|
Revenue
|
34.38M | 35.74M | -26.79M | 19.90M | 21.10M | 20.10M | 18.70M | 20.43M | 22.15M | 21.28M | 19.34M | 21.45M | 24.04M | 24.21M | 22.34M | 25.80M | 26.80M | 26.50M | 24.70M | 27.90M | 28.90M | 26.50M | 25.70M | 27.10M | 27.10M | 28.40M | 26.30M | 29.90M | 30.00M | 27.00M | 25.10M | 28.40M | 32.40M | 30.00M | 27.40M | 31.20M | 33.70M | 29.70M | 29.60M | 32.31M | 23.80M | 28.43M | 30.00M | 35.92M | 36.25M | 34.56M | 34.08M | 42.05M | 41.67M | 42.86M | 39.97M | 41.15M | 36.62M | 40.35M | 43.16M | 37.97M | 35.89M | 33.67M | 38.42M | 40.27M | 40.37M | 39.95M |
|
Cost of Revenue
|
25.53M | 26.04M | -21.59M | 26.10M | 25.41M | 27.20M | -23.00M | 14.42M | 15.64M | 14.97M | 13.84M | 15.43M | 16.43M | 16.70M | 15.91M | 18.03M | 18.23M | 18.33M | 17.00M | 19.32M | 19.76M | 18.39M | 18.12M | 18.87M | 18.62M | 19.00M | 17.26M | 20.26M | 20.49M | 18.80M | 17.66M | 18.91M | 21.15M | 20.43M | 19.45M | 21.55M | 22.79M | 20.23M | 20.71M | 21.88M | 16.43M | 21.10M | 22.28M | 24.89M | 24.95M | 23.63M | 24.60M | 29.97M | 28.05M | 30.93M | 28.82M | 28.45M | 26.34M | 27.74M | 29.54M | 28.30M | 24.72M | 24.20M | 27.35M | 28.11M | 27.48M | 28.92M |
|
Gross Profit
|
8.86M | 9.70M | -5.19M | 6.10M | 6.50M | 6.00M | 5.50M | 6.01M | 6.51M | 6.31M | 5.50M | 6.02M | 7.61M | 7.51M | 6.43M | 7.70M | 8.60M | 8.20M | 7.70M | 8.60M | 9.10M | 8.10M | 7.60M | 8.20M | 8.50M | 9.40M | 9.10M | 9.70M | 9.50M | 8.20M | 7.40M | 9.50M | 11.20M | 9.60M | 7.90M | 9.60M | 11.00M | 9.40M | 9.00M | 10.43M | 7.37M | 7.33M | 7.70M | 11.04M | 11.31M | 10.92M | 9.49M | 12.08M | 13.63M | 11.94M | 11.15M | 12.70M | 10.27M | 12.62M | 13.62M | 9.67M | 11.16M | 9.47M | 11.06M | 12.16M | 12.89M | 11.03M |
|
Selling, General & Administrative
|
5.66M | 5.90M | -1.16M | 6.16M | 12.27M | 5.75M | 4.57M | 16.39M | 5.12M | 4.27M | 4.01M | 4.92M | 16.32M | 5.63M | 60.17M | 4.46M | 9.01M | 4.71M | 3.74M | 4.87M | 5.66M | 4.68M | 5.03M | 5.65M | 4.77M | 4.93M | 5.05M | 5.32M | 4.91M | 4.83M | 4.69M | 7.95M | 5.25M | 5.08M | 5.00M | 5.33M | 5.32M | 5.21M | 5.44M | 5.41M | 5.00M | 5.25M | 5.38M | 5.22M | 5.55M | 5.79M | 5.67M | 5.77M | 5.88M | 6.02M | 5.69M | 5.66M | 5.91M | 6.07M | 6.14M | 5.95M | 6.08M | 6.12M | 6.18M | 6.29M | 6.57M | 6.27M |
|
Restructuring Costs
|
| | | 1.01M | 0.79M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | | | | 19.60M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.10M | 0.31M | 0.23M | 7.47M | 0.10M | 16.14M | 0.34M | 1.10M | 0.30M | 1.20M | 0.70M | 0.60M | 0.90M | 2.20M | 5.70M | 0.80M | 0.40M | 8.80M | 0.40M | 3.10M | 0.30M | 0.10M | 0.20M | 0.09M | 0.23M | 0.08M | 0.04M | 0.05M | 0.07M | 0.14M | 0.16M | 0.62M | 0.20M | 0.53M | 0.41M | 0.28M | 4.71M | 4.40M | 2.20M | 0.02M | 0.09M | | -0.03M | 0.03M | 0.01M | 0.02M | 0.01M | | | | | | | 0.30M | 0.01M | | | 1.10M | 0.05M | | | |
