|
Revenue
|
21.61M | 23.32M | 27.26M | 31.61M | 39.25M | 38.07M | | 50.70M | 54.77M | 53.04M | 95.25M | 55.27M | 57.03M | 48.83M | 43.24M | 51.06M | 55.79M | 49.37M | 49.05M | 56.81M | 61.05M | 55.01M | 54.80M | 54.39M | 54.02M | 48.04M | 44.29M | 51.03M | 50.81M | 45.23M | 49.87M | 81.35M | 89.33M | 88.00M | 84.15M | 97.32M | 136.17M | 135.84M | 138.72M | 146.85M | 143.84M | 138.04M | 125.93M | 129.48M | 119.29M | 122.64M | 151.62M | 204.84M | 223.41M | 223.24M | | 240.50M | 241.70M | 207.20M | 196.00M | 213.20M | 227.60M | 201.40M | 193.40M | 212.00M | 219.90M | 194.50M | 179.50M | 195.50M | 212.50M | 220.30M |
|
Cost of Revenue
|
| 17.96M | 20.47M | 21.48M | 25.26M | 24.52M | | 30.76M | 33.10M | 32.29M | 53.69M | 33.06M | 34.06M | 29.43M | 27.25M | 30.56M | 32.39M | 29.75M | 29.61M | 32.74M | 35.29M | 32.72M | 33.02M | 32.99M | 32.61M | 29.54M | 28.50M | 31.49M | 31.86M | 29.69M | 32.55M | 48.56M | 50.75M | 51.71M | 55.30M | 59.70M | 85.76M | 84.10M | 85.80M | 90.34M | 87.61M | 85.93M | 78.50M | 77.63M | 74.58M | 75.70M | 98.90M | 129.48M | 141.26M | 142.30M | 328.49M | 156.90M | 159.40M | 137.90M | 132.70M | 142.20M | 151.80M | 141.70M | 138.20M | 144.80M | 149.30M | 134.00M | 125.50M | 135.60M | 145.00M | 147.30M |
|
Gross Profit
|
| 5.35M | 6.79M | 10.12M | 13.98M | 13.55M | | 19.94M | 21.67M | 20.75M | 41.56M | 22.22M | 22.97M | 19.40M | 15.99M | 20.50M | 23.40M | 19.61M | 19.44M | 24.07M | 25.76M | 22.29M | 21.78M | 21.39M | 21.40M | 18.50M | 15.79M | 19.54M | 18.95M | 15.54M | 17.32M | 32.79M | 38.58M | 36.29M | 28.85M | 37.62M | 50.40M | 51.73M | 52.93M | 56.51M | 56.23M | 52.12M | 47.43M | 51.85M | 44.72M | 46.94M | 52.72M | 75.37M | 82.15M | 80.94M | | 83.60M | 82.30M | 69.30M | 63.30M | 71.00M | 75.80M | 59.70M | 55.20M | 67.20M | 70.60M | 60.50M | 54.00M | 59.90M | 67.50M | 73.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.12M | 0.12M | 1.12M | 2.31M | 2.04M | 2.04M | 2.04M | 2.05M | 8.08M | 7.05M | 6.09M | 4.52M | 4.54M | 4.48M | 4.52M | 4.35M | 4.42M | 4.56M | | 10.20M | 7.68M | 7.41M | 19.48M | 7.00M | 6.80M | 6.80M | 7.50M | 8.10M | 8.30M | 8.20M | 8.20M | 7.90M | 7.90M | 7.90M | 7.90M | 8.30M | 8.30M | 7.60M |
|
Selling, General & Administrative
|
| 4.93M | 5.24M | 5.16M | 4.84M | 5.37M | | 6.03M | 6.29M | 5.25M | 8.58M | 6.95M | 6.50M | 6.20M | 6.50M | 6.57M | 6.64M | 6.54M | 7.04M | 7.34M | 7.38M | 7.66M | 7.45M | 7.29M | 7.33M | 7.46M | | 7.47M | 8.39M | 8.17M | 11.31M | 14.70M | 15.84M | 16.85M | 18.18M | 18.32M | 25.32M | 25.44M | 24.79M | 26.16M | 25.31M | 24.07M | 24.13M | 25.66M | 23.60M | 24.04M | | 30.56M | 32.41M | 32.79M | 57.39M | 33.70M | 32.50M | 31.70M | 35.00M | 38.10M | 38.00M | 37.70M | 35.10M | 39.00M | 36.70M | 30.40M | 