|
Revenue
|
143.03M | 134.82M | -0.26M | 143.26M | 130.38M | 121.85M | 121.53M | 142.53M | 138.34M | 129.00M | 123.64M | 138.47M | 135.29M | 136.55M | 132.14M | 141.19M | 151.84M | 146.97M | 140.24M | 96.77M | 100.45M | 97.52M | 128.19M | 90.41M | 91.25M | 88.66M | 86.57M | 94.59M | 94.89M | 93.61M | 87.09M | 93.42M | 98.59M | 108.07M | 100.70M | 108.03M | 108.82M | 114.86M | 106.70M | 89.00M | 86.61M | 92.44M | 89.92M | 96.93M | 100.45M | 102.97M | 99.67M | 107.67M | 111.23M | 110.25M | 102.69M | 111.29M | 106.76M | 104.62M | 97.43M | 103.11M | 99.04M | 99.77M | 92.70M | 97.20M | 98.68M | 100.17M |
|
Cost of Revenue
|
103.33M | 98.30M | 95.32M | 103.56M | 96.29M | 91.66M | 69.44M | 114.28M | 104.39M | 98.39M | 109.26M | 102.67M | 98.63M | 98.79M | 68.74M | 105.80M | 113.65M | 110.45M | 104.86M | 66.81M | 69.09M | 67.80M | 78.34M | 63.72M | 64.21M | 63.37M | 61.65M | 64.60M | 64.03M | 63.65M | 60.69M | 63.23M | 68.27M | 74.31M | 71.61M | 75.34M | 76.36M | 81.02M | 76.77M | 65.09M | 61.46M | 64.36M | 63.31M | 67.74M | 71.55M | 73.77M | 72.23M | 73.66M | 76.01M | 76.77M | 74.34M | 77.25M | 73.66M | 74.09M | 69.76M | 72.20M | 69.26M | 70.52M | 65.34M | 66.97M | 68.57M | 68.22M |
|
Gross Profit
|
39.71M | 36.52M | 36.09M | 39.70M | 34.09M | 30.18M | 26.54M | 28.25M | 33.95M | 30.61M | 31.34M | 35.80M | 36.66M | 37.76M | 33.58M | 35.39M | 38.19M | 36.52M | 35.38M | 29.96M | 31.36M | 29.72M | 33.99M | 26.69M | 27.04M | 25.29M | 24.93M | 29.99M | 30.86M | 29.96M | 26.39M | 30.19M | 30.32M | 33.76M | 29.09M | 32.70M | 32.46M | 33.84M | 29.93M | 23.91M | 25.16M | 28.09M | 26.62M | 29.19M | 28.90M | 29.20M | 27.44M | 34.00M | 35.22M | 33.48M | 28.35M | 34.04M | 33.10M | 30.53M | 27.67M | 30.90M | 29.78M | 29.25M | 27.36M | 30.23M | 30.10M | 31.95M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 1.93M | 1.94M | 1.92M | 1.94M | 2.03M | 2.03M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M |
|
Selling, General & Administrative
|
20.28M | 20.97M | 21.18M | | 18.45M | 19.09M | 15.01M | 22.03M | 21.33M | 20.59M | 18.13M | 22.20M | 21.08M | 22.34M | 19.24M | 21.80M | 21.82M | 23.82M | | 16.05M | 16.12M | 16.43M | 17.78M | 16.07M | 16.06M | 15.83M | | 17.32M | 17.04M | 16.64M | 18.23M | 17.73M | 17.57M | 19.94M | 18.25M | 19.70M | 19.64M | 19.75M | 19.07M | 18.12M | 16.54M | 16.69M | 16.92M | 18.91M | 18.09M | 17.51M | 16.89M | 17.68M | 17.94M | 17.29M | 17.88M | 18.34M | 18.34M | 17.41M | 14.74M | 17.17M | 16.56M | 16.34M | 15.31M | 16.95M | 17.72M | 16.99M |
|
