2.21M | 3.74M | 5.81M | 5.79M | -3.20M | 5.52M | 8.72M | 4.63M | -3.28M | -39.78M | 8.87M | 8.65M | -5.83M | 8.90M | 10.97M | 11.45M | -8.00M | 8.52M | 10.23M | 6.36M | -11.23M | 11.13M | 14.79M | 10.49M | -9.12M | 11.24M | 19.09M | 15.74M | -2.30M | 13.91M | 24.97M | 11.71M | -3.41M | 11.51M | 18.51M | 7.15M | -4.55M | 17.09M | 14.93M | 10.26M | 0.29M | 18.01M | 17.44M | 9.35M | 0.82M | 17.02M | 18.22M | 14.56M | -0.14M | 16.70M | 19.63M | 15.95M | -1.02M | 18.45M | 20.62M |
|
Income towards Parent Company
|
2.26M | 3.67M | 3.13M | 5.55M | 3.45M | 5.41M | -0.09M | -2.21M | 3.74M | 5.81M | 5.79M | -3.20M | 5.52M | 8.72M | 4.63M | -3.28M | -39.78M | 8.87M | 8.65M | -5.83M | 8.90M | 10.97M | 11.45M | -8.00M | 8.52M | 10.23M | 6.36M | -11.23M | 11.13M | 14.79M | 10.49M | -9.12M | 11.24M | 19.09M | 15.74M | -2.30M | 13.91M | 24.97M | 11.71M | -3.41M | 11.51M | 18.51M | 7.15M | -4.55M | 17.09M | 14.93M | 10.26M | 0.29M | 18.01M | 17.44M | 9.35M | 0.82M | 17.02M | 18.22M | 14.56M | -0.14M | 16.70M | 19.63M | 15.95M | -1.02M | 18.45M | 20.62M |
|
Net Income towards Common Stockholders
|
2.26M | 3.67M | 3.13M | 5.55M | 3.45M | 5.41M | -0.09M | -2.21M | 3.74M | 5.81M | 5.79M | -3.20M | 5.52M | 8.72M | 4.63M | -3.28M | -39.78M | 8.87M | 8.65M | -5.83M | 8.90M | 10.97M | 11.45M | -8.00M | 8.52M | 10.23M | 6.36M | -11.23M | 11.13M | 14.79M | 10.49M | -9.12M | 11.24M | 19.09M | 15.74M | -2.30M | 13.91M | 24.97M | 11.71M | -3.41M | 11.51M | 18.51M | 7.15M | -4.55M | 17.09M | 14.93M | 10.26M | 0.29M | 18.01M | 17.44M | 9.35M | 0.82M | 17.02M | 18.22M | 14.56M | -0.14M | 16.70M | 19.63M | 15.95M | -1.02M | 18.45M | 20.62M |
|
EPS (Basic)
|
0.22 | 0.36 | 0.30 | 0.54 | 0.34 | 0.54 | -0.01 | -0.22 | 0.54 | 0.83 | 0.75 | -0.46 | 0.78 | 1.22 | 0.65 | -0.46 | -5.55 | 1.24 | 1.21 | -0.82 | 1.24 | 1.52 | 1.59 | -1.11 | 1.18 | 1.41 | 1.11 | -1.55 | 1.53 | 2.03 | 1.44 | -1.25 | 1.54 | 2.59 | 2.28 | -0.31 | 1.88 | 3.34 | 1.57 | -450.00 | 1.52 | 2.42 | 0.94 | -0.60 | 2.26 | 1.98 | 1.42 | 0.04 | 2.52 | 2.48 | -3.30 | 0.12 | 0.63 | 0.68 | 0.55 | -0.01 | 0.64 | 0.75 | 0.65 | -0.04 | 0.72 | 0.80 |
|
EPS (Weighted Average and Diluted)
|
