|
Revenue
|
94.98M | 89.94M | 109.84M | 95.36M | 100.44M | 88.99M | 111.07M | 95.54M | 100.50M | 88.74M | 114.86M | 93.44M | 97.36M | 88.01M | 107.69M | 96.66M | 104.16M | 93.64M | 119.56M | 104.41M | 114.15M | 99.62M | 124.04M | 107.89M | 117.88M | 101.87M | 122.65M | 107.63M | 121.12M | 103.70M | 135.52M | 113.33M | 122.21M | 107.07M | 131.15M | 112.97M | 123.25M | 106.58M | 131.24M | 57.23M | 76.44M | 85.17M | 100.11M | 111.49M | 111.49M | 121.49M | 133.45M | 127.66M | 144.63M | 129.67M | 143.88M | 125.44M | 140.04M | 119.19M | 137.14M | 115.49M | 124.82M | 107.50M | 119.20M | 105.53M | 115.50M | 101.88M |
|
Cost of Revenue
|
51.42M | 48.80M | 59.79M | 50.83M | 51.79M | 48.97M | 61.37M | 49.94M | 53.87M | 49.73M | 60.35M | 49.62M | 52.80M | 49.52M | 58.21M | 52.72M | 55.92M | 53.07M | 62.29M | 56.17M | 60.26M | 54.76M | 67.19M | 58.12M | 63.03M | 56.63M | 67.61M | 58.94M | 65.31M | 58.89M | 74.48M | 62.64M | 65.68M | 60.01M | 74.13M | 63.56M | 68.68M | 62.78M | 74.83M | 44.01M | 54.95M | 54.10M | 61.02M | 60.66M | 66.99M | 60.53M | 67.02M | 63.79M | 69.32M | 64.86M | 75.28M | 64.53M | 69.66M | 62.58M | 72.63M | 59.81M | 64.65M | 59.06M | 66.30M | 57.95M | 63.32M | 58.34M |
|
Gross Profit
|
43.57M | 41.13M | 50.05M | 44.79M | 48.66M | 40.02M | 49.70M | 45.60M | 46.64M | 39.01M | 54.51M | 44.14M | 44.95M | 39.01M | 48.26M | 43.94M | 48.24M | 40.57M | 57.27M | 48.24M | 53.88M | 44.86M | 56.85M | 49.77M | 54.84M | 45.24M | 55.03M | 48.69M | 55.82M | 44.81M | 61.04M | 50.69M | 56.52M | 47.06M | 57.02M | 49.41M | 54.57M | 43.80M | 56.41M | 13.21M | 21.50M | 31.07M | 39.08M | 50.83M | 71.60M | 60.96M | 66.43M | 63.87M | 75.32M | 64.81M | 68.60M | 60.92M | 70.38M | 56.61M | 64.52M | 55.68M | 60.17M | 48.44M | 52.90M | 47.58M | 52.18M | 43.53M |
|
Selling, General & Administrative
|
35.63M | 38.80M | 38.53M | 37.11M | 37.65M | 37.84M | 39.95M | 37.76M | 37.63M | 37.69M | 41.30M | 38.19M | 43.08M | 40.99M | 46.81M | 41.45M | 45.10M | 40.05M | 48.21M | 41.47M | 47.12M | 42.41M | 49.57M | 41.37M | 46.30M | 41.38M | 44.23M | 46.17M | 49.07M | 41.97M | 56.03M | 45.40M | 47.80M | 40.44M | 50.24M | 44.61M | 47.48M | 42.11M | 46.47M | 32.11M | 25.80M | 32.82M | 38.34M | 37.12M | 41.78M | 41.96M | 52.11M | 46.60M | 49.46M | 48.38M | 54.35M | 48.28M | 47.45M | 47.96M | 52.84M | 47.52M | 53.66M | 47.41M | 49.69M | 47.44M | 47.60M | 45.49M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.57M | 0.26M | 0.01M | | | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
3.32M | 3.16M | 3.38M | 3.06M | 3.01M | 2.97M | 26.61M | 3.69M | 3.74M | 3.84M | 4.19M | 4.17M | 4.51M | 4.87M | 7.29M | 5.43M | 5.70M | 6.04M | 6.83M | 6.52M | 6.93M | 7.08M | 7.83M | 7.34M | 7.53M | 7.49M | 8.26M | 7.75M | 9.62M | 7.68M | 10.11M | 7.45M | 7.38M | 7.59M | 13.21M | 7.04M | 6.21M | 6.37M | 6.62M | 22.07M | 5.34M | 4.17M | 4.74M | 3.85M | 4.02M | 3.06M | 3.95M | 3.64M | 3.94M | 3.77M | 3.87M | 3.48M | 3.47M | 3.39M | 3.61M | 3.28M | 3.38M | 3.57M | 4.95M | 3.64M | 3.88M | 3.76M |
