|
Revenue
|
147.66M | 165.03M | 159.44M | 166.92M | 166.13M | 181.37M | 161.97M | 188.67M | 181.54M | 179.71M | 174.11M | 170.90M | 176.45M | 180.74M | 166.09M | 168.06M | 90.97M | 92.64M | 117.22M | 125.90M | 129.09M | 159.24M | 151.73M | -436.15M | 157.07M | 160.34M | 150.20M | 150.91M | 150.25M | 156.63M | 150.88M | 150.28M | 161.51M | 155.24M | 151.26M | 142.84M | 153.62M | 153.99M | 150.53M |
|
Cost of Revenue
|
46.16M | 52.18M | 51.34M | 61.44M | 50.52M | 58.72M | 53.48M | 71.34M | 61.20M | 63.06M | 58.64M | 63.08M | 60.20M | 75.40M | 59.14M | 68.03M | 40.80M | 37.62M | 48.23M | 54.46M | 41.26M | 49.88M | 47.20M | 52.43M | 47.61M | 47.87M | 45.18M | 52.56M | 41.88M | 44.26M | 42.28M | 57.79M | 46.63M | 46.69M | 46.70M | 48.79M | 47.77M | 48.79M | 48.68M |
|
Gross Profit
|
101.51M | 112.86M | 108.10M | 105.47M | 115.61M | 122.65M | 108.50M | 117.33M | 120.34M | 116.66M | 115.46M | 107.82M | 116.26M | 105.34M | 106.95M | 100.03M | 50.16M | 55.02M | 69.00M | 71.44M | 87.83M | 109.35M | 104.53M | 92.72M | 109.46M | 112.47M | 105.02M | 98.35M | 108.37M | 112.37M | 108.60M | 101.45M | 117.74M | 109.39M | 107.97M | 94.75M | 110.36M | 105.36M | 106.72M |
|
Selling, General & Administrative
|
87.07M | 94.17M | 92.64M | 94.64M | 97.03M | 97.01M | 95.24M | 105.61M | 100.29M | 97.36M | 101.59M | 99.79M | 105.44M | 102.63M | 97.97M | 100.95M | 87.91M | 77.74M | 92.18M | 85.62M | 79.14M | 85.85M | 85.53M | 85.20M | 85.58M | 84.28M | 84.87M | 90.54M | 82.97M | 84.28M | 86.45M | 90.84M | 89.11M | 86.31M | 88.65M | 89.31M | 91.09M | 88.57M | 91.80M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.16M | -64.32M | -74.19M | -77.94M | -75.44M | -73.50M | -76.75M |
|
Operating Expenses
|
87.07M | 94.17M | 92.64M | 94.64M | 97.03M | 97.01M | 95.24M | 105.61M | 100.29M | 97.36M | 101.59M | 99.79M | 105.44M | 102.63M | 97.97M | 100.95M | 87.91M | 77.74M | 92.18M | 85.62M | 79.14M | 85.85M | 85.53M | 85.20M | 85.58M | 84.28M | 84.87M | 90.54M | 82.97M | 84.28M | 86.45M | 90.84M | 18.95M | 22.00M | 14.46M | 11.37M | 15.64M | 15.07M | 15.04M |
|
Operating Income
|
14.43M | 18.68M | 15.47M | 10.83M | 18.57M | 25.64M | 13.26M | 11.72M | 20.05M | 19.29M | 13.87M | 8.03M | 10.81M | -94.78M | 8.98M | -37.02M | -89.74M | -21.82M | -24.09M | -28.46M | 8.69M | 23.51M | 19.00M | 7.52M | 23.89M | 28.19M | 18.85M | 7.81M | 25.39M | 28.04M | 22.13M | 10.49M | 28.37M | 23.02M | 19.23M | 5.08M | 19.06M | 16.78M | 14.92M |
|
EBIT
|
