|
Revenue
|
59.68M | 58.05M | 45.65M | 65.31M | 75.78M | 72.75M | 59.17M | 75.45M | 89.41M | 83.31M | 79.20M | 106.03M | 125.72M | 121.27M | 122.28M | 122.20M | 130.32M | 124.20M | 129.13M | 121.95M | 128.33M | 126.97M | 118.42M | 125.14M | 102.94M | 89.75M | 79.29M | 70.80M | 72.33M | 65.52M | 78.51M | 61.14M | 60.10M | 50.57M | 61.36M | 61.14M | 60.10M | 50.57M | 52.70M | 54.05M | 56.80M | 56.88M | 58.79M | 49.50M | 52.82M | 47.72M | 55.89M | 55.75M | 61.79M | 69.67M | 70.33M | 66.71M | 68.28M | 69.87M | 75.20M | 72.28M | 81.45M | 80.77M | 79.96M | 71.33M | 91.45M | 93.61M | 106.93M | 122.33M | 116.38M | 119.88M | 118.09M |
|
Cost of Revenue
|
22.70M | 20.69M | 12.98M | 26.95M | 33.36M | 30.38M | 18.69M | 30.85M | 38.33M | 31.77M | 25.44M | 43.28M | 55.02M | 49.19M | 50.63M | 47.12M | 49.95M | 49.98M | 52.45M | 47.71M | 54.27M | 54.54M | 55.14M | 54.31M | 42.66M | 35.84M | 33.20M | 26.88M | 39.93M | 39.29M | 37.02M | 32.27M | 34.56M | 30.41M | 28.98M | 27.63M | 28.73M | 19.49M | 24.24M | 24.96M | 24.81M | 25.34M | 27.31M | 24.18M | 26.62M | 22.49M | 22.73M | 22.57M | 26.39M | 28.54M | 30.18M | 27.76M | 28.97M | 28.93M | 33.74M | 31.77M | 40.37M | 35.20M | 34.98M | 31.53M | 44.22M | 44.21M | 58.19M | 72.16M | 68.95M | 65.11M | 61.63M |
|
Gross Profit
|
36.97M | 37.36M | 32.66M | 38.36M | 42.42M | 42.37M | 40.48M | 44.60M | 51.08M | 51.54M | 53.77M | 62.75M | 70.70M | 72.09M | 71.65M | 75.08M | 80.38M | 74.22M | 76.68M | 74.24M | 74.06M | 72.43M | 63.28M | 70.83M | 60.28M | 53.91M | 46.10M | 43.91M | 32.41M | 26.23M | 41.49M | 28.87M | 25.53M | 20.16M | 32.38M | 33.51M | 31.37M | 31.08M | 28.46M | 29.10M | 31.99M | 31.55M | 31.48M | 25.33M | 26.20M | 25.23M | 33.16M | 33.18M | 35.40M | 41.12M | 40.15M | 38.95M | 39.31M | 40.93M | 41.46M | 40.51M | 41.09M | 45.57M | 44.98M | 39.80M | 47.23M | 49.40M | 48.73M | 50.17M | 47.43M | 54.76M | 56.45M |
|
Amortization - Intangibles
|
0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 2.02M | 2.02M | 2.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
5.13M | 6.16M | 3.10M | 5.94M | 6.47M | 6.15M | 5.04M | 6.29M | 6.79M | 6.58M | 6.83M | 7.82M | 8.21M | 8.64M | 12.44M | 13.97M | 11.84M | 10.10M | 13.04M | 12.31M | 12.44M | 11.79M | 12.89M | 9.53M | 11.37M | 10.48M | 9.96M | 10.07M | 10.47M | 9.04M | 10.14M | 9.86M | 8.23M | 8.75M | 9.24M | 7.66M | 7.55M | 6.85M | 8.44M | 8.63M | 8.62M | 8.96M | 8.03M | 7.71M | 7.40M | 6.22M | 7.84M | 7.00M | 6.89M | 7.68M | 7.36M | 8.23M | 7.05M | 6.39M | 6.61M | 7.38M | 6.40M | 7.45M | 6.83M | 7.58M | 7.66M | 8.60M | 8.12M | 8.27M | 7.11M | 8.22M | 9.18M |
