|
Revenue
|
| | 154.17M | 143.09M | 155.38M | 168.26M | 163.57M | 151.52M | 172.68M | 182.31M | 186.09M | 171.11M | 192.72M | 196.16M | 181.74M | 175.13M | 198.54M | 213.00M | 191.33M | 187.73M | 209.92M | 215.89M | 194.51M | 194.77M | 211.69M | 220.59M | 200.43M | 196.83M | 207.65M | 214.96M | 199.44M | 198.78M | 210.55M | 208.97M | 187.24M | 191.89M | 209.32M | 213.84M | 179.43M | 109.97M | 217.51M | 241.34M | 236.49M | 249.99M | 260.38M | 265.94M | 238.95M | 253.22M | 274.50M | 280.56M | 224.75M | 206.29M | 220.35M | 210.74M | 184.00M | 178.64M | 175.91M | 184.35M | 181.57M | 181.03M | 194.48M |
|
Cost of Revenue
|
| | 75.22M | 69.69M | 74.94M | 80.34M | 78.23M | 71.77M | 82.00M | 86.04M | 85.78M | 79.80M | 88.84M | 90.16M | 83.88M | 80.99M | 92.34M | 98.84M | 88.68M | 87.55M | 98.18M | 99.68M | 90.09M | 90.61M | 97.95M | 99.57M | 90.83M | 89.71M | 95.63M | 98.77M | 90.53M | 90.98M | 95.17M | 94.50M | 84.16M | 88.34M | 97.30M | 98.01M | 79.88M | 50.32M | 95.34M | 103.72M | 101.46M | 108.49M | 112.38M | 115.85M | 97.98M | 106.61M | 117.78M | 120.62M | 91.97M | 81.39M | 86.35M | 79.33M | 72.98M | 70.65M | 70.00M | 70.20M | 70.48M | 70.92M | 77.22M |
|
Gross Profit
|
| | 78.95M | 73.41M | 80.44M | 87.92M | 85.34M | 79.75M | 90.67M | 96.27M | 100.31M | 91.31M | 103.88M | 106.00M | 97.86M | 94.14M | 106.20M | 114.16M | 102.65M | 100.18M | 111.74M | 116.20M | 104.42M | 104.16M | 113.74M | 121.02M | 109.60M | 107.12M | 112.02M | 116.19M | 108.91M | 107.80M | 115.37M | 114.47M | 103.08M | 103.56M | 112.02M | 115.83M | 99.55M | 59.65M | 122.18M | 137.62M | 135.03M | 141.50M | 148.00M | 150.09M | 140.96M | 146.61M | 156.72M | 159.94M | 132.78M | 124.89M | 134.00M | 131.41M | 111.02M | 107.98M | 105.92M | 114.16M | 111.08M | 110.10M | 117.26M |
|
Selling, General & Administrative
|
| | 79.47M | 74.37M | 80.44M | 81.58M | 81.24M | 76.41M | 85.08M | 86.10M | 86.66M | 83.20M | 88.29M | 90.45M | 87.67M | 86.27M | 93.58M | 97.14M | 92.30M | 92.74M | 98.72M | 101.03M | 96.35M | 96.71M | 101.75M | 104.43M | 100.37M | 96.84M | 102.10M | 103.57M | 101.00M | 98.75M | 103.19M | 101.91M | 98.88M | 95.78M | 104.16M | 108.63M | 97.53M | 72.65M | 100.10M | 107.01M | 109.76M | 112.40M | 116.16M | 117.95M | 115.15M | 118.13M | 124.53M | 128.48M | 118.36M | 110.02M | 112.73M | 114.71M | 109.36M | 103.10M | 100.94M | 105.83M | 107.20M | 107.33M | 112.33M |
|
Other Operating Expenses
|
| | 0.14M | 0.17M | 0.01M | 0.38M | 0.16M | -0.35M | 0.02M | -0.47M | 0.28M | 0.32M | 0.28M | -1.26M | 0.04M | -0.08M | 0.06M | 21.68M | -0.00M | -0.86M | 0.09M | -0.53M | 0.18M | 1.91M | 0.70M | 1.31M | 1.16M | -0.00M | 0.28M | 1.93M | 0.99M | -0.18M | -0.71M | 0.05M | 0.15M | 0.13M | 0.04M | 0.08M | 0.07M | 31.83M | 2.40M | 0.60M | 0.04M | 0.01M | -0.00M | -0.09M | -0.16M | 0.04M | -0.06M | 0.13M | 0.00M | -0.01M | -0.06M | -0.01M | -0.02M | 0.10M | 0.33M | -0.20M | 0.16M | 0.07M | 0.35M |