14.43M | 18.68M | 15.47M | 10.83M | 18.57M | 25.64M | 13.26M | 11.72M | 20.05M | 19.29M | 13.87M | 8.03M | 10.81M | -94.78M | 8.98M | -37.02M | -89.74M | -21.82M | -24.09M | -28.46M | 8.69M | 23.51M | 19.00M | 7.52M | 23.89M | 28.19M | 18.85M | 7.81M | 25.39M | 28.04M | 22.13M | 10.49M | 28.37M | 23.02M | 19.23M | 5.08M | 19.06M | 16.78M | 14.92M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | 1.63M | -0.62M | 2.15M | 0.62M | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | 1.63M | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
10.32M | 14.01M | 10.62M | 5.79M | 13.63M | 20.55M | 8.76M | 6.98M | 15.23M | 14.44M | 9.18M | 3.33M | 5.80M | -99.80M | 4.15M | -41.74M | -94.39M | -26.07M | -30.47M | -36.64M | -16.92M | -20.20M | 13.83M | 3.16M | 19.43M | 23.72M | 13.41M | 2.12M | 6.56M | 21.89M | 16.33M | 4.58M | 22.92M | 11.27M | 16.87M | 2.92M | 16.66M | 14.55M | 12.79M |
|
Tax Provisions
|
4.25M | 5.86M | 2.81M | 3.75M | 5.60M | 8.56M | 2.77M | -22.36M | 3.97M | 3.95M | 2.49M | 1.24M | 1.44M | -3.07M | 1.76M | -3.15M | -24.12M | -7.03M | -7.31M | -9.66M | 1.40M | 4.45M | 2.60M | 2.72M | 5.01M | 5.91M | 4.50M | 1.73M | 2.00M | 6.70M | 4.72M | -0.18M | 6.23M | 3.10M | 4.52M | 2.25M | 5.00M | 4.03M | 3.60M |
|
Profit After Tax
|
6.07M | 8.15M | 7.81M | 2.04M | 8.03M | 12.00M | 5.99M | 29.35M | 11.26M | 10.48M | 6.69M | 2.09M | 4.37M | -96.73M | 2.39M | -38.59M | -70.27M | -19.03M | -23.16M | -26.94M | -18.31M | -24.65M | 11.24M | 3.58M | 14.41M | 17.80M | 8.92M | 1.04M | 4.60M | 15.22M | 11.62M | 4.77M | 16.70M | 8.19M | 12.35M | 2.25M | 11.69M | 10.52M | 9.21M |
|
Income from Continuing Operations
|
6.07M | 8.15M | 7.81M | 2.04M | 8.03M | 12.00M | 5.99M | 29.35M | 11.26M | 10.48M | 6.69M | 2.09M | 4.37M | -96.73M | 2.39M | -38.59M | -70.27M | -19.03M | -23.16M | -26.98M | -18.32M | -24.65M | 11.23M | 0.44M | 14.41M | 17.80M | 8.91M | 0.39M | 4.56M | 15.19M | 11.62M | 4.77M | 16.70M | 8.17M | 12.35M | 0.67M | 11.66M | 10.52M | 9.19M |
|
Consolidated Net Income
|
6.07M | 8.15M | 7.81M | 2.04M | 8.03M | 12.00M | 5.99M | 29.35M | 11.26M | 10.48M | 6.69M | 2.09M | 4.37M | -96.73M | 2.39M | -38.59M | -70.27M | -19.03M | -23.16M | -26.98M | -18.32M | -24.65M | 11.23M | 0.44M | 14.41M | 17.80M | 8.91M | 0.39M | 4.56M | 15.19M | 11.62M | 4.77M | 16.70M | 8.17M | 12.35M | 0.67M | 11.66M | 10.52M | 9.19M |
|
Income towards Parent Company
|
6.07M | 8.15M | 7.81M | 2.04M | 8.03M | 12.00M | 5.99M | 29.35M | 11.26M | 10.48M | 6.69M | 2.09M | 4.37M | -96.73M | 2.39M | -38.59M | -70.27M | -19.03M | -23.16M | -26.98M | -18.32M | -24.65M | 11.23M | 0.44M | 14.41M | 17.80M | 8.91M | 0.39M | 4.56M | 15.19M | 11.62M | 4.77M | 16.70M | 8.17M | 12.35M | 0.67M | 11.66M | 10.52M | 9.19M |
