|
Revenue
|
10.08M | 10.21M | 10.57M | 10.44M | 10.58M | 10.32M | 11.49M | 12.62M | 12.62M | 12.46M | 12.99M | 13.01M | 13.46M | 14.04M | 15.68M | 14.74M | 15.69M | 15.58M | 15.68M | 15.89M | 16.78M | 16.99M | 16.56M | 16.93M | 24.99M | 27.12M | 26.11M | 29.91M | 29.26M | 30.39M | 30.21M | 34.40M | 36.13M | 32.49M | 33.75M | 33.76M | 38.70M | 54.18M | 52.24M | 54.80M | 51.46M | 50.69M | 57.85M | 61.51M | 61.55M | 65.18M | 152.80M | 108.70M | 66.44M | 67.23M | 72.74M | 99.42M | 102.24M | 101.49M | 97.85M | 101.01M | 100.69M | 96.39M | 90.78M | 89.21M | 83.34M | 81.16M | 68.89M |
|
Cost of Revenue
|
8.74M | 9.07M | 9.26M | 8.94M | 9.07M | 8.77M | 9.93M | 11.32M | 11.03M | 11.32M | 11.21M | 11.24M | 11.48M | 12.08M | 12.37M | 12.55M | 13.38M | 13.24M | 13.15M | 13.16M | 13.74M | 13.60M | 13.64M | 13.71M | 19.53M | 20.89M | 20.30M | 23.50M | 22.87M | 23.01M | 23.68M | 26.95M | 27.79M | 26.95M | 26.46M | 26.25M | 30.04M | 41.81M | 41.34M | 42.94M | 39.62M | 39.70M | 46.01M | 48.72M | 48.37M | 51.52M | 132.69M | 88.83M | 49.67M | 51.70M | 57.26M | 78.24M | 80.92M | 79.24M | 79.44M | 79.49M | 82.03M | 77.49M | 72.77M | 71.59M | 67.65M | 67.32M | 55.40M |
|
Gross Profit
|
1.34M | 1.14M | 1.32M | 1.51M | 1.51M | 1.56M | 1.57M | 1.30M | 1.59M | 1.14M | 1.79M | 1.77M | 1.98M | 1.96M | 2.53M | 2.20M | 2.31M | 2.34M | 2.53M | 2.73M | 3.04M | 3.39M | 2.92M | 3.22M | 5.46M | 6.23M | 5.81M | 6.40M | 6.38M | 7.25M | 6.53M | 7.45M | 8.34M | 7.88M | 7.79M | 8.07M | 9.92M | 12.38M | 10.90M | 11.86M | 11.84M | 10.99M | 11.85M | 12.78M | 13.19M | 13.66M | 20.11M | 19.87M | 16.77M | 15.53M | 15.48M | 21.18M | 21.32M | 22.25M | 18.41M | 21.52M | 18.67M | 18.89M | 18.01M | 17.62M | 15.69M | 13.84M | 13.50M |
|
Amortization - Intangibles
|
8.74M | 9.07M | 9.26M | 8.94M | 9.07M | 8.77M | 9.93M | 11.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.07M | 0.05M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | 0.30M | 0.70M | 0.70M | 0.60M | 0.50M | 0.50M | 0.40M | 0.40M | 0.40M | 0.30M | 0.30M | 0.20M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Selling, General & Administrative
|
1.78M | 2.10M | 1.56M | 1.56M | 1.75M | 2.55M | 1.75M | 1.83M | 1.94M | 1.83M | 1.85M | 1.73M | 1.79M | 1.76M | 2.02M | 1.95M | 2.01M | 2.11M | 2.25M | 2.20M | 2.27M | 2.42M | 2.52M | 2.51M | 3.37M | 4.12M | 4.72M | 4.01M | 4.12M | 4.74M | 4.88M | 4.68M | 5.14M | 2.14M | 4.18M | 4.48M | 4.81M | 7.06M | 5.91M | 6.26M | 6.32M | 5.70M | 6.15M | 6.13M | 6.24M | 6.53M | 6.91M | 7.73M | 7.54M | 8.55M | 7.42M | 