|
Revenue
|
74.25M | 73.99M | 82.81M | 86.44M | 91.84M | 97.02M | 103.52M | 110.44M | 114.66M | 123.12M | |
|
Cost of Revenue
|
38.21M | 36.52M | 42.18M | 46.31M | 47.41M | 49.49M | 50.62M | 56.48M | 54.95M | 56.92M | |
|
Gross Profit
|
36.03M | 37.47M | 40.63M | 40.13M | 44.43M | 47.53M | 52.90M | 53.96M | 59.71M | 66.20M | |
|
Selling, General & Administrative
|
18.84M | 19.50M | 21.86M | 21.93M | 22.90M | 27.28M | 30.19M | 31.89M | 33.10M | 36.90M | |
|
Other Operating Expenses
|
0.05M | 0.08M | -8.56M | -7.79M | -4.00M | 2.87M | -7.00M | 17.24M | | | |
|
Operating Expenses
|
18.84M | 19.50M | 21.86M | 21.93M | 22.90M | 27.28M | 30.19M | 31.89M | 33.10M | 36.90M | |
|
Operating Income
|
17.05M | 17.63M | 17.10M | 17.71M | 21.36M | 22.19M | 22.85M | 21.24M | 26.14M | 27.32M | |
|
EBIT
|
17.05M | 17.63M | 17.10M | 17.71M | 21.36M | 22.19M | 22.85M | 21.24M | 26.14M | 27.32M | 23.01M |
|
EBT
|
1.65M | 1.06M | -0.05M | -0.22M | 3.62M | 9.91M | 12.89M | 2.65M | 19.68M | 20.84M | 23.01M |
|
Tax Provisions
|
9.17M | 0.44M | -2.91M | 4.11M | 1.37M | 2.27M | 4.23M | 0.51M | 4.37M | 4.12M | -4.60M |
|
Profit After Tax
|
-7.52M | 0.62M | 2.85M | -0.57M | 2.25M | 7.64M | 8.66M | 3.69M | 15.32M | 16.71M | 27.61M |
|
Income from Continuing Operations
|
-7.52M | 0.62M | 2.85M | -4.33M | 2.25M | 7.64M | 8.66M | 2.13M | 15.32M | 16.71M | 27.61M |
|
Consolidated Net Income
|
-7.52M | 0.62M | 2.85M | -4.33M | 2.25M | 7.64M | 8.66M | 2.13M | 15.32M | 16.71M | 27.61M |
|
Income towards Parent Company
|
-7.52M | 0.62M | 2.85M | -4.33M | 2.25M | 7.64M | 8.66M | 2.13M | 15.32M | 16.71M | 27.61M |
|
Net Income towards Common Stockholders
|
-7.52M | 0.62M | 2.85M | -4.33M | 2.25M | 7.64M | 8.66M | 2.13M | 15.32M | 16.71M | 27.61M |
|
EPS (Basic)
|
-0.04M | 0.00M | 0.01M | -0.00M | 0.01M | 0.09 | 0.10 | 0.04 | 0.16 | 0.18 | 0.29 |
|
EPS (Weighted Average and Diluted)
|
-0.04M | 0.00M | 0.01M | -0.00M | 0.01M | 0.09 | 0.09 | 0.04 | 0.16 | 0.17 | |
|
Shares Outstanding (Weighted Average)
|
| | | 77.00M | 77.00M | 89.70M | 89.70M | 89.70M | 93.56M | 93.56M | 93.62M |
|
Shares Outstanding (Diluted Average)
|
204.00 | 204.00 | | | 204.00 | 0.09M | | | | | |
|
EBITDA
|
17.05M | 17.63M | 17.10M | 17.71M | 21.36M | 22.19M | 8.60M | 21.24M | 26.14M | 27.32M | 27.59M |
|
Interest Expenses
|
15.40M | 16.57M | 17.16M | 17.93M | 17.73M | 10.64M | 9.96M | 13.78M | 6.46M | 6.48M | |
|
Tax Rate
|
| 41.23% | | | 37.92% | 22.87% | 32.83% | 19.36% | 22.19% | 19.79% | |