|
Revenue
|
31.97M | 76.81M | 90.19M | 87.08M | 101.12M | 102.70M | 128.70M | 110.10M | 122.25M | 128.59M | 144.90M | 120.23M | 138.13M | 142.36M | 144.92M | 119.29M | 144.22M | 140.21M | 151.83M | 124.90M | 152.64M | 151.66M |
|
Cost of Revenue
|
7.66M | 20.18M | 26.13M | 24.72M | 26.96M | 27.99M | 38.70M | 31.67M | 35.90M | 37.76M | 46.05M | 34.56M | 42.10M | 44.97M | 47.06M | 37.16M | 46.96M | 46.18M | 49.64M | 40.44M | 50.39M | 45.59M |
|
Gross Profit
|
24.31M | 56.63M | 64.06M | 62.36M | 74.15M | 74.70M | 90.00M | 78.43M | 86.35M | 90.83M | 98.85M | 85.68M | 96.03M | 97.39M | 97.86M | 82.14M | 97.26M | 94.03M | 102.20M | 84.46M | 102.25M | 106.07M |
|
Selling, General & Administrative
|
6.20M | 8.41M | 19.98M | 18.35M | 71.50M | 28.43M | 31.32M | 27.22M | 29.27M | 27.65M | 36.51M | 34.16M | 34.84M | 36.23M | 35.45M | 35.99M | 35.77M | 35.53M | 35.59M | 33.84M | 34.75M | 37.12M |
|
Other Operating Expenses
|
14.08M | 23.65M | 31.31M | 27.95M | 34.71M | 35.72M | 42.25M | 37.47M | 47.63M | 51.97M | 59.08M | 48.22M | 54.63M | 51.21M | 48.19M | 45.70M | 59.94M | 67.13M | 57.70M | 50.83M | 57.58M | 59.31M |
|
Operating Expenses
|
20.28M | 32.06M | 51.29M | 46.30M | 106.21M | 64.15M | 73.57M | 64.69M | 76.90M | 79.62M | 95.59M | 82.38M | 89.47M | 87.44M | 83.63M | 81.69M | 95.71M | 102.66M | 93.30M | 84.67M | 92.33M | 96.43M |
|
Operating Income
|
4.04M | 24.57M | 12.77M | 16.06M | -32.06M | 10.55M | 16.43M | 13.74M | 9.45M | 11.21M | 3.26M | 3.30M | 6.57M | 9.95M | 14.23M | 0.44M | 1.55M | -8.63M | 8.90M | -0.21M | 9.91M | 9.63M |
|
EBIT
|
4.04M | 24.57M | 12.77M | 16.06M | -32.06M | 10.55M | 16.43M | 13.74M | 9.45M | 11.21M | 3.26M | 3.30M | 6.57M | 9.95M | 14.23M | 0.44M | 1.55M | -8.63M | 8.90M | -0.21M | 9.91M | 9.63M |
|
Interest & Investment Income
|
| | | | | | | | | | | | 1.07M | 1.90M | 2.28M | 2.85M | 2.83M | 2.93M | 2.64M | 2.08M | 2.12M | 2.31M |
|
Other Non Operating Income
|
0.10M | 0.01M | -0.13M | -0.04M | -0.03M | -0.82M | -0.06M | -0.00M | | 0.00M | -0.65M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | | 0.00M | 0.84M | -0.00M | -0.00M | 0.01M |
|
Non Operating Income
|
| | 0.14M | 0.00M | -0.03M | -0.93M | -0.12M | 0.01M | 0.07M | 0.60M | 0.38M | 1.07M | 1.52M | 1.90M | 2.28M | 2.84M | 2.83M | 2.93M | 3.48M | 2.08M | 2.12M | 2.32M |
|
EBT
|
4.13M | 24.59M | 12.78M | 16.02M | -32.09M | 9.62M | 16.31M | 13.75M | 9.52M | 11.81M | 3.64M | 4.37M | 8.08M | 11.85M | 16.51M | 3.28M | 4.38M | -5.70M | 12.38M | 1.86M | 12.03M | 11.96M |
|
Tax Provisions
|