|
Operating Expenses
|
5.66M | 5.90M | -1.16M | 7.16M | 13.06M | 5.92M | 4.57M | 16.39M | 5.12M | 4.27M | 4.01M | 4.92M | 16.32M | 5.63M | 60.17M | 4.46M | 9.01M | 4.71M | 3.74M | 4.87M | 5.66M | 4.68M | 5.03M | 5.65M | 4.77M | 4.93M | 5.05M | 5.32M | 4.91M | 4.83M | 4.69M | 7.95M | 67.25M | 5.08M | 5.00M | 5.33M | 24.92M | 4.91M | 5.44M | 5.41M | 5.00M | 5.25M | 5.38M | 5.22M | 5.55M | 5.79M | 5.67M | 5.77M | 5.88M | 6.02M | 5.69M | 5.66M | 5.91M | 6.07M | 6.14M | 5.95M | 6.08M | 6.12M | 6.18M | 6.29M | 6.57M | 6.27M |
|
Operating Income
|
0.46M | 5.12M | 49.00M | 5.72M | -9.03M | 12.89M | 5.70M | -13.46M | 12.46M | 3.80M | 1.80M | -5.20M | -12.42M | -3.10M | -52.36M | 1.80M | -4.68M | 7.98M | 2.10M | 3.10M | -17.30M | 0.96M | -3.00M | -2.21M | 0.62M | 2.50M | 2.90M | 3.80M | 21.70M | 8.50M | 5.30M | 3.80M | -60.62M | -4.40M | -0.73M | 3.80M | -12.89M | 5.81M | 1.30M | 2.53M | 0.70M | 1.20M | 0.66M | 3.97M | 3.20M | 2.50M | 3.63M | 4.60M | 7.87M | 3.22M | 2.44M | 4.20M | -2.08M | 3.68M | 4.83M | 1.74M | 2.05M | 9.43M | 24.66M | 3.15M | 2.80M | 1.85M |
|
EBIT
|
0.46M | 5.12M | 49.00M | 5.72M | -9.03M | 12.89M | 5.70M | -13.46M | 12.46M | 3.80M | 1.80M | -5.20M | -12.42M | -3.10M | -52.36M | 1.80M | -4.68M | 7.98M | 2.10M | 3.10M | -17.30M | 0.96M | -3.00M | -2.21M | 0.62M | 2.50M | 2.90M | 3.80M | 21.70M | 8.50M | 5.30M | 3.80M | -60.62M | -4.40M | -0.73M | 3.80M | -12.89M | 5.81M | 1.30M | 2.53M | 0.70M | 1.20M | 0.66M | 3.97M | 3.20M | 2.50M | 3.63M | 4.60M | 7.87M | 3.22M | 2.44M | 4.20M | -2.08M | 3.68M | 4.83M | 1.74M | 2.05M | 9.43M | 24.66M | 3.15M | 2.80M | 1.85M |
|
Non Operating Investment Income
|
| | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | -1.58M | -18.68M | -35.65M | -5.03M | 5.46M | 9.49M | -15.38M | -0.43M | -12.07M | -2.25M | 3.21M | 2.44M | 6.36M | 4.58M | -1.20M | 6.49M | 0.67M | 19.20M | -24.17M | -3.79M | -5.50M | -5.46M | 0.49M | 2.31M | 2.38M | 0.78M | 18.61M | -11.95M | -8.55M | -0.11M | -0.46M |
|
Interest & Investment Income
|
0.64M | 0.61M | 0.59M | 0.60M | 0.82M | 0.82M | 0.72M | 0.71M | 0.83M | 0.83M | 0.83M | 0.74M | 0.74M | 0.72M | 0.72M | 0.72M | 0.30M | 0.31M | 0.28M | 0.30M | 0.28M | 0.29M | 0.29M | 0.35M | 0.38M | 0.43M | 0.57M | 0.70M | 0.88M | 0.98M | 1.02M | 1.07M | 1.22M | 1.34M | 1.44M | 1.52M | 2.12M | 1.57M | 1.46M | 1.13M | 0.50M | 0.47M | 0.50M | 0.44M | 0.42M | 0.39M | 0.35M | 0.31M | 0.57M | 1.08M | 1.84M | 1.97M | 2.15M | 2.34M | 3.18M | 2.55M | 2.68M | 2.72M | 3.04M | 2.04M | 1.50M | 2.08M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