Other Operating Expenses
|
| | | | 0.12M | 0.01M | -23.26M | 0.00M | 0.01M | 8.09M | -31.42M | 9.70M | 11.32M | 10.07M | 52.72M | 8.54M | 10.01M | -71.00M | | 0.00M | 0.01M | 0.36M | -19.48M | 6.88M | 7.03M | 5.99M | | -0.01M | 9.12M | 8.66M | 8.69M | 9.81M | 10.10M | 10.39M | 8.08M | 9.57M | 8.68M | 10.55M | 9.46M | 4.34M | 6.64M | 8.58M | -19.23M | 7.26M | -0.00M | -0.00M | 29.27M | 12.62M | 13.44M | 12.28M | 13.11M | 12.76M | 11.41M | 10.23M | 9.45M | 11.18M | 10.97M | 10.94M | 6.62M | 10.06M | 13.15M | 10.88M |
|
Operating Expenses
|
20.28M | 20.97M | 21.18M | | 18.45M | 19.09M | 15.01M | 22.03M | 21.33M | 20.59M | 18.13M | 22.20M | 21.08M | 22.34M | 19.24M | 21.80M | 21.82M | 23.82M | | 16.05M | 16.12M | 16.43M | 17.78M | 16.07M | 16.06M | 15.83M | | 17.32M | 17.04M | 16.64M | 18.23M | 17.73M | 17.57M | 19.94M | 18.25M | 19.70M | 19.64M | 19.75M | 19.07M | 18.12M | 16.54M | 16.69M | 16.92M | 18.91M | 18.09M | 17.51M | 16.89M | 17.68M | 17.94M | 17.29M | 17.88M | 18.34M | 18.34M | 17.41M | 14.74M | 17.33M | 16.70M | 16.48M | 15.44M | 17.08M | 17.85M | 17.12M |
|
Operating Income
|
19.43M | 15.55M | 14.91M | 39.70M | 15.77M | 11.10M | 22.82M | 6.23M | 12.62M | 10.02M | -4.46M | 13.60M | 15.82M | 15.43M | 83.81M | 13.59M | 16.37M | -80.61M | 35.38M | 13.91M | 15.26M | 13.65M | 20.25M | 10.62M | 10.98M | 9.20M | 24.93M | 12.66M | 13.77M | 13.32M | 8.07M | 12.46M | 12.76M | 14.01M | 10.86M | 12.99M | 12.81M | 14.08M | 10.95M | 5.90M | 8.92M | 11.56M | 9.53M | 10.55M | 10.80M | 11.69M | 10.54M | 16.32M | 17.28M | 16.17M | 16.38M | 15.70M | 14.71M | 13.12M | 12.94M | 13.73M | 13.18M | 13.05M | 12.02M | 13.28M | 12.38M | 14.98M |
|
EBIT
|
19.43M | 15.55M | 14.91M | 39.70M | 15.77M | 11.10M | 22.82M | 6.23M | 12.62M | 10.02M | -4.46M | 13.60M | 15.82M | 15.43M | 83.81M | 13.59M | 16.37M | -80.61M | 35.38M | 13.91M | 15.26M | 13.65M | 20.25M | 10.62M | 10.98M | 9.20M | 24.93M | 12.66M | 13.77M | 13.32M | 8.07M | 12.46M | 12.76M | 14.01M | 10.86M | 12.99M | 12.81M | 14.08M | 10.95M | 5.90M | 8.92M | 11.56M | 9.53M | 10.55M | 10.80M | 11.69M | 10.54M | 16.32M | 17.28M | 16.17M | 16.38M | 15.70M | 14.71M | 13.12M | 12.94M | 13.73M | 13.18M | 13.05M | 12.02M | 13.28M | 12.38M | 14.98M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.45M | 0.82M | 0.88M | 1.02M | 1.26M | 1.36M | 1.37M | 1.39M | 0.75M | 0.55M | 0.78M | 0.28M |
|
Other Non Operating Income
|
