|
Revenue
|
168.39M | 138.95M | 172.16M | 177.49M | 235.62M | 176.78M | 215.36M | 190.25M | 209.28M | 182.37M | 177.14M | 150.68M | 202.22M | 177.35M | 149.03M | 185.38M | 210.75M | 177.86M | 187.26M | 133.60M | 125.50M | 88.57M | 90.03M | 98.97M | 109.98M | 80.26M | 85.37M | 123.34M | 122.85M | 92.39M | 88.92M | 100.45M | 103.20M | 79.78M | 94.73M | 94.15M | 121.53M | 75.50M | 73.90M | 83.41M | 105.03M | 73.97M | 88.90M | 98.12M | 140.70M | 127.20M | 190.23M | 198.98M | 284.80M | 184.27M | 233.65M | 180.96M | 165.84M | 114.29M | 132.61M | 138.20M | 140.07M | 109.22M | 134.91M | 143.43M | 151.30M | 155.43M |
|
Cost of Revenue
|
133.24M | 109.51M | 126.38M | 123.64M | 163.53M | 142.52M | 152.54M | 145.80M | 143.54M | 149.19M | 136.77M | 125.26M | 163.56M | 128.44M | 145.86M | 129.80M | 152.79M | 146.66M | 1.17M | 158.04M | 112.89M | 100.36M | 91.59M | 105.14M | 107.85M | 116.64M | 94.26M | 111.73M | 111.51M | 99.67M | 99.12M | 90.36M | 100.13M | 89.52M | 82.32M | 86.83M | 101.85M | 85.23M | 86.17M | 80.86M | 86.01M | 75.03M | 92.37M | 90.06M | 105.69M | 109.75M | 111.76M | 108.25M | 141.88M | 162.14M | 141.07M | 139.36M | 129.81M | 117.67M | 120.60M | 115.93M | 112.66M | 117.16M | 128.86M | 129.05M | 128.12M | 129.89M |
|
Gross Profit
|
35.15M | 29.44M | 45.77M | 53.85M | 72.09M | 34.26M | 62.82M | 44.44M | 65.73M | 33.19M | 40.37M | 25.42M | 38.66M | 48.91M | 30.57M | 47.43M | 47.45M | 22.94M | 30.05M | 20.80M | 12.62M | -11.80M | -1.57M | -6.16M | 2.13M | -36.38M | -8.89M | 11.62M | 11.34M | -7.29M | -10.20M | 10.09M | 3.07M | -9.74M | 12.41M | 7.32M | 19.68M | -9.73M | -12.28M | 2.55M | 19.02M | -1.06M | -3.46M | 8.06M | 35.01M | 17.45M | 78.46M | 90.73M | 142.92M | 22.13M | 92.58M | 41.60M | 36.03M | -3.39M | 12.01M | 22.28M | 27.41M | -7.95M | 6.05M | 14.38M | 23.17M | 25.54M |
|
Selling, General & Administrative
|
22.24M | 23.95M | 18.95M | 20.59M | 22.52M | 21.64M | 21.61M | 21.39M | 22.89M | 21.71M | 24.00M | 24.49M | 25.12M | 25.07M | 20.55M | 27.66M | 24.50M | 25.21M | -38.37M | 26.61M | 14.55M | 11.60M | 12.46M | 10.89M | 10.87M | 9.96M | 8.44M | 10.54M | 8.23M | 7.97M | 8.24M | 8.30M | 8.40M | 9.08M | 15.03M | 7.22M | 8.37M | 9.12M | 9.47M | 10.01M | 8.50M | 7.07M | 6.51M | 8.79M | 8.54M | 11.60M | 9.09M | 10.94M | 9.64M | 9.14M | 9.72M | 9.87M | 9.44M | 8.51M | 8.77M | 10.29M | 11.55M | 10.04M | 9.88M | 10.15M | 9.84M | 10.33M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | 4.20M | -21.75M | -0.51M | -0.60M | -0.30M | 0.37M | 0.08M | 0.33M | 0.87M | 0.43M | -0.25M | -0.14M | 0.41M | 0.85M | 1.25M | -3.41M | -0.10M | -2.31M | 0.09M | -0.55M | 2.27M | 0.14M | -0.02M | 0.03M | -0.38M | -9.53M | 0.47M | 0.17M | -0.88M | -0.26M | 0.26M | -0.01M | -0.47M | 0.31M | 0.18M | -0.63M | 0.07M | -0.18M | -1.20M | 0.90M | 2.40M | 0.00M | -0.72M | -1.47M | -6.44M | -2.91M | 0.24M | -2.84M | 0.42M |