10.69M | 9.94M | 10.12M | 7.33M | 11.34M | 8.63M | 8.23M | 8.07M | 8.24M | 7.63M | 7.26M | 7.76M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 1.25M | | | | | 0.93M | | | | 1.09M | | | 0.25M | 0.36M | 1.74M | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 26.92M | 26.71M | 30.65M | 43.03M | 42.50M | 44.10M | 40.84M | 40.86M | 47.67M | 50.35M | 49.98M | 53.23M | 134.37M | 90.51M | 51.34M | 53.33M | 59.46M | 82.57M | 85.00M | 90.99M | 83.60M | 83.63M | 86.10M | 81.58M | 76.88M | 75.66M | 71.76M | 71.42M | 59.49M |
|
Operating Expenses
|
1.78M | 2.10M | 1.56M | 1.56M | 1.75M | 2.55M | 1.75M | 1.83M | 1.94M | 1.83M | 1.85M | 1.73M | 1.79M | 1.76M | 2.02M | 1.95M | 2.01M | 2.11M | 2.25M | 2.20M | 2.27M | 2.42M | 2.52M | 2.51M | 3.37M | 4.12M | 4.81M | 4.09M | 4.19M | 4.79M | 4.98M | 4.78M | 5.24M | 2.34M | 31.20M | 31.43M | 37.01M | 50.79M | 49.11M | 50.96M | 47.66M | 47.99M | 54.22M | 56.89M | 56.62M | 61.15M | 141.58M | 98.44M | 59.33M | 62.54M | 68.82M | 93.47M | 95.13M | 101.32M | 91.03M | 95.06M | 94.93M | 90.01M | 85.14M | 84.10M | 79.59M | 78.88M | 67.46M |
|
Operating Income
|
-0.48M | -2.34M | -0.28M | -0.08M | -0.28M | -3.59M | -0.21M | -0.56M | -0.62M | -0.75M | -0.09M | 0.01M | 0.16M | 0.17M | 0.26M | 0.23M | 0.27M | 0.20M | 0.26M | 0.52M | 0.76M | 0.96M | 0.38M | 0.69M | 1.67M | 1.32M | 0.89M | 1.84M | 1.75M | 2.15M | 1.15M | 2.20M | 2.61M | 2.82M | 2.56M | 2.33M | 1.69M | 3.39M | 3.13M | 3.84M | 3.80M | 2.70M | 3.63M | 4.62M | 4.94M | 4.03M | 11.22M | 10.25M | 7.11M | 4.69M | 3.92M | 5.95M | 7.11M | 0.17M | 6.82M | 5.94M | 5.76M | 6.38M | 5.64M | 5.12M | 3.75M | 2.28M | 1.44M |
|
EBIT
|
-0.48M | -2.34M | -0.28M | -0.08M | -0.28M | -3.59M | -0.21M | -0.56M | -0.62M | -0.75M | -0.09M | 0.01M | 0.16M | 0.17M | 0.26M | 0.23M | 0.27M | 0.20M | 0.26M | 0.52M | 0.76M | 0.96M | 0.38M | 0.69M | 1.67M | 1.32M | 0.89M | 1.84M | 1.75M | 2.15M | 1.15M | 2.20M | 2.61M | 2.82M | 2.56M | 2.33M | 1.69M | 3.39M | 3.13M | 3.84M | 3.80M | 2.70M | 3.63M | 4.62M | 4.94M | 4.03M | 11.22M | 10.25M | 7.11M | 4.69M | 3.92M | 5.95M | 7.11M | 0.17M | 6.82M | 5.94M | 5.76M | 6.38M | 5.64M | 5.12M | 3.75M | 2.28M | 1.44M |
|
Interest & Investment Income
|
