|
Revenue
|
74.58M | 72.29M | 70.36M | 73.77M | 74.80M | 74.72M | 75.70M | 162.94M | 175.80M | 104.56M | 139.92M | 146.55M | 159.38M | 193.55M | 215.54M | 228.42M | 278.21M | 299.64M | 300.71M | 291.90M | 293.86M | 292.31M | 281.45M | 280.87M | 295.65M | 302.34M | 298.39M | 305.28M | 298.43M | 314.85M | 306.98M |
|
Cost of Revenue
|
62.48M | 60.16M | 57.80M | 61.00M | 61.85M | 61.91M | 63.25M | 136.89M | 146.57M | 83.75M | 114.76M | 121.01M | 129.95M | 158.41M | 173.63M | 183.38M | 227.49M | 247.07M | 249.22M | 241.18M | 243.68M | 241.65M | 230.53M | 228.60M | 245.24M | 249.88M | 248.23M | 253.13M | 247.47M | 259.72M | 256.57M |
|
Gross Profit
|
12.10M | 12.12M | 12.56M | 12.78M | 12.95M | 12.80M | 12.45M | 26.05M | 29.24M | 20.80M | 25.16M | 25.54M | 29.43M | 35.13M | 41.91M | 45.04M | 50.73M | 52.57M | 51.49M | 50.72M | 50.17M | 50.67M | 50.92M | 52.27M | 50.41M | 52.47M | 50.16M | 52.16M | 50.96M | 55.13M | 50.41M |
|
Selling, General & Administrative
|
10.07M | 11.27M | 10.39M | 9.31M | 11.06M | 11.31M | 10.09M | 23.56M | 29.66M | 25.22M | 25.01M | 26.47M | 28.09M | 29.79M | 31.05M | 33.10M | 40.41M | 45.84M | 54.59M | 54.11M | 52.93M | 52.24M | 48.84M | 41.05M | 50.50M | 49.84M | 49.65M | 48.04M | 49.80M | 51.01M | 49.29M |
|
Other Operating Expenses
|
| | | | 2.68M | | | | | | 0.04M | | | | -0.08M | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
10.07M | 11.27M | 10.39M | 9.31M | 11.06M | 11.31M | 10.09M | 23.56M | 29.66M | 25.22M | 25.05M | 26.47M | 28.09M | 29.79M | 30.97M | 33.10M | 40.41M | 45.84M | 54.59M | 54.11M | 52.93M | 52.24M | 48.84M | 41.05M | 50.50M | 49.84M | 49.65M | 48.04M | 49.80M | 51.01M | 49.29M |
|
Operating Income
|
2.03M | 0.86M | 2.18M | 3.46M | 1.89M | 1.49M | 2.36M | 2.49M | -338.61M | -4.41M | 0.15M | -0.93M | 1.34M | 5.34M | 10.86M | 11.94M | 10.32M | 6.73M | -3.10M | -3.39M | -2.76M | -1.58M | 2.08M | 11.22M | -0.09M | 2.62M | 0.51M | -42.19M | 1.15M | 4.12M | 1.12M |
|
EBIT
|
2.03M | 0.86M | 2.18M | 3.46M | 1.89M | 1.49M | 2.36M | 2.49M | -338.61M | -4.41M | 0.15M | -0.93M | 1.34M | 5.34M | 10.86M | 11.94M | 10.32M | 6.73M | -3.10M | -3.39M | -2.76M | -1.58M | 2.08M | 11.22M | -0.09M | 2.62M | 0.51M | -42.19M | 1.15M | 4.12M | 1.12M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.33M | 0.15M | 0.15M | 0.15M | 0.11M | 133.00 | 131.00 | 132.00 | 133.00 | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.26M | 0.29M | 0.37M | -0.25M | 0.24M | 0.34M | 0.25M | 0.60M | 0.27M | 0.24M | 0.27M | 0.20M | 1.43M | 0.43M | 0.57M | -0.01M | 0.78M | 0.21M | 0.46M | 0.43M | -2.75M | 2.86M | 1.98M | -3.67M | 1.97M | -3.47M | -3.29M | 0.22M | -1.18M | -0.69M | 0.23M |