|
Operating Expenses
|
22.24M | 23.95M | 18.95M | 20.59M | 22.52M | 21.64M | 21.61M | 21.39M | 22.89M | 21.71M | 24.00M | 24.49M | 25.12M | 25.07M | 20.55M | 27.66M | 24.50M | 25.21M | -38.37M | 26.61M | 14.55M | 11.60M | 12.46M | 10.89M | 10.87M | 9.96M | 8.44M | 10.54M | 8.23M | 7.97M | 8.24M | 8.30M | 8.40M | 9.08M | 15.03M | 7.22M | 8.37M | 9.12M | 9.47M | 10.01M | 8.50M | 7.07M | 6.51M | 8.79M | 8.54M | 11.60M | 9.09M | 10.94M | 9.64M | 9.14M | 9.72M | 9.87M | 9.44M | 8.51M | 8.77M | -4.29M | -2.93M | -1.88M | -1.98M | -1.98M | -1.23M | -2.24M |
|
Operating Income
|
12.81M | 8.47M | 30.23M | 34.04M | 48.27M | 12.49M | 41.64M | 23.08M | 42.32M | 11.89M | 18.36M | -0.24M | 12.22M | 23.14M | 70.18M | 25.86M | 23.76M | -1.20M | -17.85M | 14.22M | -1.60M | -62.20M | -17.12M | -17.31M | -8.88M | -45.93M | -18.10M | 2.32M | -0.30M | -15.36M | -20.75M | 1.88M | -5.87M | -16.56M | -2.48M | 0.07M | 11.35M | -19.23M | -31.28M | -6.99M | 10.68M | -9.00M | -10.23M | -0.47M | 26.46M | 5.37M | 69.69M | 79.97M | 132.66M | 13.07M | 82.68M | 30.54M | 27.50M | -9.50M | 3.25M | 11.26M | 14.40M | -24.42M | -6.75M | 4.47M | 10.49M | 15.63M |
|
EBIT
|
12.81M | 8.47M | 30.23M | 34.04M | 48.27M | 12.49M | 41.64M | 23.08M | 42.32M | 11.89M | 18.36M | -0.24M | 12.22M | 23.14M | 70.18M | 25.86M | 23.76M | -1.20M | -17.85M | 14.22M | -1.60M | -62.20M | -17.12M | -17.31M | -8.88M | -45.93M | -18.10M | 2.32M | -0.30M | -15.36M | -20.75M | 1.88M | -5.87M | -16.56M | -2.48M | 0.07M | 11.35M | -19.23M | -31.28M | -6.99M | 10.68M | -9.00M | -10.23M | -0.47M | 26.46M | 5.37M | 69.69M | 79.97M | 132.66M | 13.07M | 82.68M | 30.54M | 27.50M | -9.50M | 3.25M | 11.26M | 14.40M | -24.42M | -6.75M | 4.47M | 10.49M | 15.63M |
|
Interest & Investment Income
|
| | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.05M | 0.10M | 0.10M | 0.08M | 0.09M | 0.04M | | -2.23M | -0.87M | 6.89M | | -6.45M | -13.33M | 21.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.05M | 0.01M | 0.10M | 0.01M | -0.14M | -0.00M | | 0.01M | 0.27M | -0.00M | 0.01M | -1.07M | -1.14M | -1.30M | 1.70M | 0.08M | 0.08M | 0.09M | 0.04M | 0.04M | 0.04M | 0.02M | -0.23M | -1.96M | 3.97M | -2.45M | -8.27M | -0.23M | -0.20M | 0.84M | -0.71M | 0.91M | -5.95M | -5.95M | | -0.22M | 0.87M | -0.04M | 0.53M | 0.68M | 0.13M | -0.22M | -0.60M | -0.40M | 10.00M | -1.33M | -20.26M | -0.14M | 3.43M | 2.22M | 2.46M | 3.48M | 8.64M | 3.69M | 3.68M | 3.56M | 2.91M | 2.67M | 1.76M | 1.67M | 1.54M | 1.39M |
