|
Revenue
|
| | 85.03M | 95.89M | 88.94M | 89.39M | 96.16M | 94.16M | 94.55M | 95.77M | 99.98M | 104.41M | 101.88M | 96.55M | 97.82M | 104.34M | 107.06M | 101.72M | 99.48M | 108.03M | 107.11M | 102.42M | 103.59M | 111.52M | 109.39M | 108.35M | 109.41M | 108.65M | 108.90M | 110.89M | 119.46M | 135.30M | 140.32M | 138.18M | 128.69M | 133.00M | 128.99M | 123.50M | 129.16M | 92.98M | 121.94M | 142.75M | 148.86M | 161.26M | 183.09M | 213.91M | 219.45M | 237.17M | 252.63M | 237.62M | 221.72M | 207.41M | 201.50M | 180.17M | 182.59M | 182.95M | 182.58M | 166.53M | 155.34M | 151.13M | 150.26M |
|
Cost of Revenue
|
| | 31.26M | 34.14M | 30.96M | 28.59M | 30.85M | 27.39M | 26.43M | -77.08M | 26.97M | 24.23M | 23.50M | -65.75M | 2.41M | 1.93M | 2.66M | 83.25M | 2.38M | 33.57M | 35.26M | 36.30M | 37.39M | 40.72M | 40.01M | 40.18M | 43.12M | 43.72M | 44.00M | 43.64M | 45.92M | 52.08M | 53.11M | 50.35M | 44.55M | 43.35M | 40.74M | 39.75M | 42.93M | 30.36M | 41.40M | 51.30M | 58.01M | 61.68M | 72.70M | 86.63M | 91.38M | 88.64M | 93.50M | 91.45M | 87.10M | 78.33M | 78.59M | 71.63M | 73.28M | 74.80M | 73.13M | 68.18M | 62.97M | 64.87M | 61.51M |
|
Gross Profit
|
| | 53.76M | 61.75M | 57.97M | 60.80M | 65.31M | 66.77M | 68.12M | 172.85M | 73.01M | 80.18M | 78.38M | 162.29M | 95.41M | 102.42M | 104.40M | 18.47M | 97.10M | 74.46M | 71.86M | 66.12M | 66.20M | 70.80M | 69.38M | 68.17M | 66.28M | 64.93M | 64.90M | 67.25M | 73.54M | 83.23M | 87.22M | 87.82M | 84.13M | 89.65M | 88.25M | 83.75M | 86.23M | 62.62M | 80.54M | 91.45M | 90.84M | 99.59M | 110.39M | 127.28M | 128.07M | 148.53M | 159.13M | 146.17M | 134.63M | 129.08M | 122.91M | 108.54M | 109.31M | 108.14M | 109.45M | 98.35M | 92.37M | 86.27M | 88.75M |
|
Depreciation & Amortization - Total
|
| | 8.03M | 8.64M | 8.07M | 9.42M | 9.25M | 9.31M | 9.64M | 10.11M | 10.09M | 9.77M | 9.68M | 9.55M | 9.13M | 9.17M | 9.04M | 8.97M | 7.56M | 7.74M | 8.45M | 8.59M | 9.18M | 9.67M | 10.17M | 10.10M | 10.67M | 10.48M | 10.18M | 10.94M | 11.62M | 12.73M | 12.17M | 12.86M | 13.19M | 13.61M | 14.17M | 14.13M | 14.29M | 14.24M | 13.40M | 14.23M | 14.35M | 14.33M | 12.74M | 13.59M | 14.88M | 15.48M | 16.29M | 16.16M | 16.50M | 15.76M | 15.55M | 16.80M | 18.93M | 18.70M | 17.74M | 43.88M | 22.59M | 21.72M | 19.80M |
|
Other Operating Expenses
|