-0.01M | -0.15M | -0.05M | | 0.17M | 0.32M | 0.07M | 0.35M | -0.27M | -0.18M | -0.10M | 0.16M | -0.05M | -0.25M | -0.17M | -0.34M | 0.06M | 0.35M | | 0.16M | 0.00M | -0.01M | -0.10M | -0.01M | 0.01M | 0.09M | | -0.12M | -0.01M | -0.02M | 0.02M | 0.13M | 0.28M | 0.25M | 0.34M | 0.34M | 0.35M | 0.18M | 0.15M | -0.24M | -0.24M | -0.25M | -1.87M | -0.11M | -0.15M | -0.88M | -0.49M | -0.17M | -0.34M | -0.73M | -0.67M | -0.35M | -0.30M | -0.32M | -0.33M | -0.35M | -0.34M | -0.36M | -0.35M | -0.32M | -0.31M | -0.33M |
|
Non Operating Income
|
-0.33M | -0.36M | -0.31M | | -0.49M | 0.32M | -1.00M | 0.35M | -0.67M | -0.52M | -0.82M | 0.16M | -0.27M | -0.59M | 0.07M | -0.84M | -0.47M | 0.35M | | -0.00M | 0.00M | -0.01M | 0.31M | -0.01M | -0.22M | 0.09M | | -0.31M | -0.22M | -0.18M | -0.20M | -0.13M | 0.28M | 0.25M | 0.34M | 0.34M | 0.35M | 0.18M | 0.15M | -0.24M | -0.24M | -0.26M | -1.88M | -0.11M | -0.15M | -0.88M | -0.50M | -0.17M | -0.34M | -0.73M | -0.67M | 0.46M | 0.58M | 0.70M | 0.93M | 1.01M | 1.03M | 1.03M | 0.41M | -0.32M | 5.76M | -0.33M |
|
EBT
|
19.10M | 15.19M | 14.60M | 39.70M | 15.28M | 11.01M | 21.82M | 6.11M | 11.96M | 9.50M | -5.28M | 13.50M | 15.55M | 14.84M | 83.88M | 12.75M | 15.90M | -80.73M | 35.38M | 13.91M | 15.26M | 13.64M | 20.56M | 10.61M | 10.77M | 9.11M | 24.93M | 12.36M | 13.56M | 13.13M | 7.86M | 12.33M | 12.76M | 13.89M | 10.96M | 13.02M | 12.88M | 14.26M | 11.09M | 5.66M | 8.68M | 11.30M | 7.65M | 10.43M | 10.66M | 10.80M | 10.05M | 16.15M | 16.93M | 15.67M | 16.17M | 16.16M | 15.28M | 13.82M | 13.86M | 14.74M | 14.22M | 14.07M | 12.42M | 13.52M | 18.14M | 14.93M |
|
Tax Provisions
|
6.97M | 5.54M | -13.58M | | 5.57M | 4.12M | 8.10M | 2.23M | 4.36M | 3.33M | -2.34M | 5.00M | 5.75M | 5.49M | 19.84M | 4.72M | 5.88M | -9.56M | | 5.15M | 5.64M | 5.05M | 7.51M | 3.92M | 3.98M | 3.37M | | 4.57M | 5.02M | 4.86M | 1.50M | 3.08M | 3.19M | 3.47M | 3.50M | 3.38M | 3.35M | 3.71M | 2.52M | 1.47M | 2.26M | 2.94M | 5.24M | 3.13M | 3.20M | 3.24M | 3.39M | 4.52M | 4.74M | 4.39M | 5.78M | 4.53M | 4.37M | 3.91M | 5.37M | 4.05M | 3.91M | 3.87M | 5.09M | 3.72M | 4.99M | 4.11M |
|
Profit After Tax
|
12.13M | 9.64M | 9.82M | 11.42M | 9.71M | 6.89M | 3.33M | 3.88M | 7.59M | 6.17M | 7.07M | 8.51M | 9.80M | 9.35M | -14.47M | 8.03M | 10.02M | -71.18M | 8.60M | 8.76M | 9.61M | 8.60M | 4.84M | 6.68M | 6.78M | 5.74M | 7.21M | 7.78M | 8.54M | 8.27M | 8.16M | 9.25M | 9.57M | 10.42M | 8.20M | 9.63M | 9.53M | 10.55M | 8.57M | 4.18M | 6.42M | 8.36M | 5.12M | 7.30M | 7.46M | 7.56M | 6.66M | 11.63M | 12.19M | 11.29M | 12.19M | 11.63M | 10.91M | 9.91M | 10.15M | 10.69M | 10.31M | 10.20M | 9.02M | 9.80M | 13.15M | 10.83M |