32.80M | 34.60M | 37.30M | 38.20M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 0.00M | | | | -0.14M | | | | | | | | | | | | | | | | | | | | | 7.97M | 6.93M | 7.05M | 9.11M | 9.11M | 12.55M | 4.47M | 14.87M | 15.60M | 12.93M | 18.26M | | | -2.71M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 4.93M | 5.24M | 5.16M | 4.84M | 5.37M | | 6.03M | 6.29M | 5.25M | 8.58M | 6.95M | 6.50M | 6.20M | 6.50M | 6.57M | 6.64M | 6.54M | 7.04M | 7.34M | 7.38M | 7.66M | 7.45M | 7.29M | 7.33M | 7.46M | | 7.47M | 8.39M | 8.17M | 11.31M | 14.70M | 15.84M | 16.85M | 18.18M | 18.32M | 25.32M | 25.44M | 24.79M | 26.16M | 25.31M | 25.79M | 24.13M | 25.66M | 23.60M | 24.04M | | 30.56M | 32.41M | 32.79M | 57.39M | 33.70M | 32.50M | 31.70M | 35.00M | 38.10M | 38.00M | 37.70M | 35.10M | 39.00M | 36.70M | 30.40M | 32.80M | 34.60M | 37.30M | 38.20M |
|
Operating Income
|
| 0.42M | 1.55M | 4.96M | 9.14M | 8.18M | | 13.91M | 15.38M | 15.50M | 32.98M | 15.26M | 16.46M | 13.20M | 9.49M | 13.93M | 16.76M | 13.07M | 12.40M | 16.73M | 18.38M | 14.63M | 14.33M | 14.11M | 14.07M | 11.04M | 7.67M | 11.89M | 10.44M | 7.24M | 4.89M | 15.78M | 20.70M | 17.40M | 7.60M | 17.25M | 17.00M | 19.25M | 22.05M | 25.83M | 26.37M | 19.14M | 18.77M | -10.03M | 16.70M | 18.34M | 10.40M | 34.61M | 42.06M | 40.75M | | 42.90M | 43.00M | 30.70M | 20.70M | 24.80M | 29.50M | 13.80M | 11.90M | 20.30M | 26.00M | 22.20M | 13.30M | 17.00M | 21.90M | 1.30M |
|
EBIT
|
| 0.42M | 1.55M | 4.96M | 9.14M | 8.18M | | 13.91M | 15.38M | 15.50M | 32.98M | 15.26M | 16.46M | 13.20M | 9.49M | 13.93M | 16.76M | 13.07M | 12.40M | 16.73M | 18.38M | 14.63M | 14.33M | 14.11M | 14.07M | 11.04M | 7.67M | 11.89M | 10.44M | 7.24M | 4.89M | 15.78M | 20.70M | 17.40M | 7.60M | 17.25M | 17.00M | 19.25M | 22.05M | 25.83M | 26.37M | 19.14M | 18.77M | -10.03M | 16.70M | 18.34M | 10.40M | 34.61M | 42.06M | 40.75M | | 42.90M | 43.00M | 30.70M | 20.70M | 24.80M | 29.50M | 13.80M | 11.90M | 20.30M | 26.00M | 22.20M | 13.30M | 17.00M | 21.90M | 1.30M |
|
Interest & Investment Income
|
| -0.15M | 0.99M | -0.14M | 0.14M | 0.20M | | 0.16M | 0.19M | 0.24M | 0.30M | 0.34M | 0.29M | 0.41M | 0.33M | 0.20M | 0.24M | 0.27M | 0.26M | 0.31M | 0.28M | 0.33M | 0.67M | 0.32M | 0.34M | 0.36M | | 0.37M | 0.39M | 0.30M | -0.27M | -0.62M | -0.96M | -1.12M | -1.07M | -0.48M | -4.15M | -4.62M | -4.62M | -4.38M | -4.05M | -3.79M | -3.16M | -2.95M | -2.89M | -2.73M | | -4.75M | -4.40M | -3.81M | -8.33M | -3.80M | -3.80M | -4.10M | -5.00M | -6.20M | -7.80M | -8.70M | -8.60M | -8.20M | -8.50M | -9.00M | -8.10M | -7.40M | -7.00M | -6.90M |
|
Other Non Operating Income
|
