|
Revenue
|
103.50M | 135.72M | 146.41M | 142.35M | 150.95M | 158.07M | 182.51M | 206.78M | 216.91M | 225.83M | 236.99M | 242.75M | 204.82M | 173.36M | 177.82M | 198.91M | 187.94M | 183.04M | 198.07M | 216.00M | 213.80M | 211.87M | 220.30M | 217.62M | 202.73M | 184.69M | 180.29M | 178.25M | 153.60M | 149.97M | 173.42M | 195.13M | 198.35M | 188.34M | 215.73M | 233.39M | 225.01M | 223.60M | 243.16M | 243.19M | 225.40M | 189.49M | 187.10M | 126.90M | 187.70M | 216.00M | 245.12M | 257.94M | 239.61M | 228.91M | 244.37M | 250.85M | 251.41M | 35.95M | 262.71M | 262.19M | 202.90M | 193.72M | 194.63M | 193.66M | 171.77M | 163.29M | 169.79M | 171.96M | 152.49M |
|
Cost of Revenue
|
101.10M | | 129.51M | 124.59M | 131.09M | 137.79M | 157.79M | 179.10M | 187.09M | 192.45M | 200.21M | 205.29M | 178.42M | 157.46M | 159.74M | 176.03M | 169.85M | 162.37M | 173.77M | 187.81M | 185.38M | 185.10M | 191.23M | 188.11M | 174.84M | 160.34M | 154.59M | 153.92M | 134.69M | 132.22M | 151.91M | 172.43M | 173.20M | 166.82M | 185.44M | 198.49M | 194.53M | 194.35M | 210.07M | 210.75M | 195.96M | 179.32M | 166.80M | 120.42M | 163.54M | 192.86M | 214.00M | 223.57M | 209.47M | 205.55M | 218.99M | 228.97M | 224.57M | 25.02M | 227.50M | 223.79M | 173.59M | 169.34M | 171.46M | 173.21M | 155.35M | 150.22M | 152.00M | 152.43M | 136.45M |
|
Gross Profit
|
-1.10M | | 16.89M | 17.76M | 19.86M | 20.29M | 24.72M | 27.68M | 29.82M | 33.38M | 36.78M | 37.46M | 26.41M | 15.90M | 18.08M | 28.88M | 18.09M | 20.68M | 24.30M | 28.18M | 28.43M | 26.77M | 29.07M | 29.51M | 27.89M | 24.35M | 25.70M | 24.33M | 18.92M | 18.28M | 21.41M | 22.60M | 25.05M | 22.66M | 30.29M | 34.90M | 30.48M | 29.25M | 33.09M | 32.44M | 29.44M | 10.17M | 20.30M | 6.47M | 24.16M | 23.14M | 31.12M | 34.37M | 30.14M | 23.35M | 25.38M | 21.88M | 26.84M | 10.92M | 35.21M | 38.40M | 29.31M | 24.38M | 23.16M | 20.46M | 16.42M | 13.07M | 17.79M | 19.53M | 16.04M |
|
Amortization - Intangibles
|
0.10M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.10M | 0.09M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.22M | 0.41M | 0.40M | 0.38M | 0.38M | 0.38M | 0.39M | 0.39M | 0.35M | 0.34M | 0.33M | 0.33M | 0.33M | 0.33M | 0.32M | 0.33M | 0.30M | 0.33M | 0.33M | 0.33M | 0.32M | 0.33M | 0.33M | 0.32M | 0.32M | 0.32M | 0.32M | 0.44M | 0.87M | 0.90M | 0.90M | 0.90M | 0.83M | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
10.00M | | 13.21M | 13.67M | 14.53M | 14.70M | 16.19M | 16.02M | 16.21M | 17.09M | 18.18M | 18.36M | 17.45M | 17.96M | 17.95M | 20.34M | 21.14M | 12.29M | 18.47M | 18.75M | 18.33M | 16.93M | 17.54M | 17.59M | 17.61M | 18.73M | 16.79M | 15.59M | 14.13M | 13.98M | 16.62M | 14.80M | 14.14M | 13.99M | 15.21M | 14.35M | 15.61M | 15.50M | 15.20M | 16.25M | 17.53M | 13.57M | 17.96M | 16.84M | 15.27M | 18.16M | 15.72M | 18.04M | 18.77M | 16.88M | 17.00M | 15.65M | 17.30M | 10.25M | 20.57M | 22.46M | 20.39M | 20.31M | 18.66M | 19.39M | 17.48M | 18.35M | 16.39M | 18.73M | 17.10M |