|
Income from Continuing Operations
|
12.13M | 9.64M | 28.18M | 39.70M | 9.71M | 6.89M | 13.72M | 3.88M | 7.59M | 6.17M | -2.94M | 8.51M | 9.80M | 9.35M | 64.04M | 8.03M | 10.02M | -71.18M | 35.38M | 8.76M | 9.61M | 8.60M | 13.05M | 6.68M | 6.78M | 5.74M | 24.93M | 7.78M | 8.54M | 8.27M | 6.37M | 9.25M | 9.57M | 10.42M | 7.46M | 9.63M | 9.53M | 10.55M | 8.57M | 4.18M | 6.42M | 8.36M | 2.41M | 7.30M | 7.46M | 7.56M | 6.66M | 11.63M | 12.19M | 11.29M | 10.39M | 11.63M | 10.91M | 9.91M | 8.49M | 10.69M | 10.31M | 10.20M | 7.33M | 9.80M | 13.15M | 10.83M |
|
Consolidated Net Income
|
12.13M | 9.64M | 28.18M | 39.70M | 9.71M | 6.89M | 13.72M | 3.88M | 7.59M | 6.17M | -2.94M | 8.51M | 9.80M | 9.35M | 64.04M | 8.03M | 10.02M | -71.18M | 35.38M | 0.41M | 1.44M | 2.08M | 40.25M | -36.77M | 6.78M | 5.74M | 24.93M | 7.78M | 8.54M | 8.27M | 6.37M | 9.25M | 9.57M | 10.42M | 7.46M | 9.63M | 9.53M | 10.55M | 8.57M | 4.18M | 6.42M | 8.36M | 2.41M | 7.30M | 7.46M | 7.56M | 6.66M | 11.63M | 12.19M | 11.29M | 10.39M | 11.63M | 10.91M | 9.91M | 8.49M | 10.69M | 10.31M | 10.20M | 7.33M | 9.80M | 13.15M | 10.83M |
|
Income towards Parent Company
|
12.13M | 9.64M | 28.18M | 39.70M | 9.71M | 6.89M | 13.72M | 3.88M | 7.59M | 6.17M | -2.94M | 8.51M | 9.80M | 9.35M | 64.04M | 8.03M | 10.02M | -71.18M | 35.38M | 0.41M | 1.44M | 2.08M | 40.25M | -36.77M | 6.78M | 5.74M | 24.93M | 7.78M | 8.54M | 8.27M | 6.37M | 9.25M | 9.57M | 10.42M | 7.46M | 9.63M | 9.53M | 10.55M | 8.57M | 4.18M | 6.42M | 8.36M | 2.41M | 7.30M | 7.46M | 7.56M | 6.66M | 11.63M | 12.19M | 11.29M | 10.39M | 11.63M | 10.91M | 9.91M | 8.49M | 10.69M | 10.31M | 10.20M | 7.33M | 9.80M | 13.15M | 10.83M |
|
Net Income towards Common Stockholders
|
12.13M | 9.64M | 28.18M | 39.70M | 9.71M | 6.89M | 13.72M | 3.88M | 7.59M | 6.17M | -2.94M | 8.51M | 9.80M | 9.35M | 64.04M | 8.03M | 10.02M | -71.18M | 35.38M | 0.41M | 1.44M | 2.08M | 40.25M | -36.77M | 6.78M | 5.74M | 24.93M | 7.78M | 8.54M | 8.27M | 6.37M | 9.25M | 9.57M | 10.42M | 7.46M | 9.63M | 9.53M | 10.55M | 8.57M | 4.18M | 6.42M | 8.36M | 2.41M | 7.30M | 7.46M | 7.56M | 6.66M | 11.63M | 12.19M | 11.29M | 10.39M | 11.63M | 10.91M | 9.91M | 8.49M | 10.69M | 10.31M | 10.20M | 7.33M | 9.80M | 13.15M | 10.83M |
|
EPS (Basic)
|