|
Other Operating Expenses
|
51.53M | 45.62M | 35.90M | 53.79M | 62.77M | 59.62M | 45.54M | 65.38M | 71.14M | 64.28M | 62.77M | 81.95M | 85.66M | 87.34M | 101.08M | 97.98M | 96.87M | 95.23M | 98.88M | 97.80M | 106.43M | 86.58M | 105.00M | 200.61M | 87.76M | 79.28M | 132.36M | 63.22M | 77.92M | 76.08M | 93.64M | 0.93M | -1.32M | -0.65M | -2.61M | -1.46M | -0.31M | -0.45M | 0.83M | -0.20M | -1.35M | -2.03M | -1.46M | -0.19M | 0.01M | -0.32M | 0.12M | -0.00M | -0.21M | -1.18M | -0.08M | 0.03M | -0.02M | -0.03M | -0.37M | -0.14M | 0.01M | 0.00M | -0.06M | -0.45M | -0.06M | -0.57M | -0.39M | -0.12M | -0.26M | -0.70M | 0.01M |
|
Operating Expenses
|
56.66M | 51.78M | 39.00M | 59.73M | 69.24M | 65.77M | 50.58M | 71.68M | 77.93M | 70.86M | 69.59M | 89.77M | 93.87M | 95.98M | 113.51M | 111.95M | 108.71M | 105.33M | 111.92M | 110.11M | 118.87M | 98.38M | 117.90M | 210.14M | 99.13M | 89.75M | 142.32M | 73.29M | 88.39M | 85.12M | 103.78M | 79.06M | 80.73M | 74.28M | 76.19M | 67.69M | 65.77M | 53.79M | 59.00M | 59.13M | 61.28M | 61.44M | 64.18M | 54.49M | 57.28M | 47.52M | 50.54M | 51.12M | 56.15M | 61.07M | 62.02M | 62.22M | 55.29M | 51.17M | 63.96M | 67.56M | 76.21M | 72.52M | 72.08M | 69.68M | 84.86M | 85.72M | 99.66M | 115.24M | 109.57M | 109.66M | 107.13M |
|
Operating Income
|
-19.69M | -14.43M | -6.34M | -21.36M | -26.82M | 6.98M | 8.59M | 3.77M | 11.49M | 12.45M | 9.61M | 16.26M | 31.85M | 25.29M | 8.77M | 10.26M | 21.62M | 18.87M | 17.21M | 11.84M | 9.46M | 28.59M | 0.52M | -85.00M | 3.81M | -0.01M | -63.02M | -7.41M | -1.51M | 0.07M | -25.27M | -8.26M | -8.40M | -8.76M | -14.82M | -6.54M | -5.67M | -3.22M | -6.29M | -5.08M | -4.49M | -4.56M | -5.39M | -4.99M | -4.45M | 0.20M | 5.35M | 4.63M | 5.64M | 8.59M | 8.31M | 4.48M | 12.98M | 18.70M | 11.24M | 4.73M | 5.25M | 8.26M | 7.88M | 1.65M | 6.59M | 7.89M | 7.27M | 7.09M | 6.80M | 10.22M | 10.96M |
|
EBIT
|
-19.69M | -14.43M | -6.34M | -21.36M | -26.82M | 6.98M | 8.59M | 3.77M | 11.49M | 12.45M | 9.61M | 16.26M | 31.85M | 25.29M | 8.77M | 10.26M | 21.62M | 18.87M | 17.21M | 11.84M | 9.46M | 28.59M | 0.52M | -85.00M | 3.81M | -0.01M | -63.02M | -7.41M | -1.51M | 0.07M | -25.27M | -8.26M | -8.40M | -8.76M | -14.82M | -6.54M | -5.67M | -3.22M | -6.29M | -5.08M | -4.49M | -4.56M | -5.39M | -4.99M | -4.45M | 0.20M | 5.35M | 4.63M | 5.64M | 8.59M | 8.31M | 4.48M | 12.98M | 18.70M | 11.24M | 4.73M | 5.25M | 8.26M | 7.88M | 1.65M | 6.59M | 7.89M | 7.27M | 7.09M | 6.80M | 10.22M | 10.96M |
|
Interest & Investment Income
|