|
Operating Expenses
|
| | 79.61M | 74.54M | 80.46M | 81.96M | 81.40M | 76.05M | 85.11M | 85.63M | 86.94M | 83.52M | 88.57M | 89.19M | 87.71M | 86.19M | 93.63M | 118.82M | 92.30M | 91.88M | 98.81M | 100.51M | 96.28M | 94.91M | 101.11M | 103.22M | 99.32M | 96.90M | 101.84M | 101.69M | 100.01M | 98.96M | 103.93M | 101.81M | 98.73M | 95.68M | 104.16M | 108.48M | 97.47M | 40.82M | 97.70M | 106.41M | 109.73M | 112.39M | 116.16M | 118.05M | 115.31M | 118.08M | 124.59M | 128.35M | 118.36M | 110.03M | 112.78M | 114.72M | 109.38M | 103.00M | 100.61M | 106.02M | 107.04M | 107.27M | 111.98M |
|
Operating Income
|
| | -0.66M | -1.14M | -0.02M | 5.96M | 3.94M | 3.69M | 5.57M | 10.64M | 13.36M | 7.79M | 15.31M | 16.81M | 10.23M | 8.03M | 12.64M | -4.59M | 10.42M | 8.37M | 13.01M | 15.77M | 8.21M | 9.30M | 12.68M | 17.86M | 10.32M | 10.26M | 10.21M | 14.54M | 8.93M | 8.86M | 11.46M | 12.58M | 4.38M | 7.90M | 7.88M | 7.29M | 2.09M | 18.82M | 24.48M | 31.21M | 25.31M | 29.11M | 31.84M | 32.04M | 25.65M | 28.52M | 32.13M | 31.59M | 14.43M | 14.87M | 21.21M | 16.70M | 1.64M | 4.99M | 5.31M | 8.13M | 4.04M | 2.83M | 5.28M |
|
EBIT
|
| | -0.66M | -1.14M | -0.02M | 5.96M | 3.94M | 3.69M | 5.57M | 10.64M | 13.36M | 7.79M | 15.31M | 16.81M | 10.23M | 8.03M | 12.64M | -4.59M | 10.42M | 8.37M | 13.01M | 15.77M | 8.21M | 9.30M | 12.68M | 17.86M | 10.32M | 10.26M | 10.21M | 14.54M | 8.93M | 8.86M | 11.46M | 12.58M | 4.38M | 7.90M | 7.88M | 7.29M | 2.09M | 18.82M | 24.48M | 31.21M | 25.31M | 29.11M | 31.84M | 32.04M | 25.65M | 28.52M | 32.13M | 31.59M | 14.43M | 14.87M | 21.21M | 16.70M | 1.64M | 4.99M | 5.31M | 8.13M | 4.04M | 2.83M | 5.28M |
|
Other Non Operating Income
|
| | 0.10M | 0.09M | 0.18M | -0.17M | 0.07M | 0.52M | 0.16M | 0.06M | 0.01M | -0.01M | 0.05M | 0.45M | 0.01M | 0.17M | 0.01M | -0.01M | 0.03M | 0.92M | -0.00M | -0.96M | 0.18M | 1.91M | 0.70M | -2.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.72M | 1.81M | 1.55M | 1.47M | 1.56M | 1.50M | 1.25M | 1.49M | 1.14M |
|
EBT
|
| | -0.53M | -1.02M | 0.09M | 6.06M | 4.02M | 3.77M | 5.64M | 10.09M | 13.45M | 7.87M | 15.39M | 15.78M | 9.96M | 7.81M | 12.47M | -4.98M | 9.93M | 7.84M | 12.41M | 15.09M | 7.59M | 8.76M | 12.12M | 17.35M | 9.74M | 9.69M | 9.72M | 14.07M | 8.46M | 8.41M | 11.20M | 12.34M | 4.72M | 8.24M | 8.17M | 7.59M | 2.30M | 18.62M | 24.53M | 31.27M | 25.36M | 29.17M | 31.90M | 32.10M | 25.72M | 28.67M | 32.61M | 32.50M | 15.44M | 15.84M | 22.93M | 18.50M | 3.19M | 6.45M | 6.87M | 9.63M | 5.29M | 4.33M | 6.42M |
|
Tax Provisions
|