|
Restructuring Costs
|
0.20M | | | 1.41M | 0.16M | 0.16M | 0.31M | 0.23M | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 0.68M | | | | 3.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
10.20M | | 13.21M | 15.08M | 14.70M | 14.86M | 16.50M | 16.25M | 16.21M | 17.22M | 18.18M | 18.36M | 17.45M | 17.96M | 17.95M | 20.34M | 21.14M | 12.29M | 18.47M | 18.75M | 18.33M | 16.93M | 17.54M | 17.59M | 17.61M | 18.73M | 16.79M | 15.59M | 14.13M | 13.98M | 16.62M | 14.80M | 14.14M | 13.99M | 15.21M | 14.35M | 15.61M | 15.50M | 15.20M | 16.25M | 17.53M | 13.57M | 17.96M | 16.84M | 15.27M | 18.16M | 15.72M | 18.04M | 18.77M | 16.88M | 17.00M | 15.65M | 17.30M | 10.25M | 20.57M | 22.46M | 20.39M | 20.31M | 18.66M | 19.39M | 17.48M | 18.35M | 16.39M | 18.73M | 17.10M |
|
Operating Income
|
-21.50M | | 3.62M | 2.62M | 5.11M | 5.37M | 8.12M | 11.33M | 13.55M | 16.07M | 18.50M | 19.00M | 8.87M | -2.28M | -0.27M | 2.13M | -3.43M | 8.01M | 5.45M | 9.05M | 9.71M | 9.49M | 11.20M | 11.59M | 9.95M | 5.29M | 8.58M | 8.43M | 4.47M | 3.91M | 4.56M | 7.58M | 10.69M | 8.02M | 14.74M | 20.23M | 14.54M | 13.43M | 17.57M | 15.87M | 11.48M | -4.28M | -26.52M | -10.52M | 8.89M | 4.98M | 15.40M | 16.33M | 11.37M | 6.48M | 8.38M | 6.23M | 9.54M | 0.67M | 14.64M | 15.94M | 8.92M | 4.07M | 4.51M | 1.06M | -1.06M | -5.27M | 1.41M | 0.80M | -1.06M |
|
EBIT
|
-21.50M | | 3.62M | 2.62M | 5.11M | 5.37M | 8.12M | 11.33M | 13.55M | 16.07M | 18.50M | 19.00M | 8.87M | -2.28M | -0.27M | 2.13M | -3.43M | 8.01M | 5.45M | 9.05M | 9.71M | 9.49M | 11.20M | 11.59M | 9.95M | 5.29M | 8.58M | 8.43M | 4.47M | 3.91M | 4.56M | 7.58M | 10.69M | 8.02M | 14.74M | 20.23M | 14.54M | 13.43M | 17.57M | 15.87M | 11.48M | -4.28M | -26.52M | -10.52M | 8.89M | 4.98M | 15.40M | 16.33M | 11.37M | 6.48M | 8.38M | 6.23M | 9.54M | 0.67M | 14.64M | 15.94M | 8.92M | 4.07M | 4.51M | 1.06M | -1.06M | -5.27M | 1.41M | 0.80M | -1.06M |
|
Non Operating Investment Income
|
| | -0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-3.40M | | -1.46M | 1.28M | 1.06M | 0.98M | -0.01M | -7.45M | 0.01M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 0.20M | -0.21M | 0.02M | 0.66M | -7.16M | 0.19M | | -1.04M | -0.92M | -1.92M | -7.67M | 0.20M | -0.31M | -0.38M | -0.71M | -0.21M | -0.21M | 1.03M | 1.58M | 0.07M | -0.46M | -1.00M |
|
Non Operating Income
|
| | | 1.28M | 1.06M | 0.98M | -0.01M | 0.00M | 0.01M | 0.55M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 0.20M | -0.21M | 0.02M | 0.66M | 0.28M | 0.19M | -0.25M | -1.04M | 0.17M | -1.92M | -7.67M | 0.20M | -0.31M | -0.38M | -0.71M | -0.21M | -0.21M | 1.03M | 1.58M | 0.07M | -0.43M | -1.00M |