|
Operating Expenses
|
38.95M | 41.96M | 41.91M | 40.17M | 40.66M | 40.81M | 66.57M | 41.45M | 41.37M | 41.53M | 45.49M | 42.36M | 47.59M | 45.85M | 54.10M | 46.88M | 50.80M | 46.09M | 55.05M | 47.99M | 54.05M | 49.49M | 57.40M | 48.71M | 53.83M | 48.88M | 52.49M | 53.92M | 58.69M | 49.65M | 66.14M | 52.91M | 56.75M | 48.29M | 63.46M | 51.65M | 53.69M | 50.17M | 53.08M | 54.18M | 31.14M | 36.99M | 43.08M | 40.97M | 45.80M | 45.02M | 56.06M | 50.23M | 53.41M | 52.15M | 58.22M | 51.76M | 50.91M | 51.35M | 56.45M | 50.80M | 57.05M | 50.98M | 54.64M | 51.08M | 51.48M | 49.25M |
|
Operating Income
|
4.61M | -0.83M | 8.14M | 5.18M | 8.00M | -0.79M | -16.86M | 4.15M | 5.27M | -2.53M | 7.03M | 1.98M | -2.43M | -6.58M | -6.52M | -2.94M | -2.56M | -5.52M | 2.22M | 0.25M | -0.17M | -4.63M | -0.55M | 1.05M | 1.02M | -3.64M | 2.54M | -5.23M | -2.87M | -4.83M | -5.10M | -2.23M | -0.22M | -1.23M | -6.44M | -2.24M | 0.88M | -6.37M | 3.33M | -40.97M | -9.64M | -5.92M | -4.00M | 9.87M | 25.80M | 15.94M | 10.37M | 13.63M | 21.91M | 12.66M | 10.38M | 9.16M | 19.46M | 5.26M | 8.06M | 4.88M | 3.12M | -2.54M | -1.73M | -3.50M | 0.70M | -5.72M |
|
EBIT
|
4.61M | -0.83M | 8.14M | 5.18M | 8.00M | -0.79M | -16.86M | 4.15M | 5.27M | -2.53M | 7.03M | 1.98M | -2.43M | -6.58M | -6.52M | -2.94M | -2.56M | -5.52M | 2.22M | 0.25M | -0.17M | -4.63M | -0.55M | 1.05M | 1.02M | -3.64M | 2.54M | -5.23M | -2.87M | -4.83M | -5.10M | -2.23M | -0.22M | -1.23M | -6.44M | -2.24M | 0.88M | -6.37M | 3.33M | -40.97M | -9.64M | -5.92M | -4.00M | 9.87M | 25.80M | 15.94M | 10.37M | 13.63M | 21.91M | 12.66M | 10.38M | 9.16M | 19.46M | 5.26M | 8.06M | 4.88M | 3.12M | -2.54M | -1.73M | -3.50M | 0.70M | -5.72M |
|
Other Non Operating Income
|
0.10M | 0.32M | | | | -0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.10M | 0.32M | | | | -0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
4.56M | -0.68M | 7.94M | 5.06M | 7.87M | -1.17M | -17.03M | 3.99M | 5.14M | -2.68M | 6.85M | 1.80M | -2.67M | -6.86M | -6.86M | -3.35M | -3.01M | -6.03M | 1.46M | -0.51M | -0.91M | -5.41M | -1.31M | 0.27M | 0.23M | -4.42M | 1.82M | -6.04M | -3.70M | -5.71M | -5.96M | -3.11M | -1.18M | -2.03M | -7.26M | -3.10M | 0.03M | -7.24M | 2.62M | -41.71M | -10.69M | -7.00M | -5.04M | 8.72M | 24.88M | 13.75M | 10.28M | 13.49M | 21.81M | 12.56M | 10.48M | 9.50M | 15.80M | 5.76M | 7.33M | 5.45M | 3.67M | -1.99M | -1.32M | -3.21M | 0.90M | -5.58M |
|
Tax Provisions
|
