|
Revenue
|
55.00M | 62.20M | 66.39M | 81.51M | 83.75M | 86.57M | 92.43M | 95.12M | 98.55M | 101.56M | 110.44M | 118.23M | 112.33M | 122.76M | 138.96M | 154.87M | 186.77M | 203.29M | 212.54M | 227.07M | 227.19M | 231.19M | 240.73M | 247.40M | 237.50M | 238.67M | 227.82M | 221.19M | 245.40M | 253.43M | 251.04M | 245.40M | 249.17M | 240.38M |
|
Cost of Revenue
|
37.22M | 42.35M | 45.14M | 54.28M | 54.57M | 57.26M | 59.71M | 62.59M | 65.21M | 64.97M | 100.57M | 72.40M | 78.74M | 80.28M | 90.03M | 101.76M | 122.90M | 130.66M | 142.36M | 152.70M | 154.45M | 151.74M | 155.70M | 168.82M | 163.01M | 169.67M | 172.12M | 174.01M | 190.91M | 190.21M | 193.26M | 177.90M | 187.22M | 189.57M |
|
Gross Profit
|
17.79M | 19.85M | 21.25M | 27.24M | 29.17M | 29.31M | 32.72M | 32.53M | 33.34M | 36.59M | 9.88M | 45.83M | 33.58M | 42.48M | 48.93M | 53.11M | 63.86M | 72.64M | 70.18M | 74.37M | 72.74M | 79.45M | 85.04M | 78.57M | 74.48M | 69.00M | 55.69M | 47.18M | 54.49M | 63.22M | 57.78M | 67.50M | 61.95M | 50.81M |
|
Selling, General & Administrative
|
-9.66M | 10.75M | 13.05M | 19.06M | 20.41M | 19.11M | 21.03M | 22.91M | 22.19M | -21.38M | -24.61M | -27.71M | -24.49M | -26.36M | -27.98M | -30.06M | -38.03M | -38.11M | -43.11M | -40.24M | -40.54M | -47.36M | -46.57M | -41.98M | -46.06M | -48.59M | -49.96M | -49.50M | -52.92M | -57.13M | -55.63M | -46.77M | -50.35M | -54.74M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 1.31M | 48.62 | 3.64M | | | 9.21M | 5.54M | | 7.05M | | 1.39M | 3.29M |
|
Operating Expenses
|
-9.66M | 10.75M | 13.05M | 19.06M | 20.41M | 19.11M | 21.03M | 22.91M | 22.19M | -21.38M | -24.61M | -27.71M | -24.49M | -26.36M | -27.98M | -30.06M | -38.03M | -38.11M | -43.11M | -40.24M | -40.54M | -47.36M | -45.26M | -41.98M | -42.43M | -48.59M | -49.96M | -40.30M | -47.38M | -57.13M | -48.58M | -46.77M | -48.96M | -51.45M |
|
Operating Income
|
8.13M | 9.09M | 8.20M | 8.17M | 8.76M | 10.20M | 11.69M | 9.62M | 11.16M | 15.20M | -14.73M | 18.13M | 8.52M | 15.03M | 18.57M | 24.87M | 27.68M | 32.93M | 26.19M | 34.11M | 33.56M | 32.10M | 38.47M | 36.59M | 28.42M | 20.40M | 5.73M | -2.32M | 1.57M | 6.09M | 2.15M | 20.72M | 11.59M | -3.93M |
|
EBIT
|
8.13M | 9.09M | 8.20M | 8.17M | 8.76M | 10.20M | 11.69M | 9.62M | 11.16M | 15.20M | -14.73M | 18.13M | 8.52M | 15.03M | 18.57M | 24.87M | 27.68M | 32.93M | 26.19M | 34.11M | 33.56M | 32.10M | 38.47M | 36.59M | 28.42M | 20.40M | 5.73M | -2.32M | 1.57M | 6.09M | 2.15M | 20.72M | 11.59M | -3.93M |
|
Non Operating Investment Income
|
| | | | | | | | | 2.73M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-1.08M | 0.57M | -0.20M | -0.51M | 0.34M | -6.77M | 0.43M | 0.28M | 2.28M | 3.61M | -7.46M | 5.32M | -0.14M | -3.77M | -4.56M | -2.12M | -1.77M | 1.43M | -0.48M | 0.63M | -8.54M | -8.74M | -14.69M | 0.35M | 0.87M | -2.63M | 5.91M | 1.65M | -2.09M | -1.10M | -3.30M | -3.60M | -6.52M | 4.79M |
|
Non Operating Income
|
| 0.66M | | | | -6.77M | 0.43M | | | | | | | | | | | | | | 7.35M | 13.36M | | | 2.78M | 1.53M | 7.43M | | -2.09M | -0.62M | 1.07M | | | -7.50M |
|
EBT
|
7.05M | 8.43M | 8.00M | 7.66M | 9.10M | 3.43M | 12.11M | 9.90M | 13.44M | 21.54M | -22.19M | 23.45M | 8.38M | 11.26M | 14.01M | 22.75M | 25.91M | 34.36M | 25.71M | 34.74M | 40.92M | 45.45M | 23.78M | 36.94M | 31.20M | 21.93M | 13.16M | -0.67M | -0.52M | 5.47M | 3.21M | 17.13M | 5.07M | -11.43M |