| | 80.81M | 85.65M | 83.56M | 80.40M | 85.82M | 0.28M | -0.15M | 0.08M | 0.14M | 0.21M | 0.47M | 0.03M | 1.27M | 1.52M | 0.63M | 1.18M | 1.16M | 2.09M | 1.36M | 1.14M | 1.39M | 1.61M | 0.95M | 0.75M | 0.00M | -0.13M | -0.13M | 0.32M | -0.00M | 0.52M | 0.09M | 0.70M | 0.42M | -0.10M | -0.69M | -0.22M | -0.00M | -0.06M | 0.17M | -0.44M | 0.08M | 0.60M | 0.28M | 0.48M | 0.15M | 1.21M | 1.30M | 0.59M | 0.58M | 0.26M | 0.34M | -0.13M | -0.24M | 0.14M | 0.21M | -0.88M | 3.01M | 4.41M | 4.00M |
|
Operating Expenses
|
| | 88.84M | 94.29M | 91.63M | 89.82M | 95.07M | 92.88M | 93.61M | 96.17M | 100.23M | 99.40M | 97.19M | 94.48M | 94.97M | 95.75M | 98.61M | 98.59M | 90.34M | 96.15M | 96.88M | 97.45M | 98.00M | 104.16M | 104.10M | 106.66M | 106.74M | 105.75M | 105.13M | 107.54M | 115.70M | 125.28M | 127.17M | 123.50M | 119.00M | 119.79M | 121.46M | 141.38M | 119.67M | 94.99M | 111.87M | 126.38M | 135.20M | 140.24M | 152.26M | 179.21M | 188.10M | 200.49M | 217.13M | 217.37M | 213.22M | 193.62M | 192.67M | 180.98M | 183.27M | 183.65M | 180.27M | 204.22M | 164.53M | 162.20M | 155.97M |
|
Operating Income
|
| | -3.81M | 1.60M | -2.70M | -0.43M | 1.09M | 1.27M | 0.94M | -0.39M | -0.25M | 5.01M | 4.68M | 2.07M | 2.85M | 8.59M | 8.45M | 3.13M | 9.15M | 11.88M | 10.23M | 4.97M | 5.59M | 7.35M | 5.29M | 1.69M | 2.66M | 2.90M | 3.77M | 3.35M | 3.76M | 10.02M | 13.15M | 14.68M | 9.69M | 13.21M | 7.53M | -17.88M | 9.49M | -2.01M | 10.07M | 16.37M | 13.65M | 21.02M | 30.82M | 34.71M | 31.34M | 36.68M | 35.49M | 20.25M | 8.50M | 13.79M | 8.83M | -0.81M | -0.68M | -0.70M | 2.31M | -37.69M | -9.19M | -11.07M | -5.71M |
|
EBIT
|
| | -3.81M | 1.60M | -2.70M | -0.43M | 1.09M | 1.27M | 0.94M | -0.39M | -0.25M | 5.01M | 4.68M | 2.07M | 2.85M | 8.59M | 8.45M | 3.13M | 9.15M | 11.88M | 10.23M | 4.97M | 5.59M | 7.35M | 5.29M | 1.69M | 2.66M | 2.90M | 3.77M | 3.35M | 3.76M | 10.02M | 13.15M | 14.68M | 9.69M | 13.21M | 7.53M | -17.88M | 9.49M | -2.01M | 10.07M | 16.37M | 13.65M | 21.02M | 30.82M | 34.71M | 31.34M | 36.68M | 35.49M | 20.25M | 8.50M | 13.79M | 8.83M | -0.81M | -0.68M | -0.70M | 2.31M | -37.69M | -9.19M | -11.07M | -5.71M |
|
Non Operating Income
|