|
Non Operating Income
|
| 0.01M | 0.01M | 0.01M | -0.00M | -0.00M | | 0.01M | 0.27M | -0.00M | 0.01M | -0.02M | -0.01M | 0.03M | 0.09M | 0.08M | 0.08M | 0.09M | 0.04M | 0.04M | 0.04M | 0.02M | -0.23M | -1.96M | 3.97M | -2.45M | 0.22M | -0.23M | -0.20M | 0.84M | -0.71M | 0.91M | 0.33M | -0.94M | 1.26M | -0.22M | 0.87M | -0.04M | 0.53M | 0.68M | 0.13M | -0.22M | -0.60M | -0.40M | -0.74M | -1.33M | 0.04M | -0.14M | 3.43M | 2.22M | 2.46M | 3.48M | 3.76M | 3.69M | 3.68M | 3.56M | 2.91M | 2.67M | 1.76M | 1.67M | 1.54M | 1.39M |
|
EBT
|
10.76M | 6.62M | 28.75M | 32.33M | 46.27M | 10.59M | 40.46M | 21.95M | 41.41M | 10.40M | 17.93M | -0.98M | 11.68M | 16.49M | 62.94M | 19.23M | 18.17M | -6.19M | -21.95M | 10.86M | -3.78M | -63.05M | -18.23M | -20.61M | -11.36M | -61.72M | -36.40M | -7.27M | -9.79M | -23.81M | -30.18M | -6.51M | -23.18M | -28.51M | -12.28M | -11.14M | 0.90M | -31.28M | -42.82M | -19.79M | -1.66M | -21.77M | -23.43M | -13.24M | 23.42M | -8.91M | 37.71M | 69.88M | 123.78M | 3.09M | 72.77M | 21.80M | 28.07M | -12.97M | -3.00M | 6.23M | 10.80M | -29.86M | -13.20M | -1.92M | 4.09M | 9.65M |
|
Tax Provisions
|
4.98M | 2.93M | 10.97M | 11.66M | 17.49M | 4.43M | 12.63M | 7.80M | 15.45M | 4.60M | 6.48M | -1.08M | 4.37M | 6.34M | 25.45M | 7.65M | 7.05M | -2.42M | -8.04M | 4.18M | -2.07M | -26.63M | -7.14M | -4.85M | -3.67M | -22.23M | -11.21M | 1.28M | 2.76M | 6.70M | 30.02M | -0.92M | 4.32M | -2.43M | 0.76M | 0.40M | -5.73M | -0.48M | -15.11M | -0.34M | -1.30M | -1.37M | -1.74M | 0.04M | -0.25M | 0.02M | -4.37M | 11.12M | 20.38M | 0.78M | 6.90M | 5.90M | 2.97M | -5.25M | 2.35M | 0.60M | 1.25M | -4.48M | -4.05M | -0.30M | 1.08M | 2.54M |
|
Profit After Tax
|
6.05M | 3.88M | 18.07M | 20.96M | 28.70M | 6.32M | 28.00M | 14.32M | 26.13M | 6.71M | 11.62M | -0.07M | 7.49M | 10.26M | 37.47M | 11.64M | 11.13M | -3.78M | 0.72M | 6.65M | -2.87M | -36.42M | -11.09M | -15.77M | 15.09M | 133.55M | -25.19M | -5.99M | -7.03M | -17.11M | 0.91M | -5.59M | -27.51M | -26.08M | -13.04M | -11.54M | 6.63M | -30.79M | -27.71M | -19.45M | -0.36M | -20.40M | -21.69M | -13.28M | 23.67M | -8.93M | 42.08M | 58.77M | 103.40M | 2.31M | 65.87M | 15.90M | 25.09M | -7.73M | -5.35M | 5.62M | 9.55M | -25.38M | -9.15M | -1.64M | 3.01M | 7.12M |
|
Equity Income
|
0.27M | 0.19M | 0.28M | 0.28M | -0.08M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.11M | -0.02M | 0.07M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
