|
Revenue
|
86.89M | 124.92M | 142.63M | 91.77M | 90.37M | 124.66M | 109.04M | 94.94M | 128.05M | 154.81M | 98.66M | 96.98M | 142.23M | 164.86M | 118.41M | 115.32M | 162.24M | 190.03M | 117.66M | 120.94M | 163.20M | 185.88M | 110.92M | 118.05M | 170.12M | 193.52M | 113.36M | 117.39M | 165.96M | 182.77M | 118.17M | 148.65M | 209.45M | 228.27M | 149.93M | 142.54M | 215.50M | 226.94M | 145.07M | 150.14M | 224.75M | 249.21M | 195.65M | 186.64M | 224.78M | 255.86M | 182.72M | 151.31M | 186.59M | 207.04M | 145.44M | 146.44M | 191.67M | 203.14M | 142.24M | 141.67M | 183.84M | 215.21M | 140.09M | 131.86M | 171.91M |
|
Cost of Revenue
|
52.94M | 78.76M | 88.12M | 58.38M | 56.33M | 80.42M | 68.58M | 59.56M | 83.14M | 98.77M | 62.34M | 60.62M | 90.95M | 101.54M | 74.08M | 74.47M | 104.32M | 120.26M | 72.75M | 77.42M | 106.25M | 116.86M | 70.37M | 75.06M | 111.80M | 118.49M | 69.42M | 74.60M | 108.77M | 111.54M | 73.08M | 96.57M | 135.66M | 143.47M | 95.61M | 98.52M | 142.56M | 143.03M | 92.14M | 95.97M | 145.96M | 161.10M | 129.65M | 120.47M | 141.66M | 167.81M | 119.65M | 96.15M | 118.76M | 132.79M | 91.59M | 90.44M | 120.72M | 129.29M | 84.69M | 87.12M | 116.42M | 134.02M | 89.45M | 81.02M | 111.49M |
|
Gross Profit
|
33.95M | 46.16M | 54.51M | 33.39M | 34.05M | 44.24M | 40.46M | 35.37M | 44.91M | 56.05M | 36.31M | 36.36M | 51.28M | 63.32M | 44.33M | 40.85M | 57.92M | 69.77M | 44.91M | 43.51M | 56.95M | 69.02M | 40.55M | 42.99M | 58.32M | 75.03M | 43.94M | 42.80M | 57.19M | 71.23M | 45.09M | 52.08M | 73.78M | 84.81M | 54.32M | 44.02M | 72.94M | 83.91M | 52.93M | 54.17M | 78.79M | 88.10M | 66.00M | 66.16M | 83.11M | 88.04M | 63.07M | 55.17M | 67.83M | 74.25M | 53.84M | 55.99M | 70.95M | 73.86M | 57.55M | 54.55M | 67.42M | 81.19M | 50.64M | 50.84M | 60.42M |
|
Selling, General & Administrative
|
21.83M | 24.61M | 26.48M | 22.47M | 20.39M | 23.59M | 25.48M | 23.56M | 25.89M | 29.40M | 25.63M | 25.93M | 28.94M | 33.85M | 34.18M | 31.42M | 32.85M | 35.33M | 33.60M | 31.95M | 33.84M | 35.51M | 31.81M | 29.84M | 33.01M | 35.73M | 32.38M | 33.10M | 34.09M | 41.33M | 40.17M | 40.04M | 42.11M | 40.60M | 40.14M | 40.85M | 37.39M | 43.24M | 41.52M | 34.43M | 38.33M | 41.60M | 38.11M | 36.23M | 42.04M | 40.07M | 39.49M | 38.26M | 36.46M | 40.34M | 37.91M | 35.86M | 40.21M | 38.66M | 39.54M | 38.33M | 38.77M | 43.17M | 31.47M | 37.49M | 35.49M |
|