| | 1.13M | 0.03M | 0.17M | 0.23M | 0.59M | 0.90M | 1.19M | 0.61M | 0.28M | 0.29M | 0.13M | 0.84M | 0.27M | 0.26M | 0.59M | 0.97M | 0.24M | 0.27M | -0.13M | 1.13M | -0.02M | -0.01M | 1.24M | 0.28M | 2.05M | 0.65M | 2.77M | 0.38M | -0.88M | 0.63M | 0.94M | -4.70M | 3.47M | -0.20M | 0.49M | 2.46M | -9.08M | 2.96M | -0.09M | 4.51M | 4.70M | 2.12M | 0.04M | 3.49M | 1.93M | -2.87M | -1.89M | 6.00M | 0.90M | 1.19M | 1.64M | 3.72M | 3.94M | 0.21M | 3.74M | 0.57M | 2.48M | 2.26M | 2.53M |
|
EBT
|
| | -3.18M | 1.13M | -2.90M | -0.65M | 1.12M | 1.56M | 1.48M | -0.57M | -0.78M | 4.42M | 3.97M | 2.07M | 2.25M | 8.11M | 8.41M | 3.44M | 8.78M | 11.51M | 9.36M | 5.28M | 4.74M | 6.43M | 5.60M | 0.99M | 3.74M | 2.61M | 5.62M | 2.67M | 1.72M | 9.29M | 12.38M | 7.95M | 11.12M | 10.96M | 5.84M | -17.80M | -1.80M | -1.23M | 7.77M | 18.67M | 16.07M | 20.94M | 28.96M | 36.53M | 31.61M | 31.81M | 31.69M | 23.90M | 7.04M | 12.82M | 8.43M | 0.29M | 0.38M | -3.78M | 3.12M | -41.26M | -10.75M | -12.84M | -7.66M |
|
Tax Provisions
|
| | -1.20M | 0.44M | -1.19M | -0.78M | 0.45M | 0.63M | 0.60M | -0.26M | -0.33M | 1.73M | 1.57M | 0.78M | 0.90M | 3.16M | 3.35M | 1.31M | -3.41M | -4.47M | -3.57M | -2.05M | -1.81M | -2.44M | -2.15M | -0.27M | -1.45M | -1.00M | -2.17M | 28.89M | 0.33M | 2.00M | 3.13M | 1.88M | 2.82M | 2.30M | 1.26M | -4.17M | -0.50M | -0.40M | 1.77M | 4.71M | 4.12M | 5.63M | 7.60M | 8.64M | 7.66M | 7.63M | 7.12M | 5.92M | 2.37M | 3.50M | 2.33M | 2.53M | 0.10M | -0.87M | 0.70M | -9.68M | 8.70M | -3.76M | -4.32M |
|
Profit After Tax
|
| | -1.98M | 0.69M | -1.71M | 0.13M | 0.67M | 0.94M | 0.88M | -0.31M | -0.46M | 2.68M | 2.39M | 1.30M | 1.36M | 4.95M | 5.06M | 2.13M | 5.37M | 7.04M | 5.79M | 3.23M | 2.94M | 3.99M | 3.45M | 0.72M | 2.28M | 1.61M | 3.45M | 31.56M | 1.39M | 7.29M | 9.25M | 6.07M | 8.30M | 8.65M | 4.58M | -13.64M | -1.30M | -0.82M | 6.00M | 13.95M | 11.95M | 15.32M | 21.36M | 27.89M | 23.94M | 24.18M | 24.57M | 17.98M | 5.23M | 9.32M | 6.10M | -2.23M | 0.28M | -2.91M | 2.41M | -31.58M | -8.14M | -9.63M | -5.59M |
|
Income from Continuing Operations
|
| | -1.98M | 0.69M | -1.71M | 0.13M | 0.67M | 0.94M | 0.88M | -0.31M | -0.46M | 2.68M | 2.39M | 1.29M | 1.36M | 4.95M | 5.06M | 2.13M | 12.18M | 15.98M | 12.93M | 7.33M | 6.55M | 8.88M | 7.75M | 1.26M | 5.19M | 3.62M | 7.78M | -26.23M | 1.39M | 7.29M | 9.25M | 6.07M | 8.30M | 8.65M | 4.58M | -13.64M | -1.30M | -0.82M | 6.00M | 13.95M | 11.95M | 15.32M | 21.36M | 27.89M | 23.94M | 24.18M | 24.57M | 17.98M | 4.67M | 9.32M | 6.10M | -2.23M | 0.27M | -2.91M | 2.41M | -31.58M | -19.45M | -9.08M | -3.35M |