0.41M | -0.97M | 0.61M | 0.47M | 0.74M | -0.17M | -51.11M | 1.54M | 2.15M | -1.07M | 2.63M | 0.79M | -0.99M | -2.90M | 48.77M | 0.05M | 0.06M | 0.06M | 0.07M | 0.06M | 0.07M | 0.06M | 0.07M | 0.06M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | | -2.64M | -0.00M | 0.01M | -0.02M | -0.03M | -0.02M | -0.01M | -0.05M | 0.18M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.43M | 0.09M | 0.37M | 0.10M | -35.13M | 2.08M | 2.16M | 2.53M | 4.16M | 1.74M | 2.10M | 1.66M | 1.29M | -0.18M | -0.01M | -1.27M | 1.17M | -1.46M |
|
Profit After Tax
|
4.15M | 0.29M | 7.33M | 4.59M | 7.13M | -1.60M | 34.08M | 2.45M | 2.99M | -1.60M | 4.22M | 1.01M | -1.68M | -4.06M | -55.63M | -3.54M | -4.03M | -6.28M | 1.55M | -0.57M | -0.98M | -5.47M | -1.38M | 0.21M | 0.20M | -4.45M | 1.78M | -6.07M | -3.73M | -5.71M | -3.32M | -3.11M | -1.19M | -2.00M | -7.23M | -3.08M | 0.04M | -7.19M | 2.44M | -41.73M | -10.71M | -7.02M | -5.08M | 8.70M | 24.45M | 13.66M | 9.91M | 13.39M | 56.94M | 10.47M | 8.32M | 6.97M | 11.63M | 4.02M | 5.23M | 3.79M | 2.38M | -1.80M | -1.32M | -1.94M | -0.27M | -4.12M |
|
Income from Continuing Operations
|
4.15M | 0.29M | 7.33M | 4.59M | 7.13M | -1.00M | 34.08M | 2.45M | 2.99M | -1.60M | 4.22M | 1.01M | -1.68M | -3.95M | -55.63M | -3.40M | -3.08M | -6.09M | 1.39M | -0.57M | -0.98M | -5.47M | -1.38M | 0.21M | 0.20M | -4.45M | 1.78M | -6.07M | -3.73M | -5.71M | -3.32M | -3.11M | -1.19M | -2.00M | -7.23M | -3.08M | 0.04M | -7.19M | 2.44M | -41.73M | -10.71M | -7.02M | -5.08M | 8.70M | 24.45M | 13.66M | 9.91M | 13.39M | 56.94M | 10.47M | 8.32M | 6.97M | 11.63M | 4.02M | 5.23M | 3.79M | 2.38M | -1.80M | -1.32M | -1.94M | -0.27M | -4.12M |
|
Consolidated Net Income
|
4.15M | 0.29M | 7.33M | -0.38M | -0.58M | -0.60M | -0.58M | -0.18M | -1.76M | 0.00M | 0.07M | 0.00M | 0.09M | -0.11M | 0.48M | -0.14M | -0.96M | -0.19M | 0.17M | -0.57M | -0.98M | -5.47M | -1.38M | 0.21M | 0.20M | -4.45M | 1.78M | -6.07M | -3.73M | -5.71M | -3.32M | -3.11M | -1.19M | -2.00M | -7.23M | -3.08M | 0.04M | -7.19M | 2.44M | -41.73M | -10.71M | -7.02M | -5.08M | 8.70M | 24.45M | 13.66M | 9.91M | 13.39M | 56.94M | 10.47M | 8.32M | 6.97M | 11.63M | 4.02M | 5.23M | 3.79M | 2.38M | -1.80M | -1.32M | -1.94M | -0.27M | -4.12M |
|
Income towards Parent Company
|
4.15M | 0.29M | 7.33M | -0.38M | -0.58M | -0.60M | -0.58M | -0.18M | -1.76M | 0.00M | 0.07M | 0.00M | 0.09M | -0.11M | 0.48M | -0.14M | -0.96M | -0.19M | 0.17M | -0.57M | -0.98M | -5.47M | -1.38M | 0.21M | 0.20M | -4.45M | 1.78M | -6.07M | -3.73M | -5.71M | -3.32M | -3.11M | -1.19M | -2.00M | -7.23M | -3.08M | 0.04M | -7.19M | 2.44M | -41.73M | -10.71M | -7.02M | -5.08M | 8.70M | 24.45M | 13.66M | 9.91M | 13.39M | 56.94M | 10.47M | 8.32M | 6.97M | 11.63M | 4.02M | 5.23M | 3.79M | 2.38M | -1.80M | -1.32M | -1.94M | -0.27M | -4.12M |
|
Net Income towards Common Stockholders
|