0.47 | 0.37 | 1.09 | 0.44 | 0.37 | 0.27 | 0.53 | 0.15 | 0.29 | 0.24 | -0.11 | 0.33 | 0.38 | 0.36 | -0.55 | 0.31 | 0.39 | -2.76 | 0.34 | 0.34 | 0.37 | 0.34 | 0.19 | 0.26 | 0.26 | 0.22 | 0.28 | 0.31 | 0.34 | 0.33 | 0.32 | 0.37 | 0.37 | 0.40 | 0.32 | 0.37 | 0.37 | 0.41 | 0.33 | 0.16 | 0.25 | 0.32 | 0.20 | 0.28 | 0.29 | 0.29 | 0.25 | 0.45 | 0.47 | 0.44 | 0.47 | 0.45 | 0.42 | 0.38 | 0.39 | 0.41 | 0.40 | 0.39 | 0.35 | 0.38 | 0.51 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
0.47 | 0.37 | 1.09 | 0.44 | 0.37 | 0.27 | 0.53 | 0.15 | 0.29 | 0.24 | -0.11 | 0.33 | 0.38 | 0.36 | -0.55 | 0.31 | 0.39 | -2.76 | 0.34 | 0.34 | 0.37 | 0.33 | 0.19 | 0.26 | 0.26 | 0.22 | 0.28 | 0.31 | 0.34 | 0.33 | | 0.36 | 0.37 | 0.40 | 0.31 | 0.37 | 0.37 | 0.41 | 0.33 | 0.16 | 0.25 | 0.32 | 0.20 | 0.28 | 0.29 | 0.29 | 0.26 | 0.45 | 0.47 | 0.44 | 0.46 | 0.45 | 0.42 | 0.38 | 0.39 | 0.41 | 0.40 | 0.39 | 0.35 | 0.38 | 0.51 | 0.42 |
|
Shares Outstanding (Weighted Average)
|
25.84M | 25.86M | 25.86M | | 25.93M | 25.93M | 25.95M | | 25.99M | 26.03M | 26.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
25.88M | 25.91M | 25.89M | | 25.96M | 25.96M | 25.97M | | 26.01M | 26.05M | 26.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
19.43M | 15.55M | 14.91M | 39.70M | 15.77M | 11.10M | 22.82M | 6.23M | 12.62M | 10.02M | -4.46M | 13.60M | 15.82M | 15.43M | 83.81M | 13.59M | 16.37M | -80.61M | 35.38M | 13.91M | 15.26M | 13.65M | 20.25M | 10.62M | 10.98M | 9.20M | 24.93M | 12.66M | 13.77M | 13.32M | 8.07M | 12.46M | 12.76M | 14.01M | 10.86M | 12.99M | 12.81M | 14.08M | 10.95M | 5.90M | 8.92M | 11.56M | 9.53M | 10.55M | 10.80M | 11.69M | 10.54M | 16.32M | 17.28M | 16.17M | 16.38M | 15.70M | 14.71M | 13.12M | 12.94M | 13.89M | 13.33M | 13.18M | 12.15M | 13.41M | 12.51M | 15.11M |
|
Interest Expenses
|
0.32M | 0.21M | 0.26M | | 0.66M | 0.41M | 1.08M | 0.47M | 0.40M | 0.34M | 0.72M | 0.25M | 0.22M | 0.34M | -0.23M | 0.50M | 0.53M | 0.47M | | 0.00M | 0.00M | 0.00M | 0.95M | 0.00M | 0.23M | 0.17M | | 0.19M | 0.20M | 0.16M | 0.22M | 0.26M | 0.29M | 0.36M | 0.24M | 0.32M | 0.28M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | -0.77M | | | | | | | | | | | |
|
Tax Rate
|
36.50% | 36.50% | -93.07% | | 36.44% | 37.40% | 37.12% | 36.49% | 36.50% | 35.05% | 44.29% | 37.01% | 36.99% | 37.00% | 23.65% | 37.00% | 37.00% | 11.84% | | 37.00% | 37.00% | 37.00% | 36.51% | 37.00% | 36.98% | 37.00% | | 37.00% | 37.00% | 37.00% | 19.05% | 25.00% | 25.00% | 25.00% | 31.90% | 26.00% | 26.00% | 26.00% | 22.70% | 25.99% | 26.00% | 26.00% | 68.48% | 30.00% | 30.00% | 30.00% | 33.77% | 28.01% | 28.00% | 28.00% | 35.74% | 28.00% | 28.61% | 28.30% | 38.74% | 27.50% | 27.50% | 27.50% | 41.00% | 27.50% | 27.50% | 27.50% |