|
Revenue
|
151.84M | 175.25M | 136.33M | 163.63M | 169.32M | 200.96M | 183.90M | 184.86M | 209.61M | 221.44M | 225.97M | 235.56M | 226.22M | 311.00M | 381.52M | 344.36M | 321.68M | 342.88M | 314.15M | 364.42M | 319.33M | 323.53M | 309.42M | 359.63M | 341.78M | 312.65M | 251.24M | 291.84M | 269.91M | 282.91M | 245.65M | 293.09M | 318.51M | 340.57M | 358.89M | 398.71M | 338.10M | 318.68M | 248.33M | 195.84M | 182.77M | 167.47M | 148.26M | 174.90M | 168.09M | 161.97M | 177.00M | 200.72M | 208.43M | 193.84M | 186.90M | 205.85M | 197.66M | 175.04M | 166.01M | 189.50M | 165.58M | 187.17M | 200.16M | 216.38M | 211.88M |
|
Cost of Revenue
|
136.14M | 155.48M | 117.76M | 142.75M | 151.23M | 177.87M | 164.13M | 166.21M | 187.36M | 199.10M | 202.84M | 208.56M | 200.74M | 276.85M | 341.57M | 307.45M | 293.30M | 326.93M | 311.52M | 324.01M | 284.75M | 293.52M | 282.12M | 325.54M | 309.50M | 284.44M | 253.85M | 268.71M | 241.02M | 256.21M | 230.75M | 271.64M | 295.09M | 312.68M | 321.98M | 354.98M | 305.63M | 288.68M | 227.85M | 176.60M | 168.42M | 152.16M | 146.70M | 173.36M | 171.60M | 158.76M | 178.77M | 199.86M | 195.42M | 195.14M | 182.48M | 191.16M | 185.80M | 164.45M | 160.44M | 177.05M | 157.77M | 176.28M | 187.31M | 208.25M | 197.70M |
|
Gross Profit
|
15.70M | 19.77M | 18.57M | 20.87M | 18.09M | 23.10M | 19.77M | 18.66M | 22.24M | 22.33M | 23.13M | 27.00M | 25.48M | 34.15M | 39.94M | 36.90M | 28.38M | 15.96M | 2.63M | 40.40M | 34.58M | 30.00M | 27.30M | 34.10M | 32.28M | 28.21M | -2.61M | 23.13M | 28.89M | 26.70M | 14.89M | 21.45M | 23.42M | 27.89M | 36.91M | 43.74M | 32.47M | 30.00M | 20.48M | 19.23M | 14.35M | 15.31M | 1.56M | 1.54M | -3.51M | 3.21M | -1.76M | 0.86M | 13.01M | -1.30M | 4.42M | 14.70M | 11.86M | 10.59M | 5.58M | 12.45M | 7.81M | 10.89M | 12.85M | 8.12M | 14.18M |
|
Selling, General & Administrative
|
10.59M | 11.14M | 10.93M | 11.36M | 11.48M | 11.90M | 12.36M | 12.25M | 14.32M | 13.56M | 14.70M | 15.41M | 14.71M | 19.33M | 21.12M | 22.69M | 19.83M | 19.63M | 17.08M | 22.03M | 19.48M | 25.07M | 20.96M | 19.60M | 17.98M | 19.98M | 18.60M | 19.60M | 21.57M | 21.53M | 20.75M | 20.57M | 21.20M | 22.36M | 24.11M | 26.35M | 23.69M | 23.16M | 19.72M | 19.70M | 18.13M | 16.72M | 17.18M | 17.73M | 16.63M | 15.92M | 17.04M | 18.10M | 16.81M | 17.55M | 16.86M | 17.03M | 17.11M | 15.73M | 19.95M | 17.29M | 18.58M | 17.29M | 17.73M | 17.58M | 16.33M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 14.01M | -0.32M | 12.18M | 1.86M | 0.17M | 0.60M | 0.69M | -1.58M | 21.41M | 1.29M | 1.28M | 0.32M | 24.55M | | | | | | | | | |
|
Operating Expenses
|
