|
Revenue
|
73.50M | 89.20M | 94.30M | 110.30M | 117.90M | 123.20M | 143.90M | 164.90M | 134.50M | 98.80M | 83.00M | 36.20M | 70.90M | | 90.80M | 111.90M | 139.00M | 94.40M | 152.30M | 184.40M | 221.60M | 223.30M | 239.60M | 234.00M | 220.60M | 194.20M | 174.70M | 180.20M | 188.90M | 165.50M | 154.00M | 159.00M | 166.70M |
|
Cost of Revenue
|
63.70M | 72.80M | 76.70M | 82.00M | 85.70M | 90.20M | 112.50M | 129.40M | 119.30M | 102.40M | 77.10M | 37.90M | 65.60M | | 88.70M | 99.20M | 120.70M | 81.40M | 135.00M | 150.90M | 168.80M | 166.60M | 180.90M | 173.30M | 166.20M | 152.10M | 144.00M | 136.00M | 142.30M | 127.40M | 123.80M | 125.60M | 130.50M |
|
Gross Profit
|
9.80M | 16.40M | 17.60M | 28.30M | 32.20M | 33.00M | 31.40M | 35.50M | 15.20M | -3.60M | 5.90M | -1.70M | 5.30M | | 2.10M | 12.70M | 18.30M | 13.00M | 17.30M | 33.50M | 52.80M | 56.70M | 58.70M | 60.70M | 54.40M | 42.10M | 30.70M | 44.20M | 46.60M | 38.10M | 30.20M | 33.40M | 36.20M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 15.20M | 10.10M | 14.70M | | 15.00M | 14.10M | 12.70M | 7.70M | 12.10M | 12.40M | 12.20M | 12.50M | 13.40M | 14.10M | 14.80M | 15.40M | 15.90M | 17.00M | 17.80M | 19.00M | 19.00M | 18.90M | 18.80M |
|
Research & Development
|
0.40M | | | | 0.60M | | | 0.80M | 0.80M | 0.40M | 0.30M | 0.20M | 0.10M | | 0.10M | 0.10M | 0.20M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M | 0.30M | 0.30M | 0.40M | 0.40M | 0.30M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Selling, General & Administrative
|
17.20M | | | | 17.90M | | | 23.70M | 31.70M | 20.80M | 16.30M | 39.10M | 14.10M | | 14.90M | 14.30M | 14.80M | 10.50M | 15.00M | 18.00M | 18.00M | 19.40M | 26.20M | 22.00M | 18.60M | 19.90M | 21.60M | 19.30M | 21.20M | 17.50M | 21.60M | 18.00M | 15.60M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.40M | | | | -33.30M |
|
Operating Expenses
|
17.60M | | | | 18.50M | | | 24.50M | 32.50M | 21.20M | 31.80M | 49.40M | 28.90M | | 30.00M | 28.50M | 27.70M | 18.40M | 27.20M | 30.50M | 30.40M | 32.10M | 39.90M | 36.40M | 33.80M | 35.70M | 37.80M | 36.60M | 2.00M | 36.90M | 41.00M | 37.30M | 1.50M |
|
Operating Income
|
-7.80M | 16.40M | 17.60M | 28.30M | 13.70M | 33.00M | 31.40M | 11.00M | -63.10M | -26.00M | -235.60M | -12.80M | -30.40M | | -28.90M | -16.90M | -10.40M | -7.90M | -11.50M | 1.40M | 20.40M | 22.20M | 18.90M | 19.60M | 16.40M | 2.00M | -13.10M | 1.40M | 1.10M | -4.90M | -17.70M | -8.70M | -3.00M |
|
EBIT
|
-7.80M | 16.40M | 17.60M | 28.30M | 13.70M | 33.00M | 31.40M | 11.00M | -63.10M | -26.00M | -235.60M | -12.80M | -30.40M | | -28.90M | -16.90M | -10.40M | -7.90M | -11.50M | 1.40M | 20.40M | 22.20M | 18.90M | 19.60M | 16.40M | 2.00M | -13.10M | 1.40M | 1.10M | -4.90M | -17.70M | -8.70M | -3.00M |
|
Interest & Investment Income
|
| | | | | | | -7.40M | -7.20M | -7.50M | -7.40M | -7.60M | -7.70M | | -7.80M | -8.00M | -8.20M | -5.40M | -8.30M | -8.70M | | | | 0.20M | 0.70M | 0.90M | 0.70M | 0.60M | 0.70M | 0.50M | 0.30M | | |
|
Other Non Operating Income
|
| | | | | | | | | | | 41.10M | -2.40M | 1.60M | | | | | | | | | | | | | | | | | -1.20M | | |
|
EBT
|
-7.80M | 16.40M | 17.60M | 28.30M | 13.70M | 33.00M | 31.40M | 3.60M | -70.30M | -33.50M | -243.00M | -20.40M | -38.10M | | -36.70M | -24.90M | -18.60M | -13.30M | -19.80M | -7.30M | 11.40M | 13.20M | 9.60M | 11.10M | 7.90M | -6.40M | -22.00M | -7.80M | -8.00M | -14.60M | -27.70M | -19.70M | -14.10M |
