|
Revenue
|
55.72M | 147.56M | 93.85M | 150.27M | 136.97M | 116.33M | 91.31M | 87.56M | 108.40M | 106.80M | 89.00M | 90.65M | 94.08M | 106.31M | 122.93M | 109.22M | 112.67M |
|
Cost of Revenue
|
3.62M | -8.41M | | | 6.37M | -15.84M | | | | | | | | | | | |
|
Gross Profit
|
52.10M | 155.97M | | | 130.60M | 132.18M | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | 16.12M | 31.40M | 36.57M | 21.66M | 33.85M | 34.97M | 44.27M | 47.57M | 40.94M | 41.59M | 44.15M | 49.85M | 48.45M | 53.41M | 55.95M |
|
Research & Development
|
| | | | | | | | 1.56M | | | | 0.28M | | | | |
|
Selling, General & Administrative
|
1.76M | 5.20M | 2.77M | 2.27M | 2.71M | 6.48M | 8.58M | 8.01M | 5.25M | 6.08M | 6.49M | 6.62M | 5.59M | 5.94M | 7.46M | 8.52M | 6.99M |
|
Other Operating Expenses
|
21.92M | 74.84M | 5.17M | 7.73M | 7.87M | 9.85M | 5.72M | 6.30M | 7.79M | 33.01M | 6.48M | 6.88M | 6.34M | 42.15M | 8.25M | 6.44M | 6.55M |
|
Operating Expenses
|
23.68M | 80.04M | 32.49M | 50.91M | 59.48M | 52.40M | 61.92M | 63.69M | 75.80M | 102.07M | 69.39M | 68.77M | 69.39M | 113.22M | 80.40M | 88.48M | 93.08M |
|
Operating Income
|
32.03M | 67.52M | 61.36M | 99.36M | 77.49M | 63.94M | 29.39M | 23.87M | 32.60M | 4.73M | 19.60M | 21.89M | 24.68M | -6.92M | 42.53M | 20.73M | 19.59M |
|
EBIT
|
32.03M | 67.52M | 61.36M | 99.36M | 77.49M | 63.94M | 29.39M | 23.87M | 32.60M | 4.73M | 19.60M | 21.89M | 24.68M | -6.92M | 42.53M | 20.73M | 19.59M |
|
Non Operating Investment Income
|
| | | | | | | | | 0.51M | 7.78M | -8.77M | -18.32M | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | 0.27M | | | | | |
|
Other Non Operating Income
|
-6.56M | -14.27M | -28.39M | -5.46M | 3.07M | 5.46M | 13.32M | 1.22M | -8.13M | 19.13M | -3.16M | -0.79M | 11.84M | -8.80M | -14.86M | 23.93M | 5.22M |
|
Non Operating Income
|
-6.91M | -15.73M | -28.92M | -6.07M | 2.50M | 5.54M | 18.26M | -11.00M | -9.49M | 17.23M | 1.46M | -15.11M | -11.30M | -9.34M | -29.84M | 12.12M | -0.30M |
|
EBT
|
31.68M | 66.06M | 32.44M | 93.28M | 79.99M | 69.47M | 47.65M | 12.87M | 23.11M | 21.95M | 21.06M | 6.78M | 13.38M | -16.26M | 12.69M | 32.86M | 19.29M |
|
Tax Provisions
|
| | | | | 12.85M | 10.80M | 4.13M | 5.20M | 4.38M | 4.84M | 1.70M | 4.33M | -4.64M | 2.90M | 7.80M | 4.80M |
|
Profit After Tax
|
25.12M | 51.79M | 32.44M | 93.28M | 79.99M | 56.62M | 36.87M | 8.74M | 17.96M | 17.54M | 16.23M | 5.10M | 9.05M | -11.62M | 9.81M | 25.08M | 14.52M |
|
Equity Income
|
| | | | | | | | | | 7.78M | -8.77M | -18.32M | 4.13M | -9.97M | -5.79M | 0.55M |
|
Income from Continuing Operations
|
31.68M | 66.06M | 32.44M | 93.28M | 79.99M | 56.62M | 36.85M | 8.74M | 17.91M | 17.57M | 16.23M | 5.08M | 9.05M | -11.62M | 9.79M | 25.06M | 14.49M |
|
Consolidated Net Income
|
31.68M | 66.06M | 32.44M | 93.28M | 79.99M | 56.62M | 36.85M | 8.74M | 17.91M | 17.57M | 16.23M | 5.08M | 9.05M | -11.62M | 9.79M | 25.06M | 14.49M |
|
Income towards Parent Company
|
31.68M | 66.06M | 32.44M | 93.28M | 79.99M | 56.62M | 36.85M | 8.74M | 17.91M | 17.57M | 16.23M | 5.08M | 9.05M | -11.62M | 9.79M | 25.06M | 14.49M |
|
Net Income towards Common Stockholders
|
31.68M | 66.06M | 32.44M | 93.28M | 79.99M | 56.62M | 36.85M | 8.74M | 17.91M | 17.57M | 16.23M | 5.08M | 9.05M | -11.62M | 9.79M | 25.06M | 14.49M |
|
EPS (Basic)
|
| 0.50 | 0.24 | 0.70 | 0.60 | 0.42 | 0.28 | 0.07 | 0.13 | 0.13 | 0.12 | 0.04 | 0.07 | -0.09 | 0.07 | 0.19 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| 0.50 | 0.24 | 0.70 | 0.60 | 0.42 | 0.28 | 0.07 | 0.13 | 0.13 | 0.12 | 0.04 | 0.07 | -0.09 | 0.07 | 0.19 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
| 132.92M | 132.92M | 132.92M | 132.92M | 132.92M | 133.00M | 132.93M | 134.40M | 133.09M | 130.14M | 130.20M | 130.20M | 130.19M | 130.34M | 130.47M | 130.47M |
|
Shares Outstanding (Diluted Average)
|
| 132.92M | 132.92M | 132.92M | 132.92M | 133.07M | 133.00M | 132.94M | 134.42M | 133.11M | 130.16M | 130.25M | 130.24M | 130.23M | 130.40M | 130.59M | 130.51M |
|
EBITDA
|
32.03M | 67.52M | 77.49M | 130.76M | 114.06M | 85.59M | 63.24M | 58.84M | 76.87M | 52.30M | 60.54M | 63.48M | 68.83M | 42.93M | 90.98M | 74.15M | 75.54M |
|
Interest Expenses
|
0.35M | 1.46M | 0.53M | 0.61M | 0.57M | 0.28M | 0.34M | 1.21M | 1.36M | 2.41M | 3.16M | 5.82M | 4.82M | 4.67M | 5.01M | 5.91M | 6.07M |
|
Tax Rate
|
| | | | | 18.50% | 22.66% | 32.09% | 22.50% | 19.96% | 22.96% | 25.08% | 32.35% | 28.52% | 22.85% | 23.74% | 24.88% |