Restructuring Costs
|
| | | | | | | | | | | 0.29M | 0.08M | | | 0.12M | | | | | | | 0.64M | 1.06M | | 0.72M | | 0.25M | 0.27M | 0.50M | 0.41M | 0.40M | 0.55M | 0.97M | 0.61M | 0.17M | 0.34M | 0.32M | | 0.25M | | -0.04M | | | | | | | | 1.42M | 0.86M | | | | | | | | | | 0.30M |
|
Other Operating Expenses
|
| | | | | | | | | | -0.02M | -0.78M | 0.90M | 11.94M | -2.10M | -2.91M | -1.59M | 9.30M | | | | | | | | | -2.57M | | 5.01M | | -11.87M | | 6.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
21.83M | 24.61M | 26.48M | 22.47M | 20.39M | 23.59M | 25.48M | 23.56M | 25.89M | 29.40M | 25.63M | 26.21M | 29.02M | 33.85M | 34.18M | 31.55M | 32.85M | 35.33M | 33.60M | 31.95M | 33.84M | 35.51M | 32.45M | 30.91M | 33.01M | 36.45M | 32.38M | 33.36M | 34.36M | 41.83M | 40.58M | 40.44M | 42.66M | 41.57M | 40.75M | 41.02M | 37.73M | 43.55M | 41.52M | 34.68M | 38.33M | 41.56M | 38.11M | 36.23M | 42.04M | 40.07M | 39.49M | 38.26M | 36.46M | 41.76M | 38.76M | 35.86M | 40.21M | 38.66M | 39.54M | 38.33M | 38.77M | 43.17M | 31.47M | 37.49M | 35.79M |
|
Operating Income
|
2.52M | 10.23M | 14.51M | -0.02M | 4.35M | 10.30M | 3.23M | 2.15M | 7.41M | 14.54M | -0.12M | 0.01M | 11.69M | 16.60M | -2.20M | -3.16M | 8.43M | 18.31M | -2.17M | -0.99M | 9.76M | 17.63M | -5.21M | -0.29M | 10.78M | 21.80M | -1.87M | -3.14M | 9.33M | 10.86M | -13.32M | -3.30M | 12.30M | 22.89M | -2.29M | -12.54M | 6.93M | -15.49M | -25.25M | 4.30M | 21.51M | 24.41M | 9.25M | 11.00M | 21.68M | 8.91M | 4.36M | -0.46M | 7.59M | 12.78M | -1.81M | 4.40M | 13.61M | 15.74M | 1.83M | 1.17M | 8.61M | 15.47M | 1.10M | -37.21M | 6.69M |
|
EBIT
|
2.52M | 10.23M | 14.51M | -0.02M | 4.35M | 10.30M | 3.23M | 2.15M | 7.41M | 14.54M | -0.12M | 0.01M | 11.69M | 16.60M | -2.20M | -3.16M | 8.43M | 18.31M | -2.17M | -0.99M | 9.76M | 17.63M | -5.21M | -0.29M | 10.78M | 21.80M | -1.87M | -3.14M | 9.33M | 10.86M | -13.32M | -3.30M | 12.30M | 22.89M | -2.29M | -12.54M | 6.93M | -15.49M | -25.25M | 4.30M | 21.51M | 24.41M | 9.25M | 11.00M | 21.68M | 8.91M | 4.36M | -0.46M | 7.59M | 12.78M | -1.81M | 4.40M | 13.61M | 15.74M | 1.83M | 1.17M | 8.61M | 15.47M | 1.10M | -37.21M | 6.69M |
|
Other Non Operating Income
|
-0.76M | | | | | | | -0.35M | -1.01M | | | | | | -0.32M | | | -0.03M | | | | | | -0.27M | | | | -0.11M | | | -0.07M | | | | | 0.35M | 0.37M | -0.32M | -2.25M | -0.16M | 0.10M | 0.17M | 0.50M | 0.05M | 0.12M | 0.40M | 1.05M | 0.30M | 0.64M | -0.02M | -0.23M | 0.20M | -0.10M | -2.02M | -0.17M | -14.15M | -0.93M | | -0.53M | -0.22M | -0.01M |