4.15M | 0.29M | 7.33M | -0.38M | -0.58M | -0.60M | -0.58M | -0.18M | -1.76M | 0.00M | 0.07M | 0.00M | 0.09M | -0.11M | 0.48M | -0.14M | -0.96M | -0.19M | 0.17M | -0.57M | -0.98M | -5.47M | -1.38M | 0.21M | 0.20M | -4.45M | 1.78M | -6.07M | -3.73M | -5.71M | -3.32M | -3.11M | -1.19M | -2.00M | -7.23M | -3.08M | 0.04M | -7.19M | 2.44M | -41.73M | -10.71M | -7.02M | -5.08M | 8.70M | 24.45M | 13.66M | 9.91M | 13.39M | 56.94M | 10.47M | 8.32M | 6.97M | 11.63M | 4.02M | 5.23M | 3.79M | 2.38M | -1.80M | -1.32M | -1.94M | -0.27M | -4.12M |
|
EPS (Basic)
|
0.09 | 0.01 | 0.16 | 0.09 | 0.14 | -0.03 | 0.70 | 0.05 | 0.03 | -0.03 | 0.09 | 0.02 | -0.03 | -0.08 | -1.14 | -0.07 | -0.08 | -0.13 | 0.03 | -0.01 | -0.02 | -0.11 | -0.03 | 0.00 | 0.00 | -0.09 | 0.04 | -0.12 | -0.08 | -0.12 | -0.07 | -0.06 | -0.02 | -0.04 | -0.15 | -0.06 | 0.00 | -0.14 | 0.05 | -0.82 | -0.21 | -0.14 | -0.10 | 0.14 | 0.38 | 0.21 | 0.15 | 0.21 | 0.91 | 0.17 | 0.14 | 0.11 | 0.19 | 0.07 | 0.09 | 0.07 | 0.04 | -0.03 | -0.03 | -0.04 | 0.00 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
0.09 | 0.01 | 0.16 | 0.09 | 0.14 | -0.03 | 0.70 | 0.05 | 0.06 | -0.03 | 0.09 | 0.02 | -0.03 | -0.08 | -1.13 | | | | | -0.01 | | | | | | | | | | | | | | | | | | | | | -0.82 | -0.14 | -0.10 | 0.14 | 0.36 | 0.20 | 0.14 | 0.20 | 0.85 | 0.16 | 0.13 | 0.11 | 0.18 | 0.06 | 0.08 | 0.06 | 0.04 | -0.03 | -0.02 | -0.04 | | -0.08 |
|
Shares Outstanding (Weighted Average)
|
47.69M | 47.71M | 47.76M | 47.79M | 48.44M | 48.46M | 48.48M | 48.47M | 48.47M | 48.46M | 48.59M | 48.60M | 48.61M | 50.93M | 50.93M | 50.61M | 50.54M | 50.64M | 50.68M | 50.70M | 50.75M | 50.78M | 50.81M | 50.83M | 50.84M | 50.86M | 50.82M | 49.99M | 49.54M | 48.66M | 48.69M | 48.76M | 49.01M | 49.18M | 49.48M | 49.52M | 49.87M | 49.96M | 50.35M | 50.64M | 51.08M | 51.55M | 51.88M | 63.13M | 63.53M | 63.55M | 63.25M | 64.30M | 63.65M | 61.76M | 62.47M | 62.62M | 62.90M | 60.39M | 60.18M | 57.99M | 58.23M | 58.26M | 54.31M | 53.52M | 53.82M | 53.88M |
|
Shares Outstanding (Diluted Average)
|
47.49M | 47.55M | 47.56M | 48.03M | 48.15M | 48.12M | 48.04M | 48.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
4.61M | -0.83M | 8.14M | 5.18M | 8.00M | -0.79M | -16.86M | 4.15M | 5.27M | -2.53M | 7.03M | 1.98M | -2.43M | -6.58M | -6.52M | -2.94M | -2.56M | -5.52M | 2.22M | 0.25M | -0.17M | -4.63M | -0.55M | 1.05M | 1.02M | -3.64M | 2.54M | -5.23M | -2.87M | -4.83M | -5.10M | -2.23M | -0.22M | -1.23M | -6.44M | -2.24M | 0.88M | -6.37M | 3.33M | -40.97M | -9.64M | -5.92M | -4.00M | 9.87M | 25.80M | 15.94M | 10.37M | 13.63M | 21.91M | 12.66M | 10.38M | 9.16M | 19.46M | 5.26M | 8.06M | 4.88M | 3.12M | -2.54M | -1.73M | -3.50M | 0.70M | -5.72M |
|
Tax Rate
|
8.92% | | 7.72% | 9.30% | 9.38% | 14.91% | | 38.58% | 41.81% | 40.08% | 38.37% | 44.02% | 37.21% | 42.37% | | | | | 4.80% | | | | | 21.03% | 14.96% | | 2.19% | | | | 44.23% | 0.06% | | 1.09% | 0.43% | 0.68% | | 0.68% | 6.98% | | | | | 0.32% | 1.71% | 0.68% | 3.59% | 0.76% | | 16.59% | 20.58% | 26.64% | 26.35% | 30.24% | 28.64% | 30.42% | 35.16% | 9.16% | 0.53% | 39.65% | | 26.14% |