|
EBT
|
-21.60M | | 0.57M | -0.01M | 1.75M | 2.87M | 4.13M | -1.18M | 8.21M | 10.52M | 13.20M | 13.80M | 3.53M | -7.44M | -5.63M | -3.10M | -8.76M | 2.70M | 0.34M | 3.84M | 4.48M | 4.10M | 6.10M | 6.53M | 4.79M | -0.61M | 3.72M | 3.50M | -0.33M | -0.06M | -0.01M | 0.83M | 7.20M | 4.78M | 12.99M | 17.02M | 11.10M | 8.46M | 13.17M | 8.38M | 7.68M | -7.67M | -31.89M | -15.62M | 3.22M | -0.21M | 11.02M | 6.64M | 9.93M | 4.54M | 5.38M | 3.35M | 4.80M | -9.26M | 11.96M | 12.83M | 6.05M | 1.02M | 2.11M | -1.56M | -2.40M | -6.39M | -1.02M | -2.38M | -6.13M |
|
Tax Provisions
|
0.10M | | -0.11M | -0.70M | 0.61M | -1.62M | 0.85M | 0.99M | 0.84M | 1.42M | 1.20M | 0.65M | -26.95M | -1.85M | -1.01M | -1.44M | -1.49M | 1.60M | 0.85M | 1.10M | 3.32M | -0.14M | 2.51M | 3.33M | 2.24M | 1.68M | 1.16M | 0.78M | -1.48M | -0.41M | -0.64M | 0.70M | 2.44M | 12.57M | 3.55M | 4.34M | -0.17M | 0.37M | 3.19M | 2.23M | 0.50M | -0.14M | -7.30M | -3.12M | -1.00M | 3.95M | 2.53M | 1.55M | 2.42M | 1.89M | 1.40M | 0.90M | 1.30M | 17.38M | 3.30M | 2.70M | 1.40M | -21.55M | 0.70M | -0.30M | -1.51M | 28.60M | 2.12M | 1.73M | 0.70M |
|
Profit After Tax
|
22.51M | -139.33M | 0.68M | 0.69M | 1.14M | 3.98M | 3.28M | -2.17M | 7.38M | 10.12M | 12.01M | 13.15M | 30.50M | -5.59M | -4.62M | -1.66M | -7.27M | 1.10M | -0.51M | 2.74M | 1.16M | 4.24M | 3.59M | 3.21M | 2.55M | -2.29M | 2.56M | 2.72M | 1.15M | 0.35M | 0.63M | 0.13M | 4.76M | -7.23M | 9.44M | 12.67M | 11.28M | 8.10M | 9.99M | 6.15M | 7.18M | -7.53M | -24.59M | -12.50M | 4.18M | -4.14M | 8.49M | 5.09M | 7.51M | 2.64M | 3.98M | 2.48M | 3.55M | -31.99M | 8.70M | 10.14M | 7.29M | 23.28M | 2.94M | -1.60M | 9.51M | -46.59M | -4.31M | -4.76M | -7.08M |
|
Net Income - Minority
|
| | | | | | | | | -0.01M | 0.00M | 0.01M | -0.05M | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -0.01M | -0.00M | -0.03M | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-21.70M | | 0.68M | 0.69M | 1.14M | 4.50M | 3.28M | -2.17M | 7.38M | 9.10M | 11.99M | 13.15M | 30.47M | -5.59M | -4.62M | -1.66M | -7.27M | 1.09M | -0.51M | 2.74M | 1.16M | 4.24M | 3.59M | 3.21M | 2.55M | -2.29M | 2.56M | 2.72M | 1.15M | 0.35M | 0.63M | 0.13M | 4.76M | -7.79M | 9.44M | 12.67M | 11.28M | 8.10M | 9.99M | 6.15M | 7.18M | -7.53M | -24.59M | -12.50M | 4.22M | -4.16M | 8.49M | 5.09M | 7.51M | 2.65M | 3.98M | 2.46M | 3.50M | -26.64M | 8.66M | 10.13M | 4.65M | 22.57M | 1.41M | -1.26M | -0.88M | -35.00M | -3.14M | -4.11M | -6.83M |
|
Consolidated Net Income
|