0.01M | 0.00M | 0.00M | 0.01M | | 0.00M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.10M | -0.06M | -0.03M | 0.19M | 0.40M | 0.06M | -0.02M | -0.02M | -0.09M | 0.10M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.07M | -0.09M | -0.06M | -0.10M | -0.14M | -0.07M | -0.18M | -0.15M | 0.06M | 0.77M | -0.03M | -0.12M | -0.09M | -0.16M | -0.04M | -0.03M | -0.02M | -0.03M | -0.04M | -0.65M | -0.03M | 1.47M | -0.57M | -0.13M | -0.37M | -0.54M | -0.36M | -0.26M | -0.27M | -0.34M | -0.28M | -0.26M | -0.26M | -0.32M | -0.18M | -0.55M | -0.56M | -1.19M | -0.94M | -0.91M | -0.81M | -0.78M | -1.08M | -1.00M | -0.89M | -0.81M | -0.67M | -0.55M | -0.51M | -0.48M | -1.83M | -4.76M | -4.92M | -4.76M | -4.66M | -4.19M | -4.14M | -4.16M | -4.13M | | | | -3.40M |
|
EBT
|
-0.54M | -2.43M | -0.34M | -0.18M | -0.41M | -3.66M | -0.39M | -0.71M | -0.57M | -0.35M | -0.13M | -0.11M | 0.07M | 0.01M | 0.22M | 0.20M | 0.25M | 0.18M | 0.22M | -0.14M | 0.73M | 2.42M | -0.19M | 0.56M | 1.29M | 0.78M | 0.53M | 1.58M | 1.48M | 1.81M | 0.87M | 1.94M | 2.35M | 2.50M | 2.38M | 1.78M | 1.13M | 2.20M | 2.19M | 2.93M | 2.99M | 1.92M | 2.56M | 3.62M | 4.05M | 3.22M | 10.55M | 9.70M | 6.60M | 4.21M | 2.09M | 1.19M | 2.19M | -4.59M | 2.16M | 1.75M | 1.62M | 2.21M | 1.50M | 1.24M | 0.21M | -1.20M | -1.96M |
|
Tax Provisions
|
0.03M | | | | | | | | | | | | | | 0.09M | | | -4.60M | 0.09M | -0.05M | 0.29M | -5.81M | -0.08M | 0.23M | 0.52M | -1.60M | 0.20M | 0.60M | 0.54M | 0.77M | 3.72M | 0.63M | 0.74M | 0.75M | 0.69M | 0.52M | 0.33M | 0.64M | 0.63M | 0.85M | 0.86M | 0.55M | 0.74M | 1.05M | 1.17M | 0.34M | 2.74M | 2.52M | 1.74M | 0.77M | 0.54M | 0.38M | 0.45M | -1.96M | 0.01M | -0.06M | 0.48M | -0.08M | 0.39M | 0.36M | -0.07M | -0.28M | -0.64M |
|
Profit After Tax
|
-0.58M | -1.23M | -0.34M | -0.18M | -0.41M | -3.66M | -0.39M | -0.71M | -0.57M | -0.35M | -0.13M | -0.11M | 0.07M | 0.01M | 0.13M | 0.20M | 0.25M | 4.78M | 0.13M | -0.08M | 0.44M | 8.24M | -0.12M | 0.34M | 0.78M | 2.39M | 0.32M | 0.98M | 0.94M | 1.04M | -2.85M | 1.32M | 1.61M | 1.76M | 1.69M | 1.26M | 0.80M | 1.56M | 1.55M | 2.08M | 2.12M | 1.36M | 1.81M | 2.57M | 2.88M | 2.88M | 7.80M | 7.18M | 4.86M | 3.44M | 1.55M | 0.81M | 1.74M | -2.63M | 2.15M | 1.81M | 1.14M | 2.29M | 1.11M | 0.88M | 0.29M | -0.92M | -1.32M |
|
Income from Continuing Operations
|
-0.58M | -2.43M | -0.34M | -0.18M | -0.41M | -3.66M | -0.39M | -0.71M | -0.57M | -0.35M | -0.13M | -0.11M | 0.07M | 0.01M | 0.13M | 0.20M | 0.25M | 4.78M | 0.13M | -0.08M | 0.44M | 8.24M | -0.12M | 0.34M | 0.78M | 2.39M | 0.32M | 0.98M | 0.94M | 1.04M | -2.85M | 1.32M | 1.61M | 1.76M | 1.69M | 1.26M | 0.80M | 1.56M | 1.55M | 2.08M | 2.12M | 1.36M | 1.81M | 2.57M | 2.88M | 2.88M | 7.80M | 7.18M | 4.86M | 3.44M | 1.55M | 0.81M | 1.74M | -2.63M | 2.15M | 1.81M | 1.14M | 2.29M | 1.11M | 0.88M | 0.29M | -0.92M | -1.32M |