5.78M | 3.69M | 17.78M | 20.68M | 28.78M | 6.16M | 27.83M | 14.15M | 25.96M | 5.79M | 11.45M | 0.10M | 7.31M | 10.14M | 37.49M | 11.58M | 11.12M | -3.77M | -13.92M | 6.68M | -1.71M | -36.42M | -11.09M | -15.77M | -7.69M | -39.49M | -25.19M | -8.55M | -12.55M | -30.51M | -60.20M | -5.59M | -27.51M | -26.08M | -13.04M | -11.54M | 6.63M | -30.79M | -27.71M | -19.45M | -0.36M | -20.40M | -21.69M | -13.28M | 23.67M | -8.93M | 42.08M | 58.77M | 103.40M | 2.31M | 65.87M | 15.90M | 25.09M | -7.73M | -5.35M | 5.62M | 9.55M | -25.38M | -9.15M | -1.62M | 3.01M | 7.12M |
|
Consolidated Net Income
|
-0.04M | -0.08M | -0.02M | -0.06M | -0.05M | -0.02M | -0.01M | -0.02M | -0.10M | -0.00M | -0.06M | 0.10M | -0.06M | 0.01M | -0.13M | 0.00M | 0.02M | 0.01M | 0.06M | 2.41M | 3.29M | 2.66M | 3.02M | 0.82M | 22.78M | 173.04M | 3.66M | -8.55M | -12.55M | -30.51M | -60.20M | -5.59M | -27.51M | -26.08M | -13.04M | -11.54M | 6.63M | -30.79M | -27.71M | -19.45M | -0.36M | -20.40M | -21.69M | -13.28M | 23.67M | -8.93M | 42.08M | 58.77M | 103.40M | 2.31M | 65.87M | 15.90M | 25.09M | -7.73M | -5.35M | 5.62M | 9.55M | -25.38M | -9.15M | -1.62M | 3.01M | 7.12M |
|
Income towards Parent Company
|
-0.04M | -0.08M | -0.02M | -0.06M | -0.05M | -0.02M | -0.01M | -0.02M | -0.10M | -0.00M | -0.06M | 0.10M | -0.06M | 0.01M | -0.13M | 0.00M | 0.02M | 0.01M | 0.06M | 2.41M | 3.29M | 2.66M | 3.02M | 0.82M | 22.78M | 173.04M | 3.66M | -8.55M | -12.55M | -30.51M | -60.20M | -5.59M | -27.51M | -26.08M | -13.04M | -11.54M | 6.63M | -30.79M | -27.71M | -19.45M | -0.36M | -20.40M | -21.69M | -13.28M | 23.67M | -8.93M | 42.08M | 58.77M | 103.40M | 2.31M | 65.87M | 15.90M | 25.09M | -7.73M | -5.35M | 5.62M | 9.55M | -25.38M | -9.15M | -1.62M | 3.01M | 7.12M |
|
Preferred Dividend Payments
|
| | | 0.30M | 0.01M | | | 0.30M | | | | 0.30M | | | | | | | | | | | | 2.24M | 0.09M | 1.92M | 18.02M | 5.54M | 5.79M | 5.92M | 6.20M | 6.34M | 6.63M | 6.78M | 7.09M | 7.26M | 7.59M | 7.76M | 8.12M | 8.31M | 8.69M | 8.89M | 9.30M | 9.51M | 0.22M | 10.19M | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
6.01M | 3.80M | 18.05M | 20.60M | 28.64M | 6.31M | 27.99M | 14.00M | 26.03M | 6.71M | 11.56M | -0.37M | 7.43M | 10.26M | 37.34M | 11.34M | 11.11M | -3.78M | 0.66M | 6.35M | 0.42M | -33.76M | -11.04M | -24.61M | 5.05M | 112.05M | -28.65M | -13.20M | -14.52M | -24.75M | -6.99M | -13.60M | -35.01M | -33.42M | -20.70M | -19.37M | -1.53M | -39.13M | -36.41M | -28.34M | -9.63M | -29.87M | -31.57M | -23.38M | 12.65M | -251.50M | 42.01M | 58.77M | 103.40M | 2.31M | 65.87M | 15.90M | 25.09M | -7.73M | -5.35M | 5.62M | 9.55M | -25.38M | -9.15M | -1.62M | 3.01M | 7.12M |
|
EPS (Basic)
|