10.59M | 11.14M | 10.93M | 11.36M | 11.48M | 11.90M | 12.36M | 12.25M | 14.32M | 13.56M | 14.70M | 15.41M | 14.71M | 19.33M | 21.12M | 22.69M | 19.83M | 19.63M | 17.08M | 22.03M | 19.48M | 25.07M | 20.96M | 19.60M | 17.98M | 19.98M | 18.60M | 19.60M | 21.57M | 21.53M | 20.75M | 20.57M | 21.20M | 22.36M | 24.11M | 26.35M | 23.69M | 23.16M | 26.28M | 33.71M | 17.81M | 28.90M | 19.04M | 17.90M | 17.23M | 16.62M | 15.46M | 39.51M | 18.10M | 18.82M | 17.18M | 41.59M | 17.11M | 15.73M | 19.95M | 17.29M | 18.58M | 17.29M | 17.73M | 17.58M | 16.33M |
|
Operating Income
|
5.11M | 8.63M | 7.64M | 9.52M | 6.61M | 11.20M | 7.42M | 6.41M | 7.92M | 8.72M | 8.43M | 11.59M | 10.76M | 14.82M | 18.82M | 14.21M | 8.55M | -3.67M | -14.45M | 18.37M | 15.10M | 4.93M | 6.35M | 14.50M | 14.30M | 8.24M | -21.21M | 3.53M | 7.32M | 5.17M | -5.86M | -17.11M | 2.22M | 5.53M | 12.79M | 17.39M | 8.77M | -31.68M | -5.80M | -7.92M | -3.46M | -6.46M | -17.48M | -16.35M | -20.74M | -13.41M | -35.54M | -18.16M | -5.09M | -32.44M | -12.76M | -2.60M | -5.25M | -5.14M | -14.37M | -5.35M | -10.77M | -6.39M | -5.00M | -12.91M | -5.50M |
|
EBIT
|
5.11M | 8.63M | 7.64M | 9.52M | 6.61M | 11.20M | 7.42M | 6.41M | 7.92M | 8.72M | 8.43M | 11.59M | 10.76M | 14.82M | 18.82M | 14.21M | 8.55M | -3.67M | -14.45M | 18.37M | 15.10M | 4.93M | 6.35M | 14.50M | 14.30M | 8.24M | -21.21M | 3.53M | 7.32M | 5.17M | -5.86M | -17.11M | 2.22M | 5.53M | 12.79M | 17.39M | 8.77M | -31.68M | -5.80M | -7.92M | -3.46M | -6.46M | -17.48M | -16.35M | -20.74M | -13.41M | -35.54M | -18.16M | -5.09M | -32.44M | -12.76M | -2.60M | -5.25M | -5.14M | -14.37M | -5.35M | -10.77M | -6.39M | -5.00M | -12.91M | -5.50M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.04M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.06M | 0.04M | 0.31M | 0.04M | 0.08M | 0.03M | 0.06M | 0.06M | 0.04M | 0.01M | 0.03M | 0.07M | 0.02M | 0.04M | 0.07M | 0.13M | 0.15M | 0.28M | 0.27M | 0.31M | 0.30M | 0.47M | 0.42M | 0.36M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.05M | 0.09M | 0.13M | 0.15M | 0.16M | 0.17M | 0.86M | 1.57M | 1.58M | 1.52M | 1.98M | 1.80M |
|
Other Non Operating Income
|
0.03M | 0.08M | 0.48M | -0.15M | -0.68M | 0.30M | -0.06M | 0.07M | 0.06M | -0.01M | 0.04M | -0.12M | -0.09M | -0.07M | 0.01M | -0.33M | 0.06M | -0.03M | 0.25M | -0.12M | -0.05M | -0.15M | -0.11M | -0.26M | 0.01M | 0.05M | -0.05M | -0.34M | 0.15M | -0.14M | 0.37M | 0.17M | 0.55M | -0.02M | 0.06M | 0.03M | 0.00M | 0.40M | -0.77M | 0.68M | 1.03M | 0.97M | -0.16M | 0.07M | -0.08M | -0.06M | 0.68M | 31.90M | -1.07M | 0.48M | -0.12M | 2.57M | 2.26M | 2.45M | -0.23M | 0.41M | 0.06M | -0.56M | 0.18M | 0.25M | 0.23M |
|
Non Operating Income
|