|
Consolidated Net Income
|
-0.58M | -0.05M | -0.34M | -0.18M | 0.27M | -3.66M | -0.39M | -0.71M | -0.57M | -0.35M | -0.13M | -0.11M | 0.07M | 0.01M | 0.13M | 0.20M | 0.25M | 4.78M | 0.13M | -0.08M | 0.44M | 8.24M | -0.12M | 0.34M | 0.78M | 2.39M | 0.32M | 0.98M | 0.94M | 1.04M | -2.85M | 1.32M | 1.61M | 1.76M | 1.69M | 1.26M | 0.80M | 1.56M | 1.55M | 2.08M | 2.12M | 1.36M | 1.81M | 2.57M | 2.88M | 2.88M | 7.80M | 7.18M | 4.86M | 3.44M | 1.55M | 0.81M | 1.74M | -2.63M | 2.15M | 1.81M | 1.14M | 2.29M | 1.11M | 0.88M | 0.29M | -0.92M | -1.32M |
|
Income towards Parent Company
|
-0.58M | -0.05M | -0.34M | -0.18M | 0.27M | -3.66M | -0.39M | -0.71M | -0.57M | -0.35M | -0.13M | -0.11M | 0.07M | 0.01M | 0.13M | 0.20M | 0.25M | 4.78M | 0.13M | -0.08M | 0.44M | 8.24M | -0.12M | 0.34M | 0.78M | 2.39M | 0.32M | 0.98M | 0.94M | 1.04M | -2.85M | 1.32M | 1.61M | 1.76M | 1.69M | 1.26M | 0.80M | 1.56M | 1.55M | 2.08M | 2.12M | 1.36M | 1.81M | 2.57M | 2.88M | 2.88M | 7.80M | 7.18M | 4.86M | 3.44M | 1.55M | 0.81M | 1.74M | -2.63M | 2.15M | 1.81M | 1.14M | 2.29M | 1.11M | 0.88M | 0.29M | -0.92M | -1.32M |
|
Net Income towards Common Stockholders
|
-0.58M | -0.05M | -0.34M | -0.18M | -0.14M | -3.66M | -0.39M | -0.71M | -0.57M | -0.35M | -0.13M | -0.11M | 0.07M | 0.01M | 0.13M | 0.20M | 0.25M | 4.78M | 0.13M | -0.08M | 0.44M | 8.24M | -0.12M | 0.34M | 0.78M | 2.39M | 0.32M | 0.98M | 0.94M | 1.04M | -2.85M | 1.32M | 1.61M | 1.76M | 1.69M | 1.26M | 0.80M | 1.56M | 1.55M | 2.08M | 2.12M | 1.36M | 1.81M | 2.57M | 2.88M | 2.88M | 7.80M | 7.18M | 4.86M | 3.44M | 1.55M | 0.81M | 1.74M | -2.63M | 2.15M | 1.81M | 1.14M | 2.29M | 1.11M | 0.88M | 0.29M | -0.92M | -1.32M |
|
EPS (Basic)
|
-0.11 | -0.01 | -0.07 | -0.04 | -0.07 | -0.67 | -0.06 | -0.12 | -0.09 | -0.05 | -0.01 | -0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.03 | 0.50 | 0.01 | -0.01 | 0.05 | 0.86 | -0.01 | 0.03 | 0.08 | 0.24 | 0.03 | 0.09 | 0.08 | 0.09 | -0.24 | 0.11 | 0.14 | 0.15 | 0.14 | 0.11 | 0.07 | 0.13 | 0.13 | 0.17 | 0.17 | 0.11 | 0.15 | 0.20 | 0.23 | 0.23 | 0.61 | 0.56 | 0.38 | 0.27 | 0.12 | 0.06 | 0.13 | -0.19 | 0.15 | 0.13 | 0.08 | 0.16 | 0.08 | 0.06 | 0.02 | -0.06 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
-0.11 | -0.01 | -0.07 | -0.04 | -0.02 | -0.67 | -0.06 | -0.12 | -0.09 | | -0.01 | -0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.03 | 0.49 | 0.01 | -0.01 | 0.04 | 0.82 | -0.01 | 0.03 | 0.07 | 0.21 | 0.03 | 0.08 | 0.08 | 0.08 | -0.24 | 0.10 | 0.13 | 0.14 | 0.13 | 0.10 | 0.06 | 0.12 | 0.12 | 0.16 | 0.16 | 0.10 | 0.13 | 0.19 | 0.21 | 0.21 | 0.55 | 0.50 | 0.34 | 0.24 | 0.11 | 0.06 | 0.12 | -0.18 | 0.15 | 0.12 | 0.08 | 0.16 | 0.08 | 0.06 | 0.02 | -0.06 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