7.74M | 16.82M | 84.28M | 24.15M | 18.52M | 39.34M | 16.32M | 28.58M | 32.69M | 10.72M | 5.13M | -14.66M | -22.04M | -8.83M | -50.93M | 5.00M | 5.68M | 17.98M | 5.97M | 8.91M | -49.41M | -2.34M | -8.49M | -3.00M | 1.50M | 7.20M | 8.22M | 10.94M | 61.88M | 24.27M | 15.11M | 18.07M | -54.55M | -21.03M | 3.14M | 18.29M | 7.23M | -3.28M | 6.38M | -0.76M | 3.36M | 5.29M | 5.71M | 16.37M | 15.21M | 11.91M | 17.35M | 21.91M | 37.49M | -13.93M | -6.23M | -4.52M | -9.89M | -0.30M | 8.29M | 8.30M | 9.76M | 44.88M | 20.38M | 1.30M | 1.01M | -8.22M |
|
Tax Provisions
|
3.23M | 5.11M | 26.75M | 6.47M | 1.39M | 11.53M | 0.36M | 7.99M | 7.33M | 2.10M | 2.51M | -12.66M | -8.02M | -3.15M | -18.08M | 0.97M | -0.12M | 3.80M | 0.36M | -1.45M | -20.51M | -3.58M | -3.08M | -0.82M | 0.33M | -0.56M | -1.73M | 2.18M | 20.28M | 6.47M | -34.56M | 3.33M | -12.59M | -1.70M | 0.02M | 2.56M | 0.67M | -2.30M | -0.34M | -3.30M | -1.52M | 1.20M | 1.10M | 2.50M | 1.90M | 1.10M | 1.98M | 2.71M | 6.43M | -5.58M | -0.78M | 1.42M | -7.30M | -0.96M | -0.16M | 0.99M | 1.30M | 8.51M | 3.26M | -0.02M | -0.04M | -0.85M |
|
Profit After Tax
|
4.51M | 11.71M | 57.52M | 17.70M | 17.10M | 27.80M | 20.10M | 21.05M | 25.97M | 10.01M | 17.51M | -2.12M | -14.26M | -5.94M | -33.02M | 3.70M | 5.50M | 13.90M | 5.40M | 10.00M | -29.20M | 0.90M | -5.60M | -2.50M | 0.80M | 7.40M | 9.60M | 8.80M | 41.60M | 17.80M | 49.60M | 14.70M | -42.60M | -15.40M | 3.10M | 15.70M | 6.60M | -1.60M | 6.70M | 2.50M | 4.87M | 4.12M | 4.60M | 13.87M | 13.30M | 10.86M | 15.33M | 19.21M | 31.06M | -8.90M | -5.45M | -6.72M | -3.11M | 0.67M | 7.58M | 7.32M | 8.45M | 36.37M | 17.12M | 1.32M | 1.05M | -7.87M |
|
Equity Income
|
6.94M | 11.56M | 11.73M | 18.33M | 27.06M | 26.10M | 26.09M | 41.61M | 19.62M | 10.71M | -5.51M | -12.49M | -10.30M | -9.10M | 0.88M | 4.34M | 10.07M | 9.69M | 6.06M | 5.61M | -48.59M | -3.60M | -6.19M | -1.15M | 0.50M | 6.78M | 7.05M | 11.18M | 59.74M | 22.44M | 14.43M | 21.48M | 23.64M | 9.90M | 7.29M | 9.22M | 8.94M | 5.46M | 2.84M | 8.21M | 5.65M | 2.48M | 3.10M | 5.97M | 7.82M | 10.93M | 9.61M | 17.53M | 13.99M | 6.42M | -6.07M | -4.64M | -2.52M | -6.23M | -1.62M | 2.48M | 5.97M | 21.98M | -4.05M | 5.53M | -2.81M | -11.32M |
|
Income from Non-Controlling Interests
|
0.22M | 0.22M | 0.18M | 0.52M | 0.21M | 0.14M | 0.13M | -0.57M | 0.27M | 0.34M | 3.74M | 0.12M | 0.24M | 0.26M | 0.18M | 0.28M | 0.33M | 0.29M | 0.23M | 0.32M | 0.37M | 0.29M | 0.22M | 0.29M | 0.32M | 0.39M | 0.37M | 0.41M | 0.43M | 0.33M | 0.56M | 0.49M | 0.65M | 0.51M | 0.35M | 0.52M | 0.68M | 0.54M | 0.45M | 0.59M | 0.28M | 0.25M | 0.30M | 0.61M | 0.61M | 0.55M | 0.41M | 0.65M | 0.81M | 0.55M | 0.61M | 0.78M | 0.52M | 0.74M | 0.86M | 0.48M | 0.62M | 0.36M | 0.57M | 0.66M | 0.70M | 0.50M |