|
Consolidated Net Income
|
| | -1.98M | 0.69M | -1.71M | 0.13M | 0.67M | 0.94M | 0.88M | -0.31M | -0.46M | 2.68M | 2.39M | 1.29M | 1.36M | 4.95M | 5.06M | 2.13M | 12.18M | 15.98M | 12.93M | 7.33M | 6.55M | 8.88M | 7.75M | 1.26M | 5.19M | 3.62M | 7.78M | -26.23M | 1.39M | 7.29M | 9.25M | 6.07M | 8.30M | 8.65M | 4.58M | -13.64M | -1.30M | -0.82M | 6.00M | 13.95M | 11.95M | 15.32M | 21.36M | 27.89M | 23.94M | 24.18M | 24.57M | 17.98M | 4.67M | 9.32M | 6.10M | -2.23M | 0.27M | -2.91M | 2.41M | -31.58M | -19.45M | -9.08M | -3.35M |
|
Income towards Parent Company
|
| | -1.98M | 0.69M | -1.71M | 0.13M | 0.67M | 0.94M | 0.88M | -0.31M | -0.46M | 2.68M | 2.39M | 1.29M | 1.36M | 4.95M | 5.06M | 2.13M | 12.18M | 15.98M | 12.93M | 7.33M | 6.55M | 8.88M | 7.75M | 1.26M | 5.19M | 3.62M | 7.78M | -26.23M | 1.39M | 7.29M | 9.25M | 6.07M | 8.30M | 8.65M | 4.58M | -13.64M | -1.30M | -0.82M | 6.00M | 13.95M | 11.95M | 15.32M | 21.36M | 27.89M | 23.94M | 24.18M | 24.57M | 17.98M | 4.67M | 9.32M | 6.10M | -2.23M | 0.27M | -2.91M | 2.41M | -31.58M | -19.45M | -9.08M | -3.35M |
|
Net Income towards Common Stockholders
|
| | -1.98M | 0.69M | -1.71M | 0.13M | 0.67M | 0.94M | 0.88M | -0.31M | -0.46M | 2.68M | 2.39M | 1.29M | 1.36M | 4.95M | 5.06M | 2.13M | 12.18M | 15.98M | 12.93M | 7.33M | 6.55M | 8.88M | 7.75M | 1.26M | 5.19M | 3.62M | 7.78M | -26.23M | 1.39M | 7.29M | 9.25M | 6.07M | 8.30M | 8.65M | 4.58M | -13.64M | -1.30M | -0.82M | 6.00M | 13.95M | 11.95M | 15.32M | 21.36M | 27.89M | 23.94M | 24.18M | 24.57M | 17.98M | 4.67M | 9.32M | 6.10M | -2.23M | 0.27M | -2.91M | 2.41M | -31.58M | -19.45M | -9.08M | -3.35M |
|
EPS (Basic)
|
| | -0.21 | 0.08 | -0.19 | 0.01 | 0.08 | 0.11 | 0.10 | -0.04 | -0.05 | 0.31 | 0.28 | 0.15 | 0.17 | 0.62 | 0.63 | 0.27 | 0.72 | 0.95 | 0.81 | 1.01 | 0.41 | 0.61 | 0.54 | 0.19 | 0.36 | 0.25 | 0.54 | 5.07 | 0.22 | 1.18 | 1.53 | 1.02 | 1.40 | 1.47 | 0.80 | -2.37 | -0.23 | -0.14 | 0.52 | 2.43 | 0.52 | 0.67 | 0.94 | 1.24 | 1.07 | 1.09 | 1.10 | 0.82 | 0.24 | 0.42 | 0.28 | -0.11 | 0.01 | -0.13 | 0.11 | -1.44 | -0.37 | -0.46 | -0.27 |
|
EPS (Weighted Average and Diluted)
|
| | -0.21 | 0.08 | -0.19 | 0.01 | 0.08 | 0.11 | 0.10 | -0.04 | -0.05 | 0.31 | 0.28 | 0.15 | 0.17 | 0.62 | 0.63 | 0.27 | 0.72 | 0.94 | 0.80 | 1.00 | 0.41 | 0.61 | 0.53 | 0.19 | 0.36 | 0.25 | 0.54 | 5.00 | 0.22 | 1.17 | 1.52 | 1.01 | 1.39 | 1.45 | 0.79 | -2.37 | -0.23 | -0.14 | 0.52 | 2.43 | 0.52 | 0.67 | 0.93 | 1.23 | 1.06 | 1.08 | 1.09 | 0.80 | 0.23 | 0.42 | 0.28 | -0.10 | 0.01 | -0.13 | 0.11 | -1.44 | -0.37 | -0.46 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