| -0.09M | -0.51M | -0.02M | -0.07M | -0.01M | | 0.05M | 0.03M | -0.05M | 0.22M | 0.01M | 0.07M | -0.00M | 0.04M | 0.12M | 0.03M | -0.08M | -0.04M | -0.01M | 0.04M | 0.23M | 0.51M | 0.96M | -0.26M | 0.14M | | 0.11M | 0.15M | 0.05M | 0.08M | 0.05M | -0.01M | 0.02M | -0.81M | -0.51M | -3.30M | -0.14M | 0.21M | 0.44M | -0.50M | 0.07M | 0.72M | -0.12M | -0.28M | 0.73M | | -0.46M | -0.50M | 0.62M | -1.32M | 0.90M | -0.60M | 0.20M | 2.40M | -0.40M | 0.20M | -0.10M | 1.70M | -0.30M | 0.30M | 0.20M | 3.20M | -0.10M | 0.50M | 19.00M |
|
Non Operating Income
|
| 0.09M | -0.81M | | 0.11M | 0.05M | | 0.29M | -0.03M | 1.29M | 1.21M | 0.12M | 0.04M | -0.01M | -0.20M | -0.09M | 0.48M | -0.47M | 0.09M | -0.08M | -0.27M | -0.19M | -0.41M | -0.03M | -0.18M | 1.00M | | -0.18M | -0.39M | -0.03M | -0.15M | -0.07M | -0.64M | 0.34M | -0.81M | 0.04M | -0.08M | -0.14M | -1.54M | -0.11M | 0.16M | 0.07M | -0.39M | 0.09M | 0.02M | 0.02M | | 0.00M | 0.11M | 0.62M | 3.47M | -0.70M | -0.60M | -0.20M | 3.20M | -0.20M | 0.20M | | 1.40M | 0.20M | 0.30M | 0.20M | 3.20M | | 0.50M | 19.00M |
|
EBT
|
| 0.57M | 1.63M | 5.15M | 9.32M | 8.41M | | 14.42M | 15.57M | 16.98M | 34.71M | 15.74M | 16.86M | 13.59M | 9.66M | 14.15M | 17.52M | 12.79M | 12.71M | 16.95M | 18.42M | 15.00M | 15.37M | 15.36M | 13.97M | 12.54M | 7.36M | 12.20M | 10.59M | 7.56M | 4.55M | 15.14M | 10.90M | 15.98M | 5.52M | 15.89M | 9.22M | 14.25M | 17.03M | 21.06M | 21.93M | 15.46M | 16.86M | -13.02M | 13.54M | 16.36M | 7.16M | 29.39M | 37.27M | 37.25M | | 39.30M | 38.80M | 26.70M | 17.10M | 18.00M | 21.80M | 5.00M | 4.40M | 12.00M | 17.60M | 13.30M | 7.60M | 9.50M | 14.90M | 12.80M |
|
Tax Provisions
|
| 0.02M | 0.34M | 1.84M | 3.21M | 2.70M | | 4.65M | 5.13M | 5.59M | 12.16M | 5.12M | 5.62M | 4.76M | 2.96M | 4.58M | 5.73M | 4.52M | 4.36M | 5.56M | 6.24M | 5.12M | 5.04M | 4.98M | 4.73M | 4.13M | | 3.99M | 3.60M | 2.57M | 1.88M | 4.93M | 3.62M | 4.68M | 9.53M | 3.98M | 2.42M | 2.65M | 1.40M | 4.66M | 4.66M | 2.67M | 4.11M | 4.21M | 0.64M | 3.38M | | 6.81M | 6.58M | 9.49M | 22.88M | 8.80M | 8.70M | 6.30M | 4.80M | 4.10M | 5.00M | 1.50M | 8.90M | 2.80M | 4.00M | 1.90M | 11.40M | 2.20M | 3.50M | 2.50M |
|
Profit After Tax
|
0.54M | 0.55M | 1.29M | 3.31M | 6.11M | 5.71M | | 9.77M | 10.44M | 11.39M | 22.54M | 10.62M | 11.25M | 8.84M | 6.69M | 9.57M | 11.79M | 8.28M | 8.34M | 11.38M | 12.19M | 9.88M | 10.33M | 10.38M | 9.25M | 8.41M | 5.10M | 8.21M | 6.99M | 4.99M | 3.12M | 10.21M | 7.28M | 11.29M | 2.77M | 11.91M | 6.80M | 11.60M | 16.42M | 16.40M | 17.27M | 12.79M | 13.81M | -17.22M | 12.91M | 12.98M | 5.55M | 22.59M | 30.69M | 27.76M | | 30.50M | 30.00M | 20.40M | 17.50M | 13.90M | 16.80M | 3.50M | 3.40M | 9.20M | 13.60M | 11.40M | 4.80M | 7.30M | 11.40M | 10.30M |
|
Income from Continuing Operations
|