-21.70M | | 0.68M | 0.69M | 1.14M | 4.50M | 3.28M | -2.17M | 7.38M | 9.10M | 11.99M | 13.15M | 30.47M | -5.59M | -4.62M | -1.66M | -7.27M | 1.09M | -0.51M | 2.74M | 1.16M | 4.24M | 3.59M | 3.21M | 2.55M | -2.29M | 2.56M | 2.72M | 1.15M | 0.35M | 0.63M | 0.13M | 4.76M | -7.79M | 9.44M | 12.67M | 11.28M | 8.10M | 9.99M | 6.15M | 7.18M | -7.53M | -24.59M | -12.50M | 4.22M | -4.16M | 8.49M | 5.09M | 7.51M | 2.65M | 3.98M | 2.46M | 3.50M | -26.64M | 8.66M | 10.13M | 2.61M | 0.71M | 1.49M | -0.30M | 10.40M | -3.72M | -1.17M | -0.66M | -0.26M |
|
Income towards Parent Company
|
-21.70M | | 0.68M | 0.69M | 1.14M | 4.50M | 3.28M | -2.17M | 7.38M | 9.09M | 12.00M | 13.16M | 30.42M | -5.59M | -4.62M | -1.66M | -7.27M | 1.09M | -0.51M | 2.74M | 1.16M | 4.20M | 3.59M | 3.21M | 2.55M | -2.29M | 2.56M | 2.72M | 1.15M | 0.35M | 0.63M | 0.13M | 4.76M | -7.79M | 9.44M | 12.67M | 11.28M | 8.10M | 9.99M | 6.15M | 7.18M | -7.53M | -24.59M | -12.50M | 4.22M | -4.16M | 8.49M | 5.09M | 7.51M | 2.65M | 3.98M | 2.46M | 3.50M | -26.64M | 8.66M | 10.13M | 2.61M | 0.71M | 1.49M | -0.30M | 10.40M | -3.72M | -1.17M | -0.66M | -0.26M |
|
Net Income towards Common Stockholders
|
-21.70M | | 0.68M | 0.69M | 1.14M | 4.50M | 3.28M | -2.17M | 7.38M | 9.09M | 12.00M | 13.16M | 30.42M | -5.59M | -4.62M | -1.66M | -7.27M | 1.09M | -0.51M | 2.74M | 1.16M | 4.20M | 3.59M | 3.21M | 2.55M | -2.29M | 2.56M | 2.72M | 1.15M | 0.35M | 0.63M | 0.13M | 4.76M | -7.79M | 9.44M | 12.67M | 11.28M | 8.10M | 9.99M | 6.15M | 7.18M | -7.53M | -24.59M | -12.50M | 4.22M | -4.16M | 8.49M | 5.09M | 7.51M | 2.65M | 3.98M | 2.46M | 3.50M | -26.64M | 8.66M | 10.13M | 2.61M | 0.71M | 1.49M | -0.30M | 10.40M | -3.72M | -1.17M | -0.66M | -0.26M |
|
EPS (Basic)
|
1.04 | -6.40 | 0.03 | 0.03 | 0.04 | 171.30 | 0.12 | -0.08 | 0.27 | 326.52 | 0.43 | 0.47 | 1.08 | -0.20 | -0.16 | -0.06 | -0.25 | 0.04 | -0.02 | 0.09 | 0.04 | 0.15 | 0.12 | 0.11 | 0.09 | -0.08 | 0.09 | 0.09 | 0.04 | 0.01 | 0.02 | 0.00 | 0.16 | -0.26 | 0.31 | 0.42 | 0.37 | 0.27 | 0.33 | 0.20 | 0.23 | -0.25 | -0.80 | -0.40 | 0.13 | -0.13 | 0.27 | 0.16 | 0.24 | 0.08 | 0.12 | 0.08 | 0.11 | -0.81 | 0.26 | 0.31 | 0.14 | 0.68 | 0.05 | -0.04 | -0.03 | -0.11 | -0.09 | -0.12 | -0.20 |
|
EPS (Weighted Average and Diluted)
|
1.04 | -6.40 | 0.03 | 0.02 | 0.04 | 166.56 | 0.12 | -0.08 | 0.26 | 322.56 | 0.42 | 0.46 | 1.07 | -0.20 | -0.16 | -0.06 | -0.25 | 0.04 | -0.02 | 0.09 | 0.04 | 0.14 | 0.12 | 0.11 | 0.09 | -0.08 | 0.09 | 0.09 | 0.04 | 0.01 | 0.02 | 0.00 | 0.16 | -0.26 | 0.31 | 0.42 | 0.37 | 0.26 | 0.33 | 0.20 | 0.23 | -0.24 | -0.80 | -0.40 | 0.13 | -0.13 | 0.26 | 0.16 | 0.23 | 0.08 | 0.12 | 0.08 | 0.11 | -0.81 | 0.26 | 0.30 | 0.14 | 0.67 | 0.05 | -0.04 | -0.03 | -0.11 | -0.09 | -0.12 | -0.20 |
|
Shares Outstanding (Weighted Average)
|