0.03M | 0.08M | 0.48M | -0.15M | -0.68M | 0.30M | -0.06M | 0.07M | 0.06M | -0.01M | 0.04M | -0.12M | -0.09M | -0.07M | 0.01M | -0.33M | 0.06M | -0.03M | 0.25M | -0.12M | -0.05M | -0.15M | -0.11M | -0.26M | 0.01M | 0.05M | -0.05M | -0.34M | 0.15M | -0.14M | 0.37M | 0.17M | 0.55M | -0.02M | 0.06M | 0.03M | 0.00M | 0.40M | -0.77M | 0.68M | 1.03M | 0.97M | -0.16M | 0.07M | -0.08M | -0.06M | 0.68M | 31.90M | -1.07M | 0.48M | -0.12M | 2.57M | 2.26M | 2.45M | -0.23M | 0.41M | 0.06M | -0.56M | 0.18M | 0.25M | 0.23M |
|
EBT
|
4.98M | 8.53M | 7.94M | 9.16M | 5.66M | 11.34M | 7.20M | 6.29M | 7.81M | 8.56M | 8.27M | 11.28M | 10.46M | 14.41M | 18.55M | 13.40M | 8.29M | -3.69M | -14.45M | 18.04M | 14.81M | 4.59M | 6.05M | 14.19M | 14.08M | 7.81M | -22.02M | 2.58M | 6.89M | 4.29M | -6.00M | -17.32M | 2.76M | 5.42M | 12.86M | 17.38M | 8.86M | -31.31M | -6.61M | -7.59M | -2.77M | -5.80M | -17.93M | -16.76M | -22.80M | -13.94M | -35.05M | 13.51M | -6.51M | -32.83M | -13.05M | -0.37M | -3.17M | -2.85M | -14.58M | -4.42M | -9.22M | -5.52M | -3.43M | -10.82M | -3.59M |
|
Tax Provisions
|
1.89M | 3.24M | 3.02M | 3.48M | 2.15M | 4.31M | 2.34M | 4.51M | 3.12M | 3.12M | 1.75M | 3.91M | 3.90M | 4.09M | 6.76M | 5.18M | 3.62M | 1.16M | -1.51M | 6.82M | 5.08M | 1.48M | 2.51M | 5.06M | 4.74M | 2.56M | -8.52M | 3.53M | 3.07M | -0.25M | -0.85M | -2.64M | 0.45M | 1.49M | 3.92M | 4.57M | 2.71M | -3.30M | -1.11M | -1.86M | 0.27M | -1.21M | -5.06M | -6.04M | -5.26M | 10.98M | -0.15M | 0.05M | | | -0.36M | -0.04M | | 0.01M | -0.00M | -0.04M | | 0.02M | | 0.45M | 0.07M |
|
Profit After Tax
|
3.09M | 5.29M | 4.92M | 5.68M | 3.51M | 7.03M | 4.86M | 1.79M | 4.68M | 5.44M | 6.52M | 7.37M | 6.55M | 10.31M | 11.40M | 7.56M | 5.91M | 3.29M | -2.96M | 10.92M | 9.94M | 5.43M | 4.36M | 9.13M | 9.34M | 5.25M | -13.82M | -0.95M | 3.82M | 4.53M | -5.15M | -14.68M | 2.31M | 3.93M | 8.93M | 12.81M | 6.15M | -28.01M | -5.50M | -5.72M | -3.04M | -4.59M | -12.87M | -10.72M | -17.54M | -24.92M | -34.90M | 13.46M | -6.51M | -32.83M | -12.69M | -0.34M | -3.17M | -2.85M | -14.58M | -4.38M | -9.22M | -5.53M | -3.43M | -11.27M | -3.66M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | 0.01M | 0.40M | 0.67M | -1.24M | -8.13M | -9.98M | 0.30M | -0.20M | -2.31M | -0.81M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
3.09M | 5.29M | 4.92M | 5.68M | 3.51M | 7.03M | 4.86M | 1.79M | 4.68M | 5.44M | 6.52M | 7.37M | 6.55M | 10.31M | 11.79M | 8.22M | 4.67M | -4.85M | -12.94M | 11.22M | 9.74M | 3.12M | 3.55M | 9.13M | 9.34M | 5.25M | -13.50M | -0.95M | 3.82M | 4.53M | -5.15M | -14.68M | 2.31M | 3.93M | 8.93M | 12.81M | 6.15M | -28.01M | -5.50M | -5.72M | -3.04M | -4.59M | -12.87M | -10.72M | -17.54M | -24.92M | -34.90M | 13.46M | -6.51M | -32.83M | -12.69M | -0.34M | -3.17M | -2.85M | -14.58M | -4.38M | -9.22M | -5.53M | -3.43M | -11.27M | -3.66M |