0.09M | 0.03M | 0.16M | 0.01M | 0.06M | 0.05M | 0.41M | -0.02M | -0.03M | 0.28M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.02M | | | 0.25M | 0.58M | 0.78M | 1.12M | 0.70M | 0.54M | 0.23M | 0.91M | 0.99M | 0.65M | 0.38M | 1.30M |
|
Other Non Operating Income
|
| | | -0.01M | | | | | | | | -0.53M | -0.58M | -0.52M | -0.59M | 0.92M | -0.10M | -0.06M | -1.48M | -0.02M | 0.08M | 0.20M | -0.67M | 0.04M | 0.04M | 0.01M | -0.26M | -0.06M | -0.39M | 0.21M | 1.46M | 0.03M | -0.09M | -0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
3.10M | 6.30M | 6.79M | 5.57M | 6.60M | 7.03M | 8.07M | 3.53M | 11.22M | 12.18M | 9.21M | 15.73M | 31.27M | 24.77M | 8.17M | 11.18M | 21.52M | 18.81M | 17.14M | 11.84M | 9.46M | 28.59M | 0.52M | -85.00M | 3.81M | -0.01M | -63.02M | -8.29M | -8.30M | -8.57M | -24.29M | -6.03M | -5.28M | -3.09M | -14.47M | -6.03M | -5.28M | -3.09M | -6.55M | -4.76M | -4.03M | -4.11M | -5.16M | -4.74M | -4.20M | 0.42M | 5.54M | 4.81M | 5.67M | 8.85M | 8.25M | 4.61M | 13.03M | 18.59M | 11.42M | 5.12M | 5.82M | 9.03M | 9.05M | 2.79M | 7.20M | 8.70M | 8.57M | 8.19M | 7.71M | 11.29M | 12.25M |
|
Tax Provisions
|
-1.43M | -2.90M | 12.11M | 2.63M | -3.02M | 4.04M | 3.40M | 1.38M | 5.06M | 5.62M | 3.40M | 6.61M | 12.51M | 9.91M | 4.35M | 4.47M | 8.82M | 7.53M | 13.58M | -4.73M | 3.75M | 10.02M | 1.16M | -20.92M | 2.39M | -1.63M | -19.41M | -2.15M | -0.27M | -0.02M | 29.46M | 0.10M | -0.05M | 0.04M | -0.54M | -4.82M | 0.38M | 0.61M | -5.50M | 0.27M | 0.33M | 0.54M | 0.06M | 0.46M | 0.04M | 0.21M | 0.09M | 0.30M | 0.41M | 0.43M | -24.50M | 1.01M | 1.06M | 2.18M | 3.08M | 1.15M | 1.57M | 2.54M | 2.77M | 0.88M | 1.49M | 2.70M | 2.20M | 2.38M | 0.66M | 3.88M | 4.43M |
|
Profit After Tax
|
1.68M | 3.40M | -0.45M | 0.64M | 3.58M | 2.99M | 5.57M | 2.15M | 6.16M | 5.69M | 6.68M | 9.13M | 18.76M | 14.86M | 5.54M | 6.71M | 12.70M | 11.29M | 3.56M | 16.57M | 5.71M | 18.57M | -0.63M | -64.08M | 1.42M | 1.62M | -43.61M | -6.14M | -8.04M | -8.56M | -53.75M | -6.13M | -5.22M | -3.13M | -13.92M | -1.21M | -5.66M | -3.71M | -1.04M | -5.02M | -4.36M | -4.65M | -5.23M | -5.20M | -4.24M | 0.21M | 5.45M | 4.51M | 5.26M | 8.42M | 32.76M | 3.60M | 11.97M | 16.41M | 8.35M | 3.97M | 4.25M | 6.49M | 6.28M | 1.91M | 5.71M | 6.00M | 6.38M | 5.81M | 7.05M | 7.41M | 7.82M |
|
Income from Continuing Operations
|
4.53M | 9.19M | -5.32M | 2.94M | 9.62M | 2.99M | 4.67M | 2.15M | 6.16M | 6.56M | 5.81M | 9.13M | 18.76M | 14.86M | 3.83M | 6.71M | 12.70M | 11.29M | 3.56M | 16.57M | 5.71M | 18.57M | -0.63M | -64.08M | 1.42M | 1.62M | -43.61M | -6.14M | -8.04M | -8.56M | -53.75M | -6.13M | -5.22M | -3.13M | -13.92M | -1.21M | -5.66M | -3.71M | -1.04M | -5.02M | -4.36M | -4.65M | -5.23M | -5.20M | -4.24M | 0.21M | 5.45M | 4.51M | 5.26M | 8.42M | 32.76M | 3.60M | 11.97M | 16.41M | 8.35M | 3.97M | 4.25M | 6.49M | 6.28M | 1.91M | 5.71M | 6.00M | 6.38M | 5.81M | 7.05M | 7.41M | 7.82M |