| 0.02M | 0.02M | 27.21M | 27.34M | 0.03M | 0.03M | 0.03M | 27.77M | 0.03M | 28.17M | 0.03M | 28.17M | | | | | 28.58M | | 28.87M | | 28.93M | 29.15M | 29.15M | 29.15M | 29.21M | 29.45M | 29.45M | 29.45M | 29.53M | 29.87M | 29.87M | 29.88M | 29.94M | 30.22M | 30.22M | 30.22M | 30.28M | 30.51M | 30.55M | 30.58M | 30.60M | 30.81M | 30.89M | 30.99M | 30.94M | 31.26M | 31.46M | 31.57M | 31.50M | 32.06M | 32.24M | 32.95M | 32.33M | 32.87M | 33.05M | 33.10M | 33.04M | 33.33M | 33.39M | 33.46M | 33.42M | 33.69M | 33.80M | 33.88M |
|
Shares Outstanding (Diluted Average)
|
| 0.02M | 0.02M | 27.97M | 28.09M | 0.03M | 28.19M | 0.03M | 28.19M | 0.03M | 28.37M | 0.03M | 28.46M | | | | | 28.58M | | 29.20M | | 29.12M | 29.21M | 29.34M | 29.38M | 29.40M | 29.51M | 29.76M | 30.10M | 29.88M | 30.19M | 30.45M | 30.49M | 29.94M | 30.57M | 30.54M | 30.64M | 30.59M | 30.69M | 30.82M | 30.85M | 30.82M | 30.81M | 30.89M | 31.62M | 30.94M | 32.31M | 32.67M | 32.74M | 32.79M | 32.69M | 33.04M | 33.65M | 32.33M | 33.18M | 33.43M | 33.41M | 33.58M | 33.40M | 33.83M | 33.46M | 33.42M | 33.69M | 33.80M | 33.88M |
|
EBITDA
|
-21.50M | | 3.62M | 2.62M | 5.11M | 5.37M | 8.12M | 11.33M | 13.55M | 16.07M | 18.50M | 19.00M | 8.87M | -2.28M | -0.27M | 2.13M | -3.43M | 8.01M | 5.45M | 9.05M | 9.71M | 9.49M | 11.20M | 11.59M | 9.95M | 5.29M | 8.58M | 8.43M | 4.47M | 3.91M | 4.56M | 7.58M | 10.69M | 8.02M | 14.74M | 20.23M | 14.54M | 13.43M | 9.78M | 15.87M | 11.48M | -4.28M | -32.62M | -10.52M | 8.89M | 4.98M | 15.40M | 16.33M | 11.37M | 6.48M | 8.38M | 6.23M | 9.54M | 0.67M | 14.64M | 15.94M | 8.92M | 4.07M | 4.51M | 1.06M | -1.06M | -5.27M | 1.41M | 0.80M | -1.06M |
|
Interest Expenses
|
3.50M | | 4.51M | 3.91M | 4.42M | 4.00M | 3.98M | 5.06M | 5.33M | 5.19M | 5.31M | 5.21M | 5.34M | 5.09M | 5.35M | 5.24M | 5.33M | 5.17M | 5.11M | 5.21M | 5.23M | 5.18M | 5.10M | 5.06M | 5.15M | 6.05M | 4.86M | 4.93M | 4.80M | 4.74M | 4.57M | 6.74M | 3.48M | 4.36M | 1.75M | 3.21M | 3.44M | 4.96M | 4.40M | 7.49M | 3.80M | 3.39M | 4.62M | 5.31M | 5.46M | 5.21M | 5.04M | 2.82M | 1.63M | 1.69M | 1.96M | 2.12M | 2.81M | 2.27M | 2.89M | 2.80M | 2.49M | 2.34M | 2.19M | 2.42M | 2.37M | 2.20M | 2.50M | 2.29M | 4.07M |
|
Tax Rate
|
-0.46% | | -19.43% | 8,762.50% | 34.82% | -56.55% | 20.63% | -83.35% | 10.21% | 13.51% | 9.12% | 4.67% | -763.99% | 24.88% | 17.97% | 46.42% | 17.00% | 59.41% | 249.41% | 28.71% | 74.03% | -3.29% | 41.11% | 50.93% | 46.73% | -276.19% | 31.16% | 22.31% | 444.44% | 710.34% | 7,950.00% | 84.18% | 33.85% | 263.11% | 27.32% | 25.53% | -1.58% | 4.35% | 24.19% | 26.62% | 6.46% | 1.76% | 22.89% | 19.99% | -31.07% | -1,862.74% | 22.94% | 23.28% | 24.35% | 41.71% | 26.01% | 26.83% | 27.08% | -187.73% | 27.60% | 21.04% | 23.15% | -2,104.30% | 33.16% | 19.24% | 63.18% | -447.27% | -206.84% | -72.45% | -11.41% |