| 0.55M | 1.29M | 3.31M | 6.11M | 5.71M | | 9.77M | 10.44M | 11.39M | 22.54M | 10.62M | 11.25M | 8.84M | 6.69M | 9.57M | 11.79M | 8.28M | 8.34M | 11.38M | 12.19M | 9.88M | 10.33M | 10.38M | 9.25M | 8.41M | 7.36M | 8.21M | 6.99M | 4.99M | 2.67M | 10.21M | 7.28M | 11.29M | -4.00M | 11.91M | 6.80M | 11.60M | 15.63M | 16.40M | 17.27M | 12.79M | 12.75M | -17.22M | 12.91M | 12.98M | 7.16M | 22.59M | 30.69M | 27.76M | | 30.50M | 30.10M | 20.40M | 12.30M | 13.90M | 16.80M | 3.50M | -4.50M | 9.20M | 13.60M | 11.40M | -3.80M | 7.30M | 11.40M | 10.30M |
|
Consolidated Net Income
|
| 0.55M | 1.29M | 3.31M | 6.11M | 5.71M | | 9.77M | 10.44M | 11.39M | 22.54M | 10.62M | 11.25M | 8.84M | 6.69M | 9.57M | 11.79M | 8.28M | 8.34M | 11.38M | 12.19M | 9.88M | 10.33M | 10.38M | 9.25M | 8.41M | 7.36M | 8.21M | 6.99M | 4.99M | 2.67M | 10.21M | 7.28M | 11.29M | -4.00M | 11.91M | 6.80M | 11.60M | 15.63M | 16.40M | 17.27M | 12.79M | 12.75M | -17.22M | 12.91M | 12.98M | 7.16M | 22.59M | 30.69M | 27.76M | | 30.50M | 30.10M | 20.40M | 12.30M | 13.90M | 16.80M | 3.50M | -4.50M | 9.20M | 13.60M | 11.40M | -3.80M | 7.30M | 11.40M | 10.30M |
|
Income towards Parent Company
|
| 0.55M | 1.29M | 3.31M | 6.11M | 5.71M | | 9.77M | 10.44M | 11.39M | 22.54M | 10.62M | 11.25M | 8.84M | 6.69M | 9.57M | 11.79M | 8.28M | 8.34M | 11.38M | 12.19M | 9.88M | 10.33M | 10.38M | 9.25M | 8.41M | 7.36M | 8.21M | 6.99M | 4.99M | 2.67M | 10.21M | 7.28M | 11.29M | -4.00M | 11.91M | 6.80M | 11.60M | 15.63M | 16.40M | 17.27M | 12.79M | 12.75M | -17.22M | 12.91M | 12.98M | 7.16M | 22.59M | 30.69M | 27.76M | | 30.50M | 30.10M | 20.40M | 12.30M | 13.90M | 16.80M | 3.50M | -4.50M | 9.20M | 13.60M | 11.40M | -3.80M | 7.30M | 11.40M | 10.30M |
|
Net Income towards Common Stockholders
|
| 0.55M | 1.29M | 3.31M | 6.11M | 5.71M | | 9.77M | 10.44M | 11.39M | 22.54M | 10.62M | 11.25M | 8.84M | 6.69M | 9.57M | 11.79M | 8.28M | 8.34M | 11.38M | 12.19M | 9.88M | 10.33M | 10.38M | 9.25M | 8.41M | 7.36M | 8.21M | 6.99M | 4.99M | 2.67M | 10.21M | 7.28M | 11.29M | -4.00M | 11.91M | 6.80M | 11.60M | 15.63M | 16.40M | 17.27M | 12.79M | 12.75M | -17.22M | 12.91M | 12.98M | 7.16M | 22.59M | 30.69M | 27.76M | | 30.50M | 30.10M | 20.40M | 12.30M | 13.90M | 16.80M | 3.50M | -4.50M | 9.20M | 13.60M | 11.40M | -3.80M | 7.30M | 11.40M | 10.30M |
|
EPS (Basic)
|
0.03 | 0.03 | 0.04 | 0.20 | | 0.22 | | 0.38 | 407.09 | 444.18 | 0.88 | 0.41 | 0.43 | 0.34 | 0.26 | 0.37 | 0.45 | 0.32 | 0.32 | 0.43 | 0.46 | 0.37 | 0.39 | 0.39 | 0.35 | 0.32 | 0.28 | 0.31 | 0.26 | 0.19 | 0.10 | 0.38 | 0.27 | 0.42 | -0.15 | 0.40 | 0.22 | 0.36 | 0.50 | 0.51 | 0.54 | 0.40 | 0.40 | -0.54 | 0.40 | 0.40 | 0.22 | 0.70 | 0.95 | 0.86 | | 0.94 | 0.92 | 0.63 | 0.54 | 0.43 | 0.51 | 0.11 | 0.10 | 0.28 | 0.41 | 0.34 | -0.11 | 0.22 | 0.34 | 0.31 