|
Consolidated Net Income
|
3.09M | 5.29M | 4.92M | 5.68M | 3.51M | 7.03M | 4.86M | 1.79M | 4.68M | 5.44M | 6.52M | 7.37M | 6.55M | 10.31M | 11.79M | 8.22M | 4.67M | -4.85M | -12.94M | 11.22M | 9.74M | 3.12M | 3.55M | 9.13M | 9.34M | 5.25M | -13.50M | -0.95M | 3.82M | 4.53M | -5.15M | -14.68M | 2.31M | 3.93M | 8.93M | 12.81M | 6.15M | -28.01M | -5.50M | -5.72M | -3.04M | -4.59M | -12.87M | -10.72M | -17.54M | -24.92M | -34.90M | 13.46M | -6.51M | -32.83M | -12.69M | -0.34M | -3.17M | -2.85M | -14.58M | -4.38M | -9.22M | -5.53M | -3.43M | -11.27M | -3.66M |
|
Income towards Parent Company
|
3.09M | 5.29M | 4.92M | 5.68M | 3.51M | 7.03M | 4.86M | 1.79M | 4.68M | 5.44M | 6.52M | 7.37M | 6.55M | 10.31M | 11.79M | 8.22M | 4.67M | -4.85M | -12.94M | 11.22M | 9.74M | 3.12M | 3.55M | 9.13M | 9.34M | 5.25M | -13.50M | -0.95M | 3.82M | 4.53M | -5.15M | -14.68M | 2.31M | 3.93M | 8.93M | 12.81M | 6.15M | -28.01M | -5.50M | -5.72M | -3.04M | -4.59M | -12.87M | -10.72M | -17.54M | -24.92M | -34.90M | 13.46M | -6.51M | -32.83M | -12.69M | -0.34M | -3.17M | -2.85M | -14.58M | -4.38M | -9.22M | -5.53M | -3.43M | -11.27M | -3.66M |
|
Net Income towards Common Stockholders
|
3.09M | 5.29M | 4.92M | 5.68M | 3.51M | 7.03M | 4.86M | 1.79M | 4.68M | 5.44M | 6.52M | 7.37M | 6.55M | 10.31M | 11.79M | 8.22M | 4.67M | -4.85M | -12.94M | 11.22M | 9.74M | 3.12M | 3.55M | 9.13M | 9.34M | 5.25M | -13.50M | -0.95M | 3.82M | 4.53M | -5.15M | -14.68M | 2.31M | 3.93M | 8.93M | 12.81M | 6.15M | -28.01M | -5.50M | -5.72M | -3.04M | -4.59M | -12.87M | -10.72M | -17.54M | -24.92M | -34.90M | 13.46M | -6.51M | -32.83M | -12.69M | -0.34M | -3.17M | -2.85M | -14.58M | -4.38M | -9.22M | -5.53M | -3.43M | -11.27M | -3.66M |
|
EPS (Basic)
|
0.12 | 0.20 | 0.19 | 0.22 | 0.13 | 0.27 | 0.19 | 0.07 | 0.18 | 0.21 | 0.25 | 0.28 | 0.25 | 0.39 | 0.43 | 0.29 | 0.22 | 0.12 | -0.11 | 0.41 | 0.38 | 0.20 | 0.16 | 0.35 | 0.35 | 0.20 | -0.52 | -0.04 | 0.14 | 0.17 | -0.19 | -0.55 | 0.09 | 0.15 | 0.33 | 0.48 | 0.23 | -1.04 | -0.21 | -0.22 | -0.12 | -0.17 | -0.49 | -0.40 | -0.66 | -0.93 | -1.30 | 0.51 | -0.24 | -1.22 | -0.47 | -0.01 | -0.12 | -0.10 | -0.53 | -0.16 | -0.33 | -0.20 | -0.12 | -0.40 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.20 | 0.18 | 0.21 | 0.13 | 0.27 | 0.19 | 0.07 | 0.18 | 0.21 | 0.25 | 0.28 | 0.25 | 0.38 | 0.42 | 0.28 | 0.22 | 0.12 | -0.11 | 0.40 | 0.37 | 0.20 | 0.16 | 0.34 | 0.35 | 0.20 | -0.52 | -0.04 | 0.14 | 0.17 | -0.19 | -0.55 | 0.08 | 0.14 | 0.33 | 0.47 | 0.22 | -1.04 | -0.21 | -0.22 | -0.12 | -0.17 | -0.49 | -0.40 | -0.66 | -0.93 | -1.30 | 0.51 | -0.24 | -1.22 | -0.47 | -0.01 | -0.12 | -0.10 | -0.53 | -0.16 | -0.33 | -0.20 | -0.12 | -0.40 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