|
EBT
|
-0.89M | 8.14M | 12.32M | -2.00M | 2.31M | 8.51M | 1.53M | 0.13M | 5.12M | 13.29M | -1.28M | -1.14M | 10.41M | 15.24M | -3.91M | -4.83M | 6.73M | 15.87M | -3.76M | -2.45M | 8.31M | 16.23M | -6.41M | -1.68M | 9.55M | 20.54M | -2.81M | -4.25M | 8.16M | 9.69M | -15.48M | -7.98M | 6.67M | 17.30M | -7.21M | -17.24M | 1.76M | -21.08M | -32.23M | -0.10M | 17.48M | 20.40M | 5.73M | 7.23M | 17.96M | 5.46M | 1.64M | -3.89M | 3.65M | 7.64M | -7.38M | 0.58M | 8.27M | 9.00M | -3.96M | -18.22M | 1.85M | 10.59M | -4.34M | -42.48M | 1.67M |
|
Tax Provisions
|
0.57M | 2.39M | 1.60M | -0.59M | 1.11M | 2.09M | 0.59M | 0.09M | 1.93M | 4.08M | -0.40M | -0.48M | 3.87M | 6.18M | -1.19M | -1.59M | 3.12M | 5.47M | -1.36M | -0.72M | 2.75M | 5.96M | -2.27M | -0.47M | 2.96M | 6.81M | -0.94M | -1.70M | 3.50M | 8.17M | -3.81M | -1.76M | 0.91M | 7.59M | -2.50M | -5.80M | 15.10M | -5.70M | -3.73M | 3.03M | 3.71M | 6.85M | 2.42M | 1.83M | 5.60M | 6.70M | 1.70M | -0.10M | 1.84M | 2.31M | -1.35M | 1.24M | 3.02M | 3.31M | 0.21M | -0.10M | 1.51M | 1.63M | -0.14M | -2.80M | 2.90M |
|
Profit After Tax
|
-1.46M | 6.58M | 13.93M | -0.95M | 2.06M | 7.53M | 1.34M | 0.56M | 3.89M | 15.15M | -0.63M | -0.57M | 1.09M | 9.39M | -2.93M | -3.20M | -1.59M | 9.26M | -2.10M | -1.73M | 5.10M | 11.01M | -4.29M | -1.19M | 6.45M | 14.75M | -1.33M | -2.10M | 4.33M | 1.25M | -11.60M | -6.06M | 5.95M | 9.99M | -4.87M | -11.51M | -13.52M | -14.52M | -28.16M | -3.98M | 13.91M | 15.22M | 3.07M | 5.79M | 12.57M | -0.63M | 0.38M | -3.46M | -6.36M | 3.27M | -8.80M | -6.52M | 4.21M | 2.71M | -6.26M | -18.17M | 0.34M | 8.92M | -4.20M | -39.70M | -1.19M |
|
Equity Income
|
0.48M | 0.84M | 0.73M | 0.47M | 0.86M | 1.11M | 0.40M | 0.52M | 0.69M | 4.46M | 0.25M | 0.09M | -5.45M | 0.33M | -0.21M | 0.04M | -5.19M | -1.13M | 0.29M | 0.00M | -0.46M | 0.74M | -0.15M | 0.02M | -0.14M | 1.02M | 0.54M | 0.46M | -0.33M | -0.27M | 0.08M | 0.15M | 0.18M | 0.24M | -0.12M | -0.07M | -0.21M | 0.86M | 0.34M | -0.85M | 0.15M | 1.67M | -0.25M | 0.39M | 0.20M | 0.62M | 0.42M | 0.33M | -8.16M | -2.06M | -2.78M | -5.86M | -1.05M | -2.98M | -2.09M | | | | | | |
|
Income from Continuing Operations
|