9.41M | 0.01M | 9.39M | 0.01M | 9.14M | 9.06M | 8.70M | 8.70M | 8.70M | 8.70M | 8.69M | 8.66M | 8.65M | 8.66M | | | | 7.99M | 7.42M | 7.43M | 7.19M | 7.29M | 7.12M | 6.84M | 6.70M | 6.63M | 6.40M | 6.39M | 6.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
9.42M | 0.01M | 9.39M | 0.01M | 9.14M | 9.06M | 8.70M | 8.70M | 8.70M | 8.70M | 8.69M | 8.66M | 8.66M | 8.68M | | | | 8.03M | 7.47M | 7.47M | 7.22M | 7.33M | 7.14M | 6.86M | 6.72M | 6.65M | 6.42M | 6.43M | 6.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | 4.22M | 10.24M | 5.38M | 8.98M | 10.33M | 10.58M | 10.58M | 9.71M | 9.84M | 14.77M | 14.36M | 11.62M | 11.97M | 17.76M | 17.49M | 12.09M | 16.70M | 19.63M | 18.68M | 13.57M | 14.76M | 17.02M | 15.46M | 11.80M | 13.33M | 13.38M | 13.95M | 14.29M | 15.38M | 22.75M | 25.32M | 27.54M | 22.87M | 26.82M | 21.71M | -3.75M | 23.78M | 12.23M | 23.48M | 30.60M | 28.01M | 35.35M | 43.56M | 48.30M | 46.22M | 52.16M | 51.78M | 36.41M | 25.00M | 29.55M | 24.39M | 15.99M | 18.26M | 18.00M | 20.05M | 6.19M | 13.40M | 10.65M | 14.09M |
|
Interest Expenses
|
| | 0.49M | 0.49M | 0.38M | 0.44M | 0.56M | 0.60M | 0.65M | 0.79M | 0.81M | 0.88M | 0.85M | 0.83M | 0.86M | 0.74M | 0.63M | 0.66M | 0.62M | 0.64M | 0.73M | 0.82M | 0.82M | 0.91M | 0.93M | 0.98M | 0.98M | 0.94M | 0.92M | 1.07M | 1.16M | 1.35M | 1.71M | 2.02M | 2.04M | 2.06M | 2.18M | 2.38M | 2.21M | 2.18M | 2.21M | 2.21M | 2.28M | 2.19M | 1.90M | 1.67M | 1.67M | 2.00M | 1.92M | 2.34M | 2.36M | 2.16M | 2.05M | 2.61M | 2.88M | 3.28M | 2.94M | 4.14M | 4.04M | 4.03M | 4.48M |
|
Tax Rate
|
| | 37.74% | 38.89% | 41.17% | 120.49% | 39.77% | 40.14% | 40.55% | 45.25% | 41.84% | 39.25% | 39.69% | 37.47% | 39.82% | 38.99% | 39.88% | 38.02% | -38.81% | -38.84% | -38.10% | -38.78% | -38.11% | -37.95% | -38.41% | -27.19% | -38.91% | -38.42% | -38.63% | 1,083.83% | 19.22% | 21.57% | 25.28% | 23.68% | 25.34% | 21.00% | 21.63% | 23.41% | 27.64% | 32.82% | 22.77% | 25.25% | 25.66% | 26.86% | 26.25% | 23.64% | 24.25% | 23.99% | 22.47% | 24.76% | 33.67% | 27.30% | 27.63% | 859.18% | 27.78% | 23.02% | 22.62% | 23.47% | -80.93% | 29.27% | 56.32% |