0.22 | 0.36 | 0.30 | 0.54 | 0.34 | 0.54 | -0.01 | -0.22 | 0.53 | 0.81 | 0.74 | -0.46 | 0.75 | 1.18 | 0.62 | -0.46 | -5.55 | 1.19 | 1.20 | -0.82 | 1.21 | 1.49 | 1.55 | -1.11 | 1.16 | 1.38 | 1.08 | -1.55 | 1.47 | 1.96 | 1.38 | -1.25 | 1.46 | 2.50 | 2.21 | -0.31 | 1.81 | 3.24 | 1.51 | -450.00 | 1.51 | 2.40 | 0.93 | -0.60 | 2.24 | 1.96 | 1.41 | 0.04 | 2.48 | 2.45 | -3.27 | 0.12 | 0.62 | 0.67 | 0.54 | -0.01 | 0.62 | 0.74 | 0.63 | -0.04 | 0.70 | 0.79 |
|
Shares Outstanding (Weighted Average)
|
10.46M | 10.38M | 10.33M | 10.20M | 10.20M | 10.15M | 10.08M | 9.88M | | | 7.72M | 7.02M | 7.08M | 7.15M | 7.17M | 7.17M | 7.17M | 7.18M | 7.16M | 7.13M | 7.15M | 7.20M | 7.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
10.49M | 10.41M | 10.37M | 10.25M | 10.25M | 10.20M | 10.15M | 9.88M | | | 7.86M | 7.02M | 7.37M | 7.42M | 7.48M | 7.17M | 7.17M | 7.43M | 7.23M | 7.13M | 7.33M | 7.36M | 7.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
2.99M | 4.55M | 3.61M | -3.56M | 4.08M | 5.94M | -2.52M | -3.55M | 5.43M | 8.45M | 8.46M | -5.19M | 8.63M | 12.28M | 5.31M | -5.24M | -71.45M | 17.52M | 16.00M | -8.72M | 14.34M | 16.73M | 14.08M | -12.27M | 12.99M | 18.30M | 9.92M | 25.00M | 25.00M | 25.00M | 11.94M | 30.00M | 30.00M | 30.00M | 17.50M | 30.00M | 30.00M | 30.00M | 12.68M | 30.00M | 30.00M | 30.00M | 8.69M | 30.00M | 20.48M | 17.72M | 13.26M | 10.00M | 23.09M | 22.35M | 14.86M | -1.36M | 21.51M | 22.30M | 18.20M | 10.00M | 20.41M | 23.45M | 20.62M | -4.17M | 23.03M | 24.78M |
|
Interest Expenses
|
| | | | | | | | 0.01M | 0.01M | 0.05M | 0.08M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.52M | 0.56M | 0.47M | 0.42M | 0.26M | 0.25M | 0.20M | 0.10M | 0.08M | 0.06M | 0.05M | 0.12M | 0.04M | 0.07M | 0.47M | 0.48M | 0.48M | 0.48M | 0.39M | 0.44M | 0.23M | 0.31M | 0.37M | 0.34M | 0.31M | 0.08M | 0.05M | -0.06M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | | 0.08M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Tax Rate
|
33.01% | 28.55% | 28.44% | 19.51% | 20.62% | 13.68% | 96.13% | 33.70% | 33.53% | 32.44% | 32.40% | 33.52% | 32.88% | 29.84% | 15.40% | 35.92% | 44.24% | 49.95% | 46.27% | 36.44% | 36.15% | 33.55% | 17.41% | 34.80% | 34.45% | 31.85% | 35.37% | 34.06% | 32.55% | 31.05% | 22.13% | 25.08% | 18.03% | 19.96% | 18.79% | 27.56% | 22.72% | 19.27% | 23.88% | 21.33% | 17.09% | 21.56% | 24.28% | 24.96% | 23.56% | 23.45% | 31.00% | 8.86% | 26.90% | 27.08% | 43.08% | 14.15% | 28.07% | 26.16% | 26.12% | 90.31% | 28.81% | 23.64% | 30.85% | 33.62% | 27.15% | 22.93% |