-1.46M | 5.75M | 10.72M | -1.41M | 1.20M | 6.42M | 0.95M | 0.04M | 3.19M | 9.21M | -0.88M | -0.66M | 6.54M | 9.06M | -2.72M | -3.24M | 3.61M | 10.39M | -2.39M | -1.73M | 5.56M | 10.26M | -4.14M | -1.21M | 6.59M | 13.73M | -1.87M | -2.55M | 4.66M | 1.52M | -11.68M | -6.21M | 5.76M | 9.71M | -4.71M | -11.44M | -13.34M | -15.38M | -28.50M | -3.13M | 13.77M | 13.55M | 3.31M | 5.40M | 12.37M | -1.25M | -0.06M | -3.79M | 1.80M | 5.33M | -6.03M | -0.66M | 5.25M | 5.68M | -4.17M | -18.12M | 0.34M | 8.96M | -4.20M | -39.68M | -1.23M |
|
Consolidated Net Income
|
-1.46M | 5.75M | 10.72M | -1.41M | 1.20M | 6.42M | 0.95M | 0.04M | 3.19M | 9.21M | -0.88M | -0.66M | 6.54M | 9.06M | -2.72M | -3.24M | 3.61M | 10.39M | -2.39M | -1.73M | 5.56M | 10.26M | -4.14M | -1.21M | 6.59M | 13.73M | -1.87M | -2.55M | 4.66M | 1.52M | -11.68M | -6.21M | 5.76M | 9.71M | -4.71M | -11.44M | -13.34M | -15.38M | -28.50M | -3.13M | 13.77M | 13.55M | 3.31M | 5.40M | 12.37M | -1.25M | -0.06M | -3.79M | 1.80M | 5.33M | -6.03M | -0.66M | 5.25M | 5.68M | -4.17M | -18.12M | 0.34M | 8.96M | -4.20M | -39.68M | -1.23M |
|
Income towards Parent Company
|
-1.46M | 5.75M | 10.72M | -1.41M | 1.20M | 6.42M | 0.95M | 0.04M | 3.19M | 9.21M | -0.88M | -0.66M | 6.54M | 9.06M | -2.72M | -3.24M | 3.61M | 10.39M | -2.39M | -1.73M | 5.56M | 10.26M | -4.14M | -1.21M | 6.59M | 13.73M | -1.87M | -2.55M | 4.66M | 1.52M | -11.68M | -6.21M | 5.76M | 9.71M | -4.71M | -11.44M | -13.34M | -15.38M | -28.50M | -3.13M | 13.77M | 13.55M | 3.31M | 5.40M | 12.37M | -1.25M | -0.06M | -3.79M | 1.80M | 5.33M | -6.03M | -0.66M | 5.25M | 5.68M | -4.17M | -18.12M | 0.34M | 8.96M | -4.20M | -39.68M | -1.23M |
|
Net Income towards Common Stockholders
|
-1.46M | 5.75M | 10.72M | -1.41M | 1.20M | 6.42M | 0.95M | 0.04M | 3.19M | 9.21M | -0.88M | -0.66M | 6.54M | 9.06M | -2.72M | -3.24M | 3.61M | 10.39M | -2.39M | -1.73M | 5.56M | 10.26M | -4.14M | -1.21M | 6.59M | 13.73M | -1.87M | -2.55M | 4.66M | 1.52M | -11.68M | -6.21M | 5.76M | 9.71M | -4.71M | -11.44M | -13.34M | -15.38M | -28.50M | -3.13M | 13.77M | 13.55M | 3.31M | 5.40M | 12.37M | -1.25M | -0.06M | -3.79M | 1.80M | 5.33M | -6.03M | -0.66M | 5.25M | 5.68M | -4.17M | -18.12M | 0.34M | 8.96M | -4.20M | -39.68M | -1.23M |
|
EPS (Basic)
|