|
Tax Provisions
|
0.10M | | | | 0.10M | | | 0.10M | -0.50M | -8.40M | 0.10M | | 0.20M | | 0.10M | 0.10M | 0.20M | -0.10M | 0.10M | 0.20M | 0.30M | | 0.20M | -0.30M | 0.30M | 2.80M | 0.20M | 0.20M | 0.20M | | 0.20M | 0.20M | 0.20M |
|
Profit After Tax
|
-7.90M | -1.80M | -4.00M | 5.80M | 13.60M | -9.90M | 4.90M | 3.50M | -69.80M | -25.10M | -243.10M | -20.40M | -38.30M | | -36.80M | -25.00M | -18.80M | -13.20M | -19.90M | -7.50M | 11.10M | 13.20M | 9.40M | 11.40M | 7.60M | -9.20M | -22.20M | -8.00M | -8.20M | -14.60M | -27.90M | -19.90M | -14.30M |
|
Income from Continuing Operations
|
-7.90M | 16.40M | 17.60M | 28.30M | 13.60M | 33.00M | 31.40M | 3.50M | -69.80M | -25.10M | -243.10M | -20.40M | -38.30M | | -36.80M | -25.00M | -18.80M | -13.20M | -19.90M | -7.50M | 11.10M | 13.20M | 9.40M | 11.40M | 7.60M | -9.20M | -22.20M | -8.00M | -8.20M | -14.60M | -27.90M | -19.90M | -14.30M |
|
Consolidated Net Income
|
-7.90M | 16.40M | 17.60M | 28.30M | 13.60M | 33.00M | 31.40M | 3.50M | -69.80M | -25.10M | -243.10M | -20.40M | -38.30M | | -36.80M | -25.00M | -18.80M | -13.20M | -19.90M | -7.50M | 11.10M | 13.20M | 9.40M | 11.40M | 7.60M | -9.20M | -22.20M | -8.00M | -8.20M | -14.60M | -27.90M | -19.90M | -14.30M |
|
Income towards Parent Company
|
-7.90M | 16.40M | 17.60M | 28.30M | 13.60M | 33.00M | 31.40M | 3.50M | -69.80M | -25.10M | -243.10M | -20.40M | -38.30M | | -36.80M | -25.00M | -18.80M | -13.20M | -19.90M | -7.50M | 11.10M | 13.20M | 9.40M | 11.40M | 7.60M | -9.20M | -22.20M | -8.00M | -8.20M | -14.60M | -27.90M | -19.90M | -14.30M |
|
Net Income towards Common Stockholders
|
-7.90M | 16.40M | 17.60M | 28.30M | 13.60M | 33.00M | 31.40M | 3.50M | -69.80M | -25.10M | -243.10M | -20.40M | -38.30M | | -36.80M | -25.00M | -18.80M | -13.20M | -19.90M | -7.50M | 11.10M | 13.20M | 9.40M | 11.40M | 7.60M | -9.20M | -22.20M | -8.00M | -8.20M | -14.60M | -27.90M | -19.90M | -14.30M |
|
EPS (Basic)
|
-0.39 | -0.09 | -0.20 | 0.29 | 0.68 | -0.49 | 0.24 | 0.78 | -15.50 | -21.61M | -52.60 | -4.12 | -4.56 | | -4.41 | -2.98 | -2.19 | -1.23 | -1.98 | -0.67 | 0.96 | 1.22 | 0.66 | 0.71 | 0.47 | -0.61 | -1.38 | -0.49 | -0.51 | -0.90 | -1.62 | -1.04 | -0.74 |
|
EPS (Weighted Average and Diluted)
|
-0.39 | -0.09 | -0.20 | 0.29 | 0.68 | -0.49 | 0.24 | 0.78 | -15.50 | -21.61M | -52.60 | -4.12 | -4.56 | | -4.41 | -2.98 | -2.19 | -1.23 | -1.98 | -0.67 | 0.96 | 1.22 | 0.65 | 0.71 | 0.47 | -0.60 | -1.38 | -0.49 | -0.51 | -0.90 | -1.62 | -1.04 | -0.74 |
|
EBITDA
|
-7.80M | 16.40M | 17.60M | 28.30M | 13.70M | 33.00M | 31.40M | 11.00M | -63.10M | -26.00M | -220.40M | -2.70M | -15.70M | | -13.90M | -2.80M | 2.30M | -0.20M | 0.60M | 13.80M | 32.60M | 34.70M | 32.30M | 33.70M | 31.20M | 17.40M | 2.80M | 18.40M | 18.90M | 14.10M | 1.30M | 10.20M | 15.80M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 9.30M | 8.70M | 9.20M | 9.30M | 9.60M | 9.80M | 9.80M | 10.20M | 10.30M | 11.00M | 11.10M |
|
Tax Rate
|
-1.28% | | | | 0.73% | | | 2.78% | 0.71% | 25.07% | -0.04% | | -0.52% | | -0.27% | -0.40% | -1.08% | 0.75% | -0.51% | -2.74% | 2.63% | | 2.08% | -2.70% | 3.80% | -43.75% | -0.91% | -2.56% | -2.50% | | -0.72% | -1.02% | -1.42% |