0.28 | 0.18 | 0.85 | 0.97 | 1.29 | 0.28 | 1.26 | 0.63 | 1.17 | 0.30 | 0.52 | -0.02 | 0.33 | 0.46 | 1.67 | 0.50 | 0.49 | -0.17 | 0.03 | 0.28 | -0.13 | -1.60 | -0.61 | -1.11 | -0.70 | 4.14 | -1.19 | -0.48 | -0.53 | -0.91 | -0.30 | -0.49 | -1.27 | -1.22 | -0.75 | -0.69 | -0.05 | -1.39 | -1.30 | -0.77 | -0.26 | -0.81 | -0.86 | -0.63 | 0.34 | -6.39 | 0.49 | 0.66 | 1.17 | 0.03 | 0.84 | 0.21 | 0.33 | -0.10 | -0.07 | 0.08 | 0.13 | -0.35 | -0.13 | -0.02 | 0.04 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
0.27 | 0.17 | 0.80 | 0.90 | 1.22 | 0.27 | 1.19 | 0.61 | 1.11 | 0.28 | 0.49 | -0.02 | 0.31 | 0.43 | 1.59 | 0.49 | 0.47 | -0.17 | 0.03 | 0.28 | -0.13 | -1.60 | -0.61 | -1.11 | -0.70 | 4.14 | -1.19 | -0.48 | -0.53 | -0.91 | -0.30 | | | | | | | | | | -0.34 | | | -0.63 | 0.32 | -6.39 | 0.47 | 0.65 | 1.15 | 0.03 | 0.83 | 0.21 | 0.33 | -0.10 | -0.07 | 0.08 | 0.13 | -0.35 | -0.13 | -0.02 | 0.04 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
21.23M | 21.18M | | 21.18M | 22.13M | 22.24M | | 22.32M | 22.34M | 22.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
22.38M | 22.28M | | 23.44M | 23.53M | 23.53M | | 23.52M | 23.52M | 23.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
12.81M | 8.47M | 30.23M | 34.04M | 48.27M | 12.49M | 41.64M | 23.08M | 42.32M | 11.89M | 18.36M | -0.24M | 12.22M | 23.14M | 70.18M | 25.86M | 23.76M | -1.20M | -17.85M | 14.22M | -1.60M | -62.20M | -17.12M | -17.31M | -8.88M | -45.93M | -18.10M | 2.32M | -0.30M | -15.36M | -20.75M | 1.88M | -5.87M | -16.56M | -2.48M | 0.07M | 11.35M | -19.23M | -31.28M | -6.99M | 10.68M | -9.00M | -10.23M | -0.47M | 26.46M | 5.37M | 69.69M | 79.97M | 132.66M | 13.07M | 82.68M | 30.54M | 27.50M | -9.50M | 3.25M | 11.26M | 14.40M | -24.42M | -6.75M | 4.47M | 10.49M | 15.63M |
|
Interest Expenses
|
2.00M | 1.86M | 1.48M | 1.71M | 1.87M | 1.90M | 1.18M | 1.13M | 1.18M | 1.49M | 0.44M | 0.73M | 0.54M | 5.39M | 7.32M | 6.71M | 5.67M | 5.08M | 4.14M | 3.40M | 2.23M | 0.88M | 0.87M | 1.35M | 6.45M | 13.33M | 9.82M | 9.36M | 9.29M | 9.29M | 9.33M | 9.31M | 11.69M | 11.01M | 11.06M | 10.99M | 11.31M | 12.01M | 12.08M | 1.33M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 9.96M | 12.31M | 12.19M | 12.37M | 12.21M | 11.84M | 7.17M | 9.92M | 9.73M | 8.38M | 8.12M | 8.22M | 8.06M | 7.89M | 7.36M |
|
Tax Rate
|
46.28% | 44.29% | 38.14% | 36.05% | 37.81% | 41.86% | 31.21% | 35.54% | 37.31% | 44.27% | 36.15% | 110.26% | 37.39% | 38.49% | 40.44% | 39.80% | 38.79% | 39.03% | 36.60% | 38.50% | 54.77% | 42.24% | 39.17% | 23.53% | 32.32% | 36.01% | 30.79% | -17.64% | -28.19% | -28.13% | -99.46% | 14.16% | -18.65% | 8.51% | -6.22% | -3.59% | -638.42% | 1.54% | 35.28% | 1.71% | 78.06% | 6.29% | 7.43% | -0.32% | -1.06% | -0.21% | -11.58% | 15.91% | 16.47% | 25.23% | 9.48% | 27.07% | 10.59% | 40.45% | -78.47% | 9.69% | 11.57% | 15.01% | 30.71% | 15.60% | 26.50% | 26.28% |