-0.08 | 0.55 | 1.15 | -0.08 | 0.17 | 0.62 | 0.11 | 0.04 | 0.31 | 1.21 | -0.05 | -0.04 | 0.09 | 0.74 | -0.22 | -0.24 | -0.12 | 0.68 | -0.15 | -0.12 | 0.37 | 0.80 | -0.31 | -0.08 | 0.45 | 1.04 | -0.09 | -0.14 | 0.30 | 0.09 | -0.70 | -0.30 | 0.29 | 0.52 | -0.24 | -0.56 | -0.66 | -0.70 | -1.36 | -0.19 | 0.66 | 0.73 | 0.15 | 0.27 | 0.58 | -0.03 | 0.02 | -0.16 | -0.30 | 0.15 | -0.41 | -0.31 | 0.20 | 0.12 | -0.29 | -0.85 | 0.02 | 0.41 | -0.19 | -1.83 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
-0.08 | 0.52 | 1.13 | -0.08 | 0.17 | 0.60 | 0.11 | 0.04 | 0.30 | 1.19 | -0.05 | -0.04 | 0.08 | 0.72 | -0.22 | -0.24 | -0.12 | 0.68 | -0.15 | -0.12 | 0.36 | 0.77 | -0.31 | -0.08 | 0.44 | 1.01 | -0.09 | -0.14 | 0.29 | 0.08 | -0.70 | -0.30 | 0.29 | 0.52 | -0.24 | -0.56 | -0.66 | -0.70 | -1.36 | -0.19 | 0.65 | 0.73 | 0.14 | 0.26 | 0.57 | -0.04 | 0.02 | -0.16 | -0.30 | 0.15 | -0.41 | -0.31 | 0.20 | 0.12 | -0.29 | -0.85 | 0.02 | 0.41 | -0.19 | -1.83 | -0.05 |
|
EBITDA
|
2.52M | 10.23M | 14.51M | -0.02M | 4.35M | 10.30M | 3.23M | 2.15M | 7.41M | 14.54M | -0.12M | 0.01M | 11.69M | 16.60M | -2.20M | -3.16M | 8.43M | 18.31M | -2.17M | -0.99M | 9.76M | 17.63M | -5.21M | -0.29M | 10.78M | 21.80M | -1.87M | -3.14M | 9.33M | 10.86M | -13.32M | -3.30M | 12.30M | 22.89M | -2.29M | -12.54M | 6.93M | -15.49M | -25.25M | 4.30M | 21.51M | 24.41M | 9.25M | 11.00M | 21.68M | 8.91M | 4.36M | -0.46M | 7.59M | 12.78M | -1.81M | 4.40M | 13.61M | 15.74M | 1.83M | 1.17M | 8.61M | 15.47M | 1.10M | -37.21M | 6.69M |
|
Interest Expenses
|
2.64M | 2.09M | 2.19M | 1.98M | 2.04M | 1.79M | 1.70M | 1.68M | 1.27M | 1.25M | 1.16M | 1.15M | 1.28M | 1.26M | 1.39M | 1.67M | 1.70M | 1.66M | 1.43M | 1.46M | 1.45M | 1.40M | 1.19M | 1.12M | 1.23M | 1.26M | 0.94M | 1.00M | 1.17M | 1.18M | 2.10M | 4.68M | 5.63M | 5.59M | 4.92M | 5.04M | 5.54M | 5.28M | 4.74M | 4.23M | 4.13M | 4.18M | 4.01M | 3.82M | 3.83M | 3.86M | 3.77M | 3.73M | 4.58M | 5.12M | 5.34M | 5.53M | 5.25M | 5.62M | 5.61M | 5.16M | 5.83M | 5.60M | 4.92M | 5.05M | 5.01M |
|
Tax Rate
|
-64.67% | 29.36% | 12.99% | 29.37% | 47.92% | 24.55% | 38.33% | 72.31% | 37.66% | 30.70% | 31.25% | 41.95% | 37.16% | 40.57% | 30.34% | 32.84% | 46.40% | 34.49% | 36.29% | 29.31% | 33.04% | 36.75% | 35.42% | 28.12% | 31.00% | 33.16% | 33.53% | 39.93% | 42.95% | 84.35% | 24.60% | 22.13% | 13.59% | 43.86% | 34.68% | 33.64% | 859.42% | 27.06% | 11.57% | -3,092.86% | 21.23% | 33.59% | 42.16% | 25.35% | 31.17% | 122.85% | 103.85% | 2.57% | 50.60% | 30.22% | 18.28% | 212.31% | 36.47% | 36.82% | -5.31% | 0.55% | 81.42% | 15.40% | 3.27% | 6.59% | 173.44% |