| | 0.14M | -0.08M | -0.03M | -10.90M | 1.56M | 1.41M | 2.32M | 5.52M | 5.19M | 3.04M | 5.89M | 6.75M | 3.83M | 2.98M | 4.64M | 5.21M | 3.81M | 3.01M | 4.76M | 8.93M | 2.92M | 3.39M | 4.76M | 7.52M | 3.75M | 3.51M | 3.74M | 11.15M | 2.14M | 2.20M | 2.85M | 3.35M | 1.10M | 2.19M | 2.07M | 4.18M | 0.48M | 4.99M | 6.27M | 5.85M | 5.96M | 6.31M | 7.67M | 7.79M | 6.36M | 6.96M | 8.06M | 8.77M | 3.07M | 4.05M | 5.78M | 3.50M | 0.80M | 2.02M | 1.94M | 1.44M | 1.51M | 1.64M | 1.70M |
|
Profit After Tax
|
| | -0.67M | -0.94M | 0.12M | 16.96M | 2.46M | 2.36M | 3.31M | 6.78M | 8.26M | 4.83M | 9.49M | 9.68M | 6.13M | 4.83M | 7.82M | -10.19M | 6.12M | 4.83M | 7.66M | 9.18M | 4.67M | 5.37M | 7.34M | 10.95M | 5.99M | 6.18M | 5.98M | 2.92M | 6.31M | 6.21M | 8.35M | 9.43M | 3.62M | 6.05M | 6.10M | 6.10M | 1.82M | 13.64M | 18.26M | 25.43M | 19.41M | 22.86M | 24.23M | 24.31M | 19.36M | 21.71M | 24.55M | 23.74M | 12.37M | 11.79M | 17.15M | 15.00M | 2.39M | 4.44M | 4.93M | 8.20M | 3.78M | 2.69M | 4.73M |
|
Income from Continuing Operations
|
| | -0.67M | -0.94M | 0.12M | 16.96M | 2.46M | 2.36M | 3.31M | 4.57M | 8.26M | 4.83M | 9.49M | 9.03M | 6.13M | 4.83M | 7.82M | -10.19M | 6.12M | 4.83M | 7.66M | 6.16M | 4.67M | 5.37M | 7.37M | 9.83M | 5.99M | 6.18M | 5.98M | 2.92M | 6.31M | 6.21M | 8.35M | 8.99M | 3.62M | 6.05M | 6.10M | 3.41M | 1.82M | 13.64M | 18.26M | 25.43M | 19.41M | 22.86M | 24.23M | 24.31M | 19.36M | 21.71M | 24.55M | 23.74M | 12.37M | 11.79M | 17.15M | 15.00M | 2.39M | 4.44M | 4.93M | 8.20M | 3.78M | 2.69M | 4.73M |
|
Consolidated Net Income
|
| | -0.67M | -0.94M | 0.12M | 16.96M | 2.46M | 2.36M | 3.31M | 4.57M | 8.26M | 4.83M | 9.49M | 9.03M | 6.13M | 4.83M | 7.82M | -10.19M | 6.12M | 4.83M | 7.66M | 6.16M | 4.67M | 5.37M | 7.37M | 9.83M | 5.99M | 6.18M | 5.98M | 2.92M | 6.31M | 6.21M | 8.35M | 8.99M | 3.62M | 6.05M | 6.10M | 3.41M | 1.82M | 13.64M | 18.26M | 25.43M | 19.41M | 22.86M | 24.23M | 24.31M | 19.36M | 21.71M | 24.55M | 23.74M | 12.37M | 11.79M | 17.15M | 15.00M | 2.39M | 4.44M | 4.93M | 8.20M | 3.78M | 2.69M | 4.73M |
|
Income towards Parent Company
|
| | -0.67M | -0.94M | 0.12M | 16.96M | 2.46M | 2.36M | 3.31M | 4.57M | 8.26M | 4.83M | 9.49M | 9.03M | 6.13M | 4.83M | 7.82M | -10.19M | 6.12M | 4.83M | 7.66M | 6.16M | 4.67M | 5.37M | 7.37M | 9.83M | 5.99M | 6.18M | 5.98M | 2.92M | 6.31M | 6.21M | 8.35M | 8.99M | 3.62M | 6.05M | 6.10M | 3.41M | 1.82M | 13.64M | 18.26M | 25.43M | 19.41M | 22.86M | 24.23M | 24.31M | 19.36M | 21.71M | 24.55M | 23.74M | 12.37M | 11.79M | 17.15M | 15.00M | 2.39M | 4.44M | 4.93M | 8.20M | 3.78M | 2.69M | 4.73M |
|
Preferred Dividend Payments
|