| 5.30M | 0.62M | 4.60M | 8.50M | 2.70M | 3.71M | 4.90M | 4.70M | 7.80M | 0.24M | 2.50M | 3.50M | 5.70M | 6.47M | 1.84M | 3.30M | -4.00M | 10.49M | 2.00M | 4.93M | 3.21M |
|
Profit After Tax
|
4.13M | 19.32M | 12.13M | 11.44M | -40.55M | 6.95M | 12.60M | 8.90M | 4.85M | 4.04M | 3.39M | 1.91M | 4.58M | 6.15M | 10.00M | 1.44M | 1.10M | -1.70M | 1.89M | -0.10M | 7.10M | 8.75M |
|
Income from Continuing Operations
|
4.13M | 19.29M | 12.16M | 11.42M | -40.59M | 6.92M | 12.60M | 8.85M | 4.82M | 4.01M | 3.40M | 1.87M | 4.58M | 6.15M | 10.04M | 1.44M | 1.08M | -1.70M | 1.89M | -0.14M | 7.10M | 8.75M |
|
Consolidated Net Income
|
4.13M | 19.29M | 12.16M | 11.42M | -40.59M | 6.92M | 12.60M | 8.85M | 4.82M | 4.01M | 3.40M | 1.87M | 4.58M | 6.15M | 10.04M | 1.44M | 1.08M | -1.70M | 1.89M | -0.14M | 7.10M | 8.75M |
|
Income towards Parent Company
|
4.13M | 19.29M | 12.16M | 11.42M | -40.59M | 6.92M | 12.60M | 8.85M | 4.82M | 4.01M | 3.40M | 1.87M | 4.58M | 6.15M | 10.04M | 1.44M | 1.08M | -1.70M | 1.89M | -0.14M | 7.10M | 8.75M |
|
Net Income towards Common Stockholders
|
4.13M | 19.29M | 12.16M | 11.42M | -40.59M | 6.92M | 12.60M | 8.85M | 4.82M | 4.01M | 3.40M | 1.87M | 4.58M | 6.15M | 10.04M | 1.44M | 1.08M | -1.70M | 1.89M | -0.14M | 7.10M | 8.75M |
|
EPS (Basic)
|
0.03 | 0.13 | 0.07 | 0.07 | -0.26 | 0.04 | 0.08 | 0.05 | 0.03 | 0.02 | 0.02 | 0.01 | 0.03 | 0.04 | 0.05 | 0.01 | 0.01 | -0.01 | 0.02 | 0.00 | 0.04 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.12 | 0.06 | 0.07 | -0.26 | 0.03 | 0.08 | 0.05 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 | 0.03 | 0.05 | 0.01 | 0.01 | -0.01 | 0.02 | 0.00 | 0.04 | 0.05 |
|
Shares Outstanding (Weighted Average)
|
| | 161.39M | 161.39M | 160.91M | 160.91M | 164.27M | 164.27M | 164.77M | 165.35M | 166.59M | 166.59M | 167.10M | 168.47M | 169.13M | 169.91M | 170.23M | 170.86M | 169.81M | 162.52M | 162.55M | 163.27M |
|
Shares Outstanding (Diluted Average)
|
157.40M | 164.86M | 163.33M | 168.01M | 156.87M | 199.39M | 159.18M | 193.38M | 191.14M | 189.76M | 187.55M | 182.85M | 183.33M | 182.55M | 182.41M | 180.70M | 180.20M | 180.61M | 180.10M | 162.47M | 173.52M | 180.88M |
|
EBITDA
|
4.04M | 24.57M | 12.77M | 16.06M | -32.06M | 10.55M | 16.43M | 13.74M | 9.45M | 11.21M | 3.26M | 3.30M | 6.57M | 9.95M | 14.23M | 0.44M | 1.55M | -8.63M | 8.90M | -0.21M | 9.91M | 9.63M |
|
Tax Rate
|
| 21.56% | 4.84% | 28.71% | | 28.07% | 22.78% | 35.63% | 49.36% | 66.02% | 6.62% | 57.23% | 43.31% | 48.13% | 39.20% | 56.25% | 75.29% | 70.18% | 84.77% | | 40.99% | 26.87% |