|
Profit After Tax
|
5.47M | 6.65M | 6.34M | 5.87M | 6.67M | 2.67M | 9.54M | 8.22M | 10.58M | 17.90M | -17.76M | 18.72M | 7.59M | 8.66M | 10.30M | 17.91M | 22.30M | 28.32M | 20.77M | 26.97M | 34.05M | 37.39M | 17.62M | 29.61M | 28.85M | 15.66M | 10.36M | -2.20M | -2.34M | 2.92M | 8.79M | 13.79M | 1.56M | -11.00M |
|
Income from Continuing Operations
|
7.05M | 8.43M | 8.00M | 7.66M | 9.10M | 3.43M | 12.11M | 9.90M | 13.44M | 21.54M | -22.19M | 23.45M | 8.38M | 11.26M | 14.01M | 22.75M | 25.91M | 34.36M | 25.71M | 34.74M | 40.92M | 45.45M | 23.78M | 36.94M | 31.20M | 21.93M | 13.16M | -0.67M | -0.52M | 5.47M | 3.21M | 17.13M | 5.07M | -11.43M |
|
Consolidated Net Income
|
7.05M | 8.43M | 8.00M | 7.66M | 9.10M | 3.43M | 12.11M | 9.90M | 13.44M | 21.54M | -22.19M | 23.45M | 8.38M | 11.26M | 14.01M | 22.75M | 25.91M | 34.36M | 25.71M | 34.74M | 40.92M | 45.45M | 23.78M | 36.94M | 31.20M | 21.93M | 13.16M | -0.67M | -0.52M | 5.47M | 3.21M | 17.13M | 5.07M | -11.43M |
|
Income towards Parent Company
|
7.05M | 8.43M | 8.00M | 7.66M | 9.10M | 3.43M | 12.11M | 9.90M | 13.44M | 21.54M | -22.19M | 23.45M | 8.38M | 11.26M | 14.01M | 22.75M | 25.91M | 34.36M | 25.71M | 34.74M | 40.92M | 45.45M | 23.78M | 36.94M | 31.20M | 21.93M | 13.16M | -0.67M | -0.52M | 5.47M | 3.21M | 17.13M | 5.07M | -11.43M |
|
Net Income towards Common Stockholders
|
7.05M | 8.43M | 8.00M | 7.66M | 9.10M | 3.43M | 12.11M | 9.90M | 13.44M | 21.54M | -22.19M | 23.45M | 8.38M | 11.26M | 14.01M | 22.75M | 25.91M | 34.36M | 25.71M | 34.74M | 40.92M | 45.45M | 23.78M | 36.94M | 31.20M | 21.93M | 13.16M | -0.67M | -0.52M | 5.47M | 3.21M | 17.13M | 5.07M | -11.43M |
|
EPS (Basic)
|
14.92 | 0.14 | 27.58 | 17.76 | 15.90 | 65.85 | 48.46 | 23.76 | 21.76 | 62.39 | -0.00M | 63.08 | 16.87 | 72.71 | 40.80 | 32.99 | 23.47 | 67.36 | 29.81 | 25.89 | 21.95 | 68.87 | 24.72 | 24.51 | 15.20 | 82.44 | 29.46 | -1.60 | -1.41 | 0.07 | 16.69 | 39.99 | 10.55 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
16.24 | | 30.76 | 19.66 | 17.58 | 65.85 | 52.67 | 26.22 | 23.74 | 67.19 | -0.00M | 67.76 | 17.76 | 72.71 | 40.80 | 34.37 | 24.39 | 69.23 | 30.77 | 26.69 | 22.72 | 70.12 | 25.03 | 0.02M | 15.39 | 82.44 | 30.30 | -1.65 | -1.41 | 0.07 | 16.69 | 39.99 | 10.55 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
0.47M | 59.02M | 0.29M | 0.43M | 0.57M | 0.05M | 0.25M | 0.42M | 0.62M | 0.35M | 0.01M | 0.37M | 0.50M | 0.15M | 0.34M | 0.69M | 1.10M | 0.51M | 0.86M | 1.34M | 1.86M | 0.66M | 0.96M | 1.51M | 2.05M | 0.27M | 0.45M | 0.42M | 0.37M | 76.73M | 0.19M | 0.43M | 0.48M | 71.55M |
|
Shares Outstanding (Diluted Average)
|
0.43M | | 0.26M | 0.39M | 0.52M | 0.05M | 0.23M | 0.38M | 0.57M | 0.32M | 0.01M | 0.35M | 0.47M | 0.15M | 0.34M | 0.66M | 1.06M | 0.50M | 0.84M | 1.30M | 1.80M | 0.65M | 0.95M | 0.00M | 2.03M | 0.27M | 0.43M | 0.41M | 0.37M | 77.22M | 0.19M | 0.43M | 0.48M | 71.76M |
|
EBITDA
|
8.13M | 9.09M | 8.20M | 8.17M | 8.76M | 10.20M | 11.69M | 9.62M | 11.16M | 15.20M | -14.73M | 18.13M | 8.52M | 15.03M | 18.57M | 24.87M | 27.68M | 32.93M | 26.19M | 34.11M | 33.56M | 32.10M | 38.47M | 36.59M | 28.42M | 20.40M | 5.73M | -2.32M | 1.57M | 6.09M | 2.15M | 20.72M | 11.59M | -3.93M |