|
Income from Continuing Operations
|
4.51M | 11.71M | 57.52M | 17.68M | 17.13M | 27.82M | 15.95M | 20.59M | 25.36M | 8.62M | 2.62M | -2.00M | -14.02M | -5.68M | -32.84M | 4.03M | 5.81M | 14.18M | 5.61M | 10.36M | -28.90M | 1.24M | -5.41M | -2.18M | 1.17M | 7.76M | 9.95M | 8.76M | 41.60M | 17.80M | 49.67M | 14.73M | -41.96M | -19.33M | 3.12M | 15.73M | 6.56M | -0.98M | 6.73M | 2.54M | 4.87M | 4.09M | 4.61M | 13.87M | 13.30M | 10.81M | 15.37M | 19.21M | 31.06M | -8.36M | -5.45M | -5.94M | -2.59M | 0.67M | 8.44M | 7.32M | 8.45M | 36.37M | 17.12M | 1.32M | 1.05M | -7.37M |
|
Consolidated Net Income
|
4.51M | 11.71M | 57.52M | 2.60M | 0.20M | 0.60M | 0.20M | 0.57M | 0.77M | 1.50M | 14.96M | -2.00M | -14.02M | -5.68M | -32.84M | 4.03M | 5.81M | 14.18M | 5.61M | 10.36M | -28.90M | 1.24M | -5.41M | -2.18M | 1.17M | 7.76M | 9.95M | 8.76M | 41.60M | 17.80M | 49.67M | 14.73M | -41.96M | -19.33M | 3.12M | 15.73M | 6.56M | -0.98M | 6.73M | 2.54M | 4.87M | 4.09M | 4.61M | 13.87M | 13.30M | 10.81M | 15.37M | 19.21M | 31.06M | -8.36M | -5.45M | -5.94M | -2.59M | 0.67M | 8.44M | 7.32M | 8.45M | 36.37M | 17.12M | 1.32M | 1.05M | -7.37M |
|
Income towards Parent Company
|
4.51M | 11.71M | 57.52M | 2.60M | 0.20M | 0.60M | 0.20M | 0.57M | 0.77M | 1.50M | 14.96M | -2.00M | -14.02M | -5.68M | -32.84M | 4.03M | 5.81M | 14.18M | 5.61M | 10.36M | -28.90M | 1.24M | -5.41M | -2.18M | 1.17M | 7.76M | 9.95M | 8.76M | 41.60M | 17.80M | 49.67M | 14.73M | -41.96M | -19.33M | 3.12M | 15.73M | 6.56M | -0.98M | 6.73M | 2.54M | 4.87M | 4.09M | 4.61M | 13.87M | 13.30M | 10.81M | 15.37M | 19.21M | 31.06M | -8.36M | -5.45M | -5.94M | -2.59M | 0.67M | 8.44M | 7.32M | 8.45M | 36.37M | 17.12M | 1.32M | 1.05M | -7.37M |
|
Net Income towards Common Stockholders
|
4.51M | 11.71M | 57.52M | 2.60M | 0.20M | 0.60M | 0.20M | 0.57M | 0.77M | 1.50M | 14.96M | -2.00M | -14.02M | -5.68M | -32.84M | 4.03M | 5.81M | 14.18M | 5.61M | 10.36M | -28.90M | 1.24M | -5.41M | -2.18M | 1.17M | 7.76M | 9.95M | 8.76M | 41.60M | 17.80M | 49.67M | 14.73M | -41.96M | -19.33M | 3.12M | 15.73M | 6.56M | -0.98M | 6.73M | 2.54M | 4.87M | 4.09M | 4.61M | 13.87M | 13.30M | 10.81M | 15.37M | 19.21M | 31.06M | -8.36M | -5.45M | -5.94M | -2.59M | 0.67M | 8.44M | 7.32M | 8.45M | 36.37M | 17.12M | 1.32M | 1.05M | -7.37M |
|
EPS (Basic)
|