|
Consolidated Net Income
|
4.53M | 9.19M | -5.32M | 2.94M | 9.62M | 2.99M | 4.67M | -0.76M | -1.10M | -6.75M | -3.56M | 9.13M | 18.76M | 14.86M | 3.83M | 6.71M | 12.70M | 11.29M | 3.56M | 16.57M | 5.71M | 18.57M | -0.63M | -64.08M | 1.42M | 1.62M | -43.61M | -6.14M | -8.04M | -8.56M | -53.75M | -6.13M | -5.22M | -3.13M | -13.92M | -1.21M | -5.66M | -3.71M | -1.04M | -5.02M | -4.36M | -4.65M | -5.23M | -5.20M | -4.24M | 0.21M | 5.45M | 4.51M | 5.26M | 8.42M | 32.76M | 3.60M | 11.97M | 16.41M | 8.35M | 3.97M | 4.25M | 6.49M | 6.28M | 1.91M | 5.71M | 6.00M | 6.38M | 5.81M | 7.05M | 7.41M | 7.82M |
|
Income towards Parent Company
|
4.53M | 9.19M | -5.32M | 2.94M | 9.62M | 2.99M | 4.67M | -0.76M | -1.10M | -6.75M | -3.56M | 9.13M | 18.76M | 14.86M | 3.83M | 6.71M | 12.70M | 11.29M | 3.56M | 16.57M | 5.71M | 18.57M | -0.63M | -64.08M | 1.42M | 1.62M | -43.61M | -6.14M | -8.04M | -8.56M | -53.75M | -6.13M | -5.22M | -3.13M | -13.92M | -1.21M | -5.66M | -3.71M | -1.04M | -5.02M | -4.36M | -4.65M | -5.23M | -5.20M | -4.24M | 0.21M | 5.45M | 4.51M | 5.26M | 8.42M | 32.76M | 3.60M | 11.97M | 16.41M | 8.35M | 3.97M | 4.25M | 6.49M | 6.28M | 1.91M | 5.71M | 6.00M | 6.38M | 5.81M | 7.05M | 7.41M | 7.82M |
|
Net Income towards Common Stockholders
|
4.53M | 9.19M | -5.32M | 2.94M | 9.62M | 2.99M | 4.67M | 1.38M | 5.06M | -1.06M | 3.13M | 9.13M | 18.76M | 14.86M | 5.54M | 6.71M | 12.70M | 11.29M | 10.41M | 7.09M | 5.63M | 18.37M | -0.71M | -64.12M | 1.38M | 1.61M | -43.70M | -8.40M | -8.25M | -8.61M | -53.76M | -1.21M | -5.66M | -3.71M | -13.92M | -1.21M | -5.66M | -3.71M | -1.04M | -5.02M | -4.36M | -4.65M | -5.23M | -5.20M | -4.24M | 0.21M | 5.45M | 4.51M | 5.26M | 8.42M | 32.76M | 3.60M | 11.97M | 16.41M | 8.35M | 3.97M | 4.25M | 6.49M | 6.28M | 1.91M | 5.71M | 6.00M | 6.38M | 5.81M | 7.05M | 7.41M | 7.82M |
|
EPS (Basic)
|
0.16 | 0.33 | -0.19 | 0.11 | 0.35 | 0.11 | 0.20 | 0.08 | 0.22 | 0.20 | 0.23 | 0.30 | 0.61 | 0.48 | 0.18 | 0.21 | 0.40 | 0.36 | 0.33 | 0.22 | 0.17 | 0.59 | -0.02 | -2.14 | 0.05 | 0.05 | -1.46 | -0.27 | -0.26 | -0.27 | -1.75 | -0.04 | -0.18 | -0.12 | -0.44 | -0.04 | -0.18 | -0.12 | -0.03 | -0.15 | -0.13 | -0.14 | -0.16 | -0.15 | -0.13 | 0.01 | 0.16 | 0.14 | 0.16 | 0.25 | 0.98 | 0.11 | 0.37 | 0.51 | 0.27 | 0.12 | 0.14 | 0.21 | 0.21 | 0.06 | 0.19 | 