5.08M | 5.03M | 5.12M | 5.15M | 5.66M | 5.46M | 6.07M | 6.08M | 6.62M | 7.03M | 9.29M | 9.32M | 9.32M | 9.31M | 9.49M | 9.60M | 9.60M | 9.57M | 9.60M | 9.60M | 9.58M | 9.57M | 9.57M | 9.72M | 10.15M | 9.97M | 11.20M | 11.25M | 11.30M | 11.35M | 11.84M | 11.89M | 11.90M | 11.88M | 11.96M | 12.04M | 12.04M | 12.02M | 12.09M | 12.30M | 12.35M | 12.28M | 12.50M | 12.54M | 12.54M | 12.55M | 12.75M | 12.78M | 12.81M | 12.83M | 13.31M | 13.76M | 13.85M | 13.70M | 14.03M | 14.21M | 14.23M | 14.17M | 14.39M | 14.39M | 14.39M | 14.39M | 14.49M |
|
Shares Outstanding (Diluted Average)
|
5.08M | 5.03M | 5.12M | 5.15M | 5.66M | 5.46M | 6.07M | 6.08M | 6.62M | | 9.29M | 9.32M | 9.34M | 9.31M | 9.55M | 9.79M | 9.68M | 9.84M | 10.05M | 10.01M | 9.99M | 10.04M | 9.57M | 10.67M | 11.31M | 11.22M | 12.69M | 12.74M | 12.45M | 12.35M | 11.84M | 12.89M | 12.88M | 12.87M | 12.98M | 13.09M | 13.08M | 13.04M | 13.01M | 13.00M | 13.23M | 13.11M | 13.45M | 13.57M | 13.69M | 13.60M | 14.29M | 14.44M | 14.23M | 14.18M | 14.28M | 14.60M | 14.54M | 14.43M | 14.80M | 14.95M | 14.72M | 14.40M | 14.56M | 14.45M | 14.46M | 14.46M | 14.56M |
|
EBITDA
|
-0.48M | -2.34M | -0.28M | -0.08M | -0.28M | -3.59M | -0.21M | -0.56M | -0.62M | -0.75M | -0.09M | 0.01M | 0.16M | 0.17M | 0.26M | 0.23M | 0.27M | 0.20M | 0.26M | 0.52M | 0.76M | 0.96M | 0.38M | 0.69M | 1.67M | 1.32M | 0.97M | 1.92M | 1.82M | 2.20M | 1.25M | 2.30M | 2.71M | 3.02M | 2.66M | 2.43M | 1.99M | 4.09M | 3.83M | 4.44M | 4.30M | 3.20M | 4.04M | 5.02M | 5.34M | 4.33M | 11.52M | 10.45M | 7.31M | 4.99M | 4.12M | 6.15M | 7.31M | 0.37M | 6.92M | 6.04M | 5.96M | 6.58M | 5.84M | 5.32M | 3.96M | 2.48M | 1.64M |
|
Interest Expenses
|
0.05M | 0.07M | 0.04M | 0.06M | 0.11M | 0.07M | 0.08M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | 4.14M | | | 3.88M | 3.54M | | |
|
Tax Rate
|
-6.08% | | | | | | | | | | | | | | 39.91% | | | -2,582.58% | 39.91% | 39.71% | 40.05% | -239.85% | 39.90% | 40.04% | 40.03% | -204.85% | 38.29% | 38.19% | 36.32% | 42.51% | 428.46% | 32.27% | 31.38% | 29.83% | 28.99% | 29.01% | 28.81% | 28.99% | 29.02% | 29.17% | 28.89% | 28.90% | 29.00% | 29.01% | 28.82% | 10.52% | 26.01% | 26.00% | 26.33% | 18.32% | 26.02% | 32.12% | 20.64% | 42.70% | 0.46% | -3.42% | 29.69% | -3.66% | 25.86% | 29.08% | -34.42% | 23.46% | 32.45% |