0.09 | 0.24 | 1.18 | 0.35 | 0.35 | 0.57 | 0.00 | 0.43 | 0.53 | 0.21 | 0.31 | -0.04 | -0.29 | -0.12 | -0.67 | 0.08 | 0.11 | 0.29 | 0.12 | 0.21 | -0.60 | 0.02 | -0.11 | -0.05 | 0.02 | 0.15 | 0.20 | 0.17 | 0.85 | 0.36 | 1.02 | 0.29 | -0.87 | -0.32 | 0.06 | 0.31 | 0.12 | -0.03 | 0.14 | 0.04 | 0.09 | 0.08 | 0.09 | 0.27 | 0.26 | 0.21 | 0.31 | 0.38 | 0.62 | -0.18 | -0.13 | -0.14 | -0.06 | 0.01 | 0.15 | 0.14 | 0.16 | 0.74 | 0.35 | 0.01 | 0.01 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14 | | | | 0.09 | 0.27 | 0.26 | 0.21 | 0.31 | 0.74 | 0.62 | -0.18 | -0.13 | -0.14 | -0.06 | 0.01 | 0.15 | 0.14 | 0.16 | 0.74 | 0.35 | 0.01 | 0.01 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
| | 48.63M | | | | 48.66M | 48.66M | 48.67M | 48.67M | 48.67M | 48.67M | 48.67M | 48.67M | 48.67M | 48.67M | 48.68M | 48.68M | 48.68M | 48.68M | 48.69M | 48.69M | 48.69M | 48.69M | 48.70M | 48.71M | 48.70M | 48.71M | 48.71M | 48.72M | 48.71M | 48.72M | 48.72M | 48.73M | 48.73M | 48.73M | 48.74M | 48.76M | 48.74M | 48.76M | 48.77M | 48.79M | 48.78M | 48.79M | 48.80M | 48.80M | 48.80M | 48.80M | 48.81M | 48.82M | 48.81M | 48.82M | 48.82M | 48.83M | 48.83M | 48.83M | 48.84M | 48.85M | 48.84M | 48.85M | 48.85M | 48.86M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.74M | | | | 48.78M | 48.79M | 48.80M | 48.80M | 48.80M | 48.80M | 48.81M | 48.82M | 48.81M | 48.82M | 48.82M | 48.83M | 48.83M | 48.83M | 48.84M | 48.85M | 48.84M | 48.85M | 48.85M | 48.86M |
|
EBITDA
|
0.46M | 5.12M | 49.00M | 5.72M | -9.03M | 12.89M | 5.70M | -13.46M | 12.46M | 3.80M | 1.80M | -5.20M | -12.42M | -3.10M | -52.36M | 1.80M | -4.68M | 7.98M | 2.10M | 3.10M | -17.30M | 0.96M | -3.00M | -2.21M | 0.62M | 2.50M | 2.90M | 3.80M | 21.70M | 8.50M | 5.30M | 3.80M | -60.62M | -4.40M | -0.73M | 3.80M | -12.89M | 5.81M | 1.30M | 2.53M | 0.70M | 1.20M | 0.66M | 3.97M | 3.20M | 2.50M | 3.63M | 4.60M | 7.87M | 3.22M | 2.44M | 4.20M | -2.08M | 3.68M | 4.83M | 1.74M | 2.05M | 9.43M | 24.66M | 3.15M | 2.80M | 1.85M |
|
Interest Expenses
|
0.30M | 0.46M | 0.54M | 0.49M | 0.34M | 0.46M | 0.25M | 0.28M | 0.22M | 0.22M | 0.30M | 0.06M | 0.06M | 0.01M | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.31M | 0.35M | 0.35M | 0.35M | 0.35M | 0.30M | 0.30M | 0.30M | 0.30M | 0.25M | 0.25M | 0.25M | 0.25M | 0.20M | 0.20M | 0.20M | 0.20M | 0.15M | 0.14M | 0.15M | 0.15M | 0.09M | 0.57M | 0.09M | 0.09M |
|
Tax Rate
|
41.70% | 30.40% | 31.75% | 26.78% | 7.50% | 29.30% | 2.22% | 27.97% | 22.44% | 19.56% | 48.87% | 86.37% | 36.40% | 35.62% | 35.51% | 19.38% | -2.20% | 21.13% | 6.00% | -16.23% | 41.51% | 152.77% | 36.26% | 27.37% | 22.07% | -7.78% | -20.98% | 19.92% | 32.77% | 26.65% | -228.72% | 18.43% | 23.08% | 8.08% | 0.51% | 14.00% | 9.23% | 70.04% | -5.36% | 433.64% | -45.17% | 22.70% | 19.30% | 15.30% | 12.50% | 9.23% | 11.41% | 12.34% | 17.16% | 40.02% | 12.50% | -31.45% | 73.80% | 324.92% | -1.89% | 11.90% | 13.35% | 18.96% | 15.99% | -1.77% | -4.25% | 10.39% |