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.03 | 0.04 | 0.20 | | 0.22 | | 0.38 | 406.52 | 443.33 | 0.88 | 0.41 | 0.43 | 0.34 | 0.26 | 0.37 | 0.45 | 0.32 | 0.32 | 0.43 | 0.46 | 0.37 | 0.39 | 0.39 | 0.35 | 0.32 | 0.28 | 0.31 | 0.26 | 0.19 | 0.10 | | | | | | | | | | | | 0.40 | | | | 0.22 | 0.70 | 0.95 | 0.85 | | 0.94 | 0.92 | 0.63 | 0.54 | 0.42 | 0.51 | 0.11 | 0.10 | 0.28 | 0.41 | 0.34 | -0.11 | 0.22 | 0.34 | 0.31 |
|
Shares Outstanding (Weighted Average)
|
| 16.88M | 25.26M | 16.94M | | 25.44M | 25.43M | 17.03M | 0.03M | 0.03M | 25.64M | 25.79M | 25.94M | 25.99M | 25.94M | 26.13M | 26.24M | 26.25M | 26.21M | 26.37M | 26.44M | 26.45M | 26.46M | 26.61M | 26.68M | 26.70M | 26.69M | 26.80M | 26.91M | 26.92M | 26.89M | 26.95M | 27.05M | 27.06M | 27.03M | 29.81M | 31.60M | 31.84M | 31.31M | 31.98M | 32.01M | 32.03M | 32.02M | 32.06M | 32.08M | 32.09M | 32.10M | 32.19M | 32.24M | 32.38M | 32.30M | 32.40M | 32.50M | 32.50M | 32.50M | 32.60M | 32.80M | 33.00M | 32.90M | 33.10M | 33.20M | 33.20M | 33.20M | 33.30M | 33.30M | 33.20M |
|
Shares Outstanding (Diluted Average)
|
| 16.92M | 25.30M | 16.98M | | 16.99M | 25.48M | 25.60M | 0.03M | 0.03M | 25.68M | 25.83M | 25.98M | 26.00M | 25.97M | 26.13M | 26.24M | 26.25M | 26.21M | 26.37M | 26.44M | 26.45M | 26.46M | 26.61M | 26.68M | 26.70M | 26.69M | 26.80M | 26.91M | 26.92M | 26.89M | | | | | | | | | | | | 32.11M | | | | 32.20M | 32.34M | 32.37M | 32.54M | 32.50M | 32.50M | 32.60M | 32.60M | 32.60M | 32.70M | 32.90M | 33.10M | 33.00M | 33.30M | 33.30M | 33.20M | 33.30M | 33.40M | 33.40M | 33.30M |
|
EBITDA
|
| 0.42M | 1.55M | 4.96M | 9.14M | 8.18M | | 13.91M | 15.38M | 15.50M | 32.98M | 15.26M | 16.46M | 13.20M | 9.49M | 13.93M | 16.76M | 13.07M | 12.40M | 16.73M | 18.38M | 14.63M | 14.33M | 14.11M | 14.07M | 11.04M | 7.67M | 11.89M | 10.44M | 7.24M | 4.89M | 15.78M | 20.70M | 17.40M | 7.60M | 17.25M | 17.00M | 19.25M | 22.05M | 25.83M | 26.37M | 19.14M | 18.77M | -10.03M | 16.70M | 18.34M | 10.40M | 34.61M | 42.06M | 40.75M | | 42.90M | 43.00M | 30.70M | 20.70M | 24.80M | 29.50M | 13.80M | 11.90M | 20.30M | 26.00M | 22.20M | 13.30M | 17.00M | 21.90M | 1.30M |
|
Tax Rate
|
| 2.81% | 20.90% | 35.68% | 34.43% | 32.11% | | 32.23% | 32.97% | 32.91% | 35.04% | 32.51% | 33.30% | 35.00% | 30.68% | 32.35% | 32.69% | 35.32% | 34.34% | 32.82% | 33.86% | 34.16% | 32.81% | 32.43% | 33.82% | 32.95% | | 32.70% | 34.02% | 33.98% | 41.27% | 32.55% | 33.20% | 29.31% | 172.46% | 25.06% | 26.29% | 18.60% | 8.22% | 22.10% | 21.25% | 17.27% | 24.39% | -32.33% | 4.70% | 20.66% | | 23.16% | 17.64% | 25.47% | | 22.39% | 22.42% | 23.60% | 28.07% | 22.78% | 22.94% | 30.00% | 202.27% | 23.33% | 22.73% | 14.29% | 150.00% | 23.16% | 23.49% | 19.53% |