|
Non Operating Income
|
0.26M | 0.29M | 0.43M | -0.25M | 0.24M | 0.34M | 0.25M | 0.60M | -1.79M | -1.45M | -0.69M | -0.34M | 0.96M | -0.61M | 0.57M | -0.93M | -6.08M | -1.14M | -1.47M | 10.51M | 0.23M | 0.13M | 0.49M | 0.25M | 0.09M | -3.47M | 0.33M | 0.22M | 0.18M | 0.41M | 0.23M |
|
EBT
|
1.89M | 0.80M | 2.61M | 3.54M | 1.95M | 1.59M | 2.24M | 2.15M | -340.40M | -5.86M | -0.54M | -1.27M | 2.31M | 4.73M | 10.59M | 9.70M | 4.24M | 5.59M | -4.57M | -5.26M | -8.02M | -1.35M | 1.94M | 4.82M | -0.74M | 1.83M | -5.09M | -42.14M | -2.46M | 1.03M | -1.63M |
|
Tax Provisions
|
0.51M | 0.72M | 0.84M | 0.78M | 0.71M | 0.52M | 0.67M | 0.54M | -0.46M | -1.46M | -0.06M | -2.75M | 0.65M | 1.42M | 2.68M | -0.23M | 1.10M | 1.10M | -0.67M | -1.76M | -2.23M | 0.21M | -0.04M | 2.09M | -0.18M | 1.60M | -1.25M | 1.80M | -0.93M | 0.52M | -0.76M |
|
Profit After Tax
|
1.39M | 1.03M | 1.77M | 2.31M | 1.24M | 1.07M | 1.57M | 1.60M | -340.14M | -4.39M | -0.71M | 1.36M | 1.66M | 3.41M | 7.91M | 9.94M | 3.14M | 4.56M | -3.89M | -3.35M | -5.93M | -1.56M | 1.97M | 2.72M | -0.69M | 0.23M | -3.94M | -43.89M | -1.65M | 1.22M | -1.12M |
|
Income from Non-Controlling Interests
|
0.04M | -0.42M | 0.10M | 0.35M | 0.12M | 0.04M | 0.18M | 0.17M | 0.20M | -0.26M | 0.23M | 0.12M | 0.30M | -0.09M | 0.36M | 0.11M | 0.03M | -0.07M | -0.03M | -0.15M | 0.14M | -0.71M | 0.09M | -0.00M | 0.14M | 0.22M | 0.10M | -0.05M | 0.12M | -0.71M | 0.24M |
|
Income from Continuing Operations
|
1.38M | 0.08M | 1.77M | 2.76M | 1.24M | 1.07M | 1.57M | 1.60M | -339.94M | -4.39M | -0.48M | 1.48M | 1.66M | 3.32M | 7.91M | 9.94M | 3.14M | 4.49M | -3.89M | -3.50M | -5.80M | -1.56M | 1.97M | 2.72M | -0.56M | 0.23M | -3.84M | -43.94M | -1.53M | 0.51M | -0.87M |
|
Consolidated Net Income
|
1.38M | 0.08M | 1.77M | 2.76M | 1.24M | 1.07M | 1.57M | 1.60M | -339.94M | -4.39M | -0.48M | 1.48M | 1.66M | 3.32M | 7.91M | 9.94M | 3.14M | 4.49M | -3.89M | -3.50M | -5.80M | -1.56M | 1.97M | 2.72M | -0.56M | 0.23M | -3.84M | -43.94M | -1.53M | 0.51M | -0.87M |
|
Income towards Parent Company
|