|
Net Income towards Common Stockholders
|
6.07M | 8.15M | 7.81M | 2.04M | 8.03M | 12.00M | 5.99M | 29.35M | 11.26M | 10.48M | 6.69M | 2.09M | 4.37M | -96.73M | 2.39M | -38.59M | -70.27M | -19.03M | -23.16M | 112.32M | -18.31M | -24.65M | 11.24M | 31.69M | 14.41M | 17.80M | 8.92M | -41.10M | 4.60M | 15.22M | 11.62M | 4.77M | 16.70M | 8.19M | 12.35M | 0.67M | 11.66M | 10.52M | 9.19M |
|
EPS (Basic)
|
0.14 | 0.19 | 0.18 | 0.05 | 0.19 | 0.29 | 0.14 | 0.70 | 0.27 | 0.24 | 0.16 | 0.05 | 0.10 | -2.21 | 0.27 | -0.88 | -7.91 | -2.13 | -2.52 | -2.73 | -1.89 | -1.98 | 0.81 | 0.39 | 1.04 | 1.28 | 0.64 | 0.08 | 0.33 | 1.08 | 0.82 | 0.34 | 1.17 | 0.55 | 0.81 | 0.13 | 0.76 | 0.69 | 0.61 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.19 | 0.18 | 0.05 | 0.18 | 0.28 | 0.14 | 0.67 | 0.26 | 0.23 | 0.15 | 0.05 | 0.10 | -2.21 | 0.27 | -0.88 | -7.91 | -2.13 | -2.52 | -2.73 | -1.89 | -1.98 | 0.79 | 0.39 | 1.02 | 1.25 | 0.62 | 0.06 | 0.32 | 1.06 | 0.80 | 0.32 | 1.16 | 0.54 | 0.80 | 0.13 | 0.76 | 0.69 | 0.60 |
|
Shares Outstanding (Weighted Average)
|
| | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.78M | 8.82M | 8.81M | 8.81M | 8.81M | 8.96M | 8.96M | 9.62M | 9.71M | 9.98M | 9.98M | 9.99M | 10.08M | 10.11M | 10.15M | 10.15M | 10.50M | 10.59M | 10.60M | 10.60M | 10.67M | 10.75M | 15.08M | 15.34M | 15.25M | 15.28M | 15.23M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 8.75M | | | | 9.16M | | | | 12.43M | | | | | | | | | | | | | | | |
|
EBITDA
|
14.43M | 18.68M | 15.47M | 10.83M | 18.57M | 25.64M | 13.26M | 11.72M | 20.05M | 19.29M | 13.87M | 8.03M | 10.81M | -94.78M | 8.98M | -37.02M | -89.74M | -21.82M | -24.09M | -28.46M | 8.69M | 23.51M | 19.00M | 7.52M | 23.89M | 28.19M | 18.85M | 7.81M | 25.39M | 28.04M | 22.13M | 10.49M | 28.37M | 23.02M | 19.23M | 5.08M | 19.06M | 16.78M | 14.92M |
|
Interest Expenses
|
4.11M | 4.67M | 4.84M | 5.04M | 4.95M | 5.08M | 4.50M | 4.74M | 4.82M | 4.85M | 4.70M | | | | | | | | | | 0.46M | 0.53M | 0.61M | 0.43M | 0.80M | 0.93M | 1.10M | 14.35M | 5.63M | 6.63M | 6.50M | 6.94M | 6.44M | 3.72M | 2.85M | 2.69M | 2.79M | 2.73M | 2.70M |
|
Tax Rate
|
41.16% | 41.83% | 26.50% | 64.68% | 41.11% | 41.63% | 31.58% | | 26.08% | 27.37% | 27.11% | 37.14% | 24.78% | 3.08% | 42.48% | 7.56% | 25.55% | 26.98% | 24.00% | 26.37% | | | 18.80% | 85.96% | 25.79% | 24.93% | 33.56% | 81.57% | 30.48% | 30.61% | 28.88% | | 27.17% | 27.52% | 26.81% | 77.05% | 30.01% | 27.72% | 28.16% |