0.20 | 0.21 | 0.19 | 0.23 | 0.24 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.33 | -0.19 | 0.11 | 0.35 | 0.11 | 0.20 | 0.08 | 0.22 | 0.19 | 0.22 | 0.28 | 0.57 | 0.45 | 0.17 | 0.20 | 0.39 | 0.35 | 0.32 | 0.22 | 0.17 | 0.59 | -0.02 | -2.14 | 0.05 | 0.05 | -1.46 | -0.17 | -0.03 | | -1.75 | | | | | | | | | | | -0.14 | -0.15 | -0.15 | -0.13 | 0.01 | 0.16 | 0.13 | 0.15 | 0.24 | 0.93 | 0.10 | 0.35 | 0.50 | 0.26 | 0.12 | 0.13 | 0.21 | 0.19 | 0.06 | 0.18 | 0.19 | 0.20 | 0.18 | 0.22 | 0.23 | 0.24 |
|
Shares Outstanding (Weighted Average)
|
27.49M | 27.49M | 27.52M | 27.64M | 27.13M | 27.01M | 26.83M | 27.33M | 27.16M | 27.91M | 28.30M | 29.50M | 30.65M | 31.21M | 31.00M | 31.45M | 31.55M | 31.62M | 31.75M | 32.12M | 32.29M | 32.08M | 29.66M | 29.93M | 29.98M | 30.01M | 30.03M | 30.55M | 30.61M | 30.73M | 30.74M | 31.29M | 31.39M | 31.49M | 31.50M | 31.89M | 31.94M | 32.10M | 32.12M | 33.08M | 33.31M | 33.50M | 33.65M | 33.89M | 33.99M | 34.02M | 34.05M | 34.15M | 34.92M | 35.13M | 35.44M | 35.49M | 35.56M | 35.58M | 35.58M | 35.80M | 31.57M | 30.68M | 30.69M | 30.76M | 30.72M | 30.48M | 30.53M | 30.74M | 31.04M | 31.22M | 31.24M |
|
Shares Outstanding (Diluted Average)
|
28.00M | 27.85M | 27.85M | 27.67M | 27.45M | 27.42M | 27.41M | 28.29M | 28.18M | 28.10M | 29.08M | 32.38M | 32.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.16M | 33.06M | 33.55M | 33.62M | 33.82M | 33.61M | 34.91M | 35.56M | 35.44M | 35.02M | 34.87M | 34.38M | 34.01M | 33.72M | | | | | | | | | | | | |
|
EBITDA
|
-19.69M | -14.43M | -6.34M | -21.36M | -26.82M | 6.98M | 8.59M | 3.77M | 11.49M | 12.45M | 9.61M | 16.26M | 31.85M | 25.29M | 8.77M | 10.26M | 21.62M | 18.87M | 17.21M | 11.84M | 9.46M | 28.59M | 0.52M | -85.00M | 3.81M | -0.01M | -63.02M | -7.41M | -1.51M | 0.07M | -25.27M | -8.26M | -8.40M | -8.76M | -14.82M | -6.54M | -5.67M | -3.22M | -6.29M | -5.08M | -4.49M | -4.56M | -5.39M | -4.99M | -4.45M | 0.20M | 5.35M | 4.63M | 5.64M | 8.59M | 8.31M | 4.48M | 12.98M | 18.70M | 11.24M | 4.73M | 5.25M | 8.26M | 7.88M | 1.65M | 6.59M | 7.89M | 7.27M | 7.09M | 6.80M | 10.22M | 10.96M |
|
Tax Rate
|
| | | 47.23% | | 57.47% | 42.07% | 39.18% | 45.10% | 46.11% | 36.92% | 42.00% | 40.00% | 40.00% | 53.19% | 40.00% | 41.00% | 40.00% | 79.24% | | 39.66% | 35.04% | | 24.61% | 62.74% | | 30.81% | 25.97% | 3.21% | 0.20% | | | 1.00% | | 3.75% | 79.89% | | | 84.07% | | | | | | | 49.53% | 1.64% | 6.17% | 7.18% | 4.85% | | 21.93% | 8.13% | 11.74% | 26.93% | 22.46% | 27.04% | 28.16% | 30.64% | 31.60% | 20.66% | 31.05% | 25.64% | 29.06% | 8.50% | 34.40% | 36.15% |