| | | | | -2.24M | | -0.76M | -0.77M | -20.19M | -0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | -0.67M | -0.81M | 0.10M | 12.28M | 2.13M | 1.29M | 2.13M | -14.07M | 6.50M | 4.83M | 9.49M | 9.03M | 6.13M | 4.83M | 7.82M | -10.19M | 6.12M | 4.83M | 7.66M | 6.16M | 4.67M | 5.37M | 7.37M | 9.83M | 5.99M | 6.18M | 5.98M | 2.92M | 6.31M | 6.21M | 8.35M | 8.99M | 3.62M | 6.05M | 6.10M | 6.10M | 1.82M | 13.64M | 18.26M | 25.43M | 19.41M | 22.86M | 24.23M | 24.31M | 19.36M | 21.71M | 24.55M | 23.74M | 12.37M | 11.79M | 17.15M | 15.00M | 2.39M | 4.44M | 4.93M | 8.20M | 3.78M | 2.69M | 4.73M |
|
EPS (Basic)
|
| | -0.03 | -0.04 | 0.01 | 659.15 | 0.11 | 0.11 | 0.15 | 0.31 | 0.37 | 0.22 | 0.42 | 0.43 | 0.27 | 0.21 | 0.35 | -0.45 | 0.27 | 0.21 | 0.34 | 0.42 | 0.21 | 0.25 | 0.35 | 0.52 | 0.28 | 0.29 | 0.28 | 0.14 | 0.30 | 0.30 | 0.40 | 0.46 | 0.18 | 0.30 | 0.31 | 0.32 | 0.10 | 0.73 | 0.98 | 1.40 | 1.07 | 1.25 | 1.35 | 1.39 | 1.14 | 1.31 | 1.51 | 1.48 | 0.77 | 0.73 | 1.05 | 0.93 | 0.15 | 0.27 | 0.30 | 0.50 | 0.24 | 0.17 | 0.29 |
|
EPS (Weighted Average and Diluted)
|
| | -0.03 | -0.04 | 0.01 | 554.42 | 0.11 | 0.11 | 0.15 | 0.30 | 0.36 | 0.21 | 0.42 | 0.42 | 0.27 | 0.21 | 0.34 | -0.45 | 0.27 | 0.21 | 0.34 | 0.41 | 0.21 | 0.24 | 0.34 | 0.51 | 0.28 | 0.29 | 0.28 | 0.13 | 0.29 | 0.29 | 0.39 | 0.45 | 0.17 | 0.29 | 0.31 | 0.31 | 0.09 | 0.72 | 0.97 | 1.37 | 1.04 | 1.21 | 1.31 | 1.35 | 1.11 | 1.27 | 1.46 | 1.42 | 0.74 | 0.70 | 1.02 | 0.90 | 0.14 | 0.27 | 0.29 | 0.49 | 0.23 | 0.16 | 0.28 |
|
Shares Outstanding (Weighted Average)
|
18.47M | 0.02M | 18.53M | 18.60M | 18.67M | 0.02M | 18.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
22.01M | 0.02M | 18.53M | 18.60M | 22.16M | 0.02M | 22.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | -0.66M | -1.14M | -0.02M | 5.96M | 3.94M | 3.69M | 5.57M | 10.64M | 13.36M | 7.79M | 15.31M | 16.81M | 6.21M | 4.91M | 7.91M | 2.81M | 6.17M | 4.90M | 7.71M | 9.24M | 4.69M | 5.39M | 7.38M | 11.00M | 6.00M | 6.20M | 6.00M | 2.57M | 6.34M | 6.24M | 8.38M | 10.03M | 3.63M | 6.05M | 6.11M | 5.45M | 1.85M | 13.67M | 18.29M | 24.86M | 19.45M | 22.91M | 24.28M | 24.43M | 19.40M | 21.75M | 24.59M | 25.15M | 12.37M | 11.79M | 17.15M | 14.78M | 2.39M | 4.44M | 4.93M | 8.31M | 3.78M | 2.69M | 4.73M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Tax Rate
|
| | -27.32% | 7.47% | -35.63% | -179.79% | 38.90% | 37.31% | 41.20% | 54.72% | 38.59% | 38.60% | 38.30% | 42.79% | 38.44% | 38.18% | 37.25% | -104.74% | 38.37% | 38.35% | 38.34% | 59.17% | 38.46% | 38.67% | 39.25% | 43.35% | 38.54% | 36.20% | 38.44% | 79.24% | 25.35% | 26.11% | 25.46% | 27.14% | 23.37% | 26.60% | 25.36% | 55.10% | 20.91% | 26.77% | 25.56% | 18.69% | 23.49% | 21.64% | 24.04% | 24.28% | 24.72% | 24.28% | 24.71% | 26.97% | 19.86% | 25.55% | 25.20% | 18.92% | 25.10% | 31.23% | 28.28% | 14.92% | 28.62% | 37.84% | 26.40% |