26.34M | 26.40M | 26.42M | 26.44M | 26.50M | 25.88M | 25.72M | 25.73M | 25.82M | 25.91M | 26.02M | 26.07M | 26.11M | 26.19M | 26.34M | 26.41M | 26.38M | 26.53M | 26.71M | 26.72M | 26.38M | 26.54M | 26.92M | 26.62M | 26.52M | 26.53M | 26.59M | 26.60M | 26.72M | 26.75M | 26.82M | 26.82M | 27.01M | 27.07M | 26.78M | 26.81M | 27.13M | 27.16M | 26.68M | 26.14M | 26.46M | 26.47M | 26.51M | 26.52M | 26.70M | 26.77M | 26.78M | 26.79M | 26.79M | 27.03M | 27.04M | 27.05M | 27.21M | 27.21M | 27.30M | 27.31M | 27.55M | 27.55M | 27.61M | 27.61M | 28.07M |
|
Shares Outstanding (Diluted Average)
|
26.55M | 26.63M | 26.72M | 26.69M | 26.72M | 26.42M | 26.33M | 26.30M | 26.15M | 26.20M | 26.41M | 26.36M | 26.65M | 26.88M | 27.04M | 26.98M | 27.13M | 27.16M | 27.18M | 27.18M | 27.05M | 27.25M | 27.19M | 27.10M | 26.80M | 26.84M | 26.84M | 26.53M | 26.76M | 27.08M | 27.05M | 26.77M | 27.59M | 27.63M | 27.59M | 27.59M | 27.57M | 26.93M | 26.78M | 26.62M | 26.27M | 26.49M | 26.52M | 26.45M | 26.61M | 26.75M | 26.78M | 26.73M | 26.86M | 27.00M | 27.04M | 26.99M | 27.11M | 27.38M | 27.44M | 27.38M | 27.56M | 27.80M | 27.84M | 27.77M | 28.01M |
|
EBITDA
|
5.11M | 8.63M | 7.64M | 9.52M | 6.61M | 11.20M | 7.42M | 6.41M | 7.92M | 8.72M | 8.43M | 11.59M | 10.76M | 14.82M | 18.82M | 14.21M | 8.55M | -3.67M | -14.45M | 18.37M | 15.10M | 4.93M | 6.35M | 14.50M | 14.30M | 8.24M | -21.21M | 3.53M | 7.32M | 5.17M | -5.86M | -17.11M | 2.22M | 5.53M | 12.79M | 17.39M | 8.77M | -31.68M | -5.80M | -7.92M | -3.46M | -6.46M | -17.48M | -16.35M | -20.74M | -13.41M | -35.54M | -18.16M | -5.09M | -32.44M | -12.76M | -2.60M | -5.25M | -5.14M | -14.37M | -5.35M | -10.77M | -6.39M | -5.00M | -12.91M | -5.50M |
|
Interest Expenses
|
0.17M | 0.20M | 0.23M | 0.20M | 0.28M | 0.17M | 0.17M | 0.20M | 0.18M | 0.22M | 0.20M | 0.20M | 0.22M | 0.35M | 0.32M | 0.54M | 0.35M | 0.30M | 0.29M | 0.29M | 0.26M | 0.25M | 0.24M | 0.10M | 0.24M | 0.50M | 0.83M | 0.64M | 0.62M | 0.82M | 0.64M | 0.52M | 0.29M | 0.36M | 0.30M | 0.34M | 0.39M | 0.44M | 0.40M | 0.37M | 0.38M | 0.36M | 0.32M | 0.50M | 2.00M | 0.50M | 0.20M | 0.25M | 0.37M | 0.92M | 0.27M | 0.47M | 0.33M | 0.32M | 0.14M | 0.34M | 0.09M | 0.14M | 0.13M | 0.15M | 0.13M |
|
Tax Rate
|
38.01% | 38.00% | 38.01% | 37.99% | 38.00% | 37.99% | 32.45% | 71.62% | 39.99% | 36.50% | 21.19% | 34.67% | 37.34% | 28.43% | 36.42% | 38.65% | 43.69% | | 10.44% | 37.80% | 34.26% | 32.14% | 41.42% | 35.63% | 33.64% | 32.80% | 38.69% | | 44.51% | | 14.19% | 15.22% | 16.36% | 27.43% | 30.53% | 26.28% | 30.59% | 10.55% | 16.86% | 24.58% | | 20.89% | 28.22% | 36.02% | 23.09% | | 0.42% | 0.39% | | | 2.78% | 9.92% | | | 0.01% | 0.91% | | | | | |