1.38M | 0.08M | 1.77M | 2.76M | 1.24M | 1.07M | 1.57M | 1.60M | -339.94M | -4.39M | -0.48M | 1.48M | 1.66M | 3.32M | 7.91M | 9.94M | 3.14M | 4.49M | -3.89M | -3.50M | -5.80M | -1.56M | 1.97M | 2.72M | -0.56M | 0.23M | -3.84M | -43.94M | -1.53M | 0.51M | -0.87M |
|
Preferred Dividend Payments
|
| 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
1.38M | -0.08M | 1.77M | 2.76M | 1.24M | 1.07M | 1.57M | 1.60M | -339.94M | -4.39M | -0.48M | 1.48M | 1.66M | 3.32M | 7.91M | 9.94M | 3.14M | 4.49M | -3.89M | -3.50M | -5.80M | -1.56M | 1.97M | 2.72M | -0.56M | 0.23M | -3.84M | -43.94M | -1.53M | 0.51M | -0.87M |
|
EPS (Basic)
|
0.07 | 0.05 | 0.08 | 0.13 | 0.05 | 0.05 | 0.07 | 0.02 | -6.52 | -0.08 | -0.01 | 0.03 | 0.03 | 0.07 | 0.15 | 0.19 | 0.06 | 0.08 | -0.07 | -0.06 | -0.11 | -0.02 | 0.03 | 0.05 | -0.01 | 0.00 | -0.07 | -0.84 | -0.03 | 0.02 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.05 | 0.05 | 0.06 | 0.02 | | -0.08 | -0.01 | 0.03 | 0.03 | 0.07 | 0.15 | 0.19 | 0.06 | 0.08 | -0.07 | -0.06 | -0.11 | -0.02 | 0.03 | 0.05 | -0.01 | 0.00 | -0.07 | -0.84 | -0.03 | 0.02 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
19.97M | 19.97M | 21.36M | 20.99M | 22.17M | 22.17M | 22.26M | 27.11M | 52.15M | 52.15M | 52.15M | 52.10M | 51.91M | 51.91M | 51.91M | 51.92M | 53.71M | 53.71M | 53.80M | 53.76M | 53.82M | 54.05M | 54.14M | 53.88M | 52.16M | 52.59M | 52.73M | 52.55M | 52.74M | 52.97M | 53.03M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 27.11M | | 52.15M | 52.15M | 52.10M | 51.91M | 51.91M | 51.93M | 52.09M | 53.88M | 53.93M | 53.98M | 53.86M | 53.82M | 54.05M | 54.51M | 53.88M | 52.16M | 52.66M | 52.73M | 52.55M | 52.74M | 53.41M | 53.03M |
|
EBITDA
|
2.03M | 0.86M | 2.18M | 3.46M | 1.89M | 1.49M | 2.36M | 2.49M | -338.61M | -4.41M | 0.15M | -0.93M | 1.34M | 5.34M | 10.86M | 11.94M | 10.32M | 6.73M | -3.10M | -3.39M | -2.76M | -1.58M | 2.08M | 11.22M | -0.09M | 2.62M | 0.51M | -42.19M | 1.15M | 4.12M | 1.12M |
|
Interest Expenses
|
| | | | 0.34M | 0.39M | 0.49M | 0.53M | 2.06M | 0.43M | 0.94M | 0.90M | 0.90M | 0.93M | 0.90M | 1.36M | 1.28M | 1.55M | 2.27M | 2.36M | 2.87M | 2.85M | 2.71M | 3.05M | 2.83M | 3.12M | 2.64M | 2.83M | 2.61M | 2.82M | 2.94M |
|
Tax Rate
|
26.82% | 89.58% | 32.18% | 22.01% | 36.40% | 32.81% | 29.87% | 25.26% | 0.13% | 24.97% | 10.19% | 217.05% | 28.03% | 29.92% | 25.28% | -2.42% | 26.01% | 19.62% | 14.72% | 33.43% | 27.75% | -15.47% | -1.86% | 43.49% | 24.46% | 87.19% | 24.63% | -4.27% | 37.86% | 50.53% | 46.51% |