|
Revenue
|
55.22M | 74.76M | 66.73M | 52.31M | 52.28M | 71.02M | 63.99M | 53.33M | 44.41M | 72.54M | 58.26M | 53.72M | 59.42M | 70.18M | 61.56M | 65.78M | 68.82M | 72.73M | 78.91M | 65.45M | 68.58M | 70.00M | 65.27M | 57.53M | 62.56M | 73.22M | 66.95M | 63.07M | 58.45M | 64.67M | 66.99M | 61.39M | 58.21M | 65.92M | 67.19M | 65.93M | 61.96M | 67.18M | 75.34M | 55.72M | 56.19M | 77.78M | 87.62M | 87.67M | 131.60M | 125.51M | 169.45M | 167.03M | 162.04M | 147.49M | 138.93M | 110.44M | 99.82M | 125.61M | 125.95M | 112.91M | 98.26M | 114.55M | 128.05M | 114.07M | 105.65M | 122.54M |
|
Cost of Revenue
|
36.12M | 47.58M | 42.40M | 33.04M | 31.67M | 45.43M | 41.53M | 35.30M | 29.06M | 46.36M | 37.31M | 35.04M | 39.11M | 47.44M | 39.74M | 43.93M | 46.24M | 48.46M | 51.26M | 43.48M | 45.93M | 47.88M | 43.11M | 38.62M | 46.30M | 53.45M | 45.16M | 43.32M | 40.29M | 45.16M | 43.65M | 40.42M | 38.67M | 43.52M | 43.05M | 42.95M | 40.52M | 42.16M | 47.09M | 36.40M | 36.72M | 47.95M | 51.50M | 52.53M | 82.45M | 78.55M | 106.17M | 104.20M | 108.29M | 95.56M | 82.21M | 66.69M | 62.25M | 79.08M | 75.22M | 68.76M | 60.22M | 70.91M | 74.88M | 67.06M | 62.37M | 73.26M |
|
Gross Profit
|
19.10M | 27.18M | 24.33M | 19.27M | 20.62M | 25.59M | 22.46M | 18.02M | 15.35M | 26.18M | 20.95M | 18.67M | 20.31M | 22.74M | 21.82M | 21.85M | 22.59M | 24.27M | 27.65M | 21.97M | 22.65M | 22.12M | 22.15M | 18.91M | 16.26M | 19.77M | 21.79M | 19.75M | 18.16M | 19.51M | 23.35M | 20.96M | 19.53M | 22.40M | 24.13M | 22.98M | 21.44M | 25.01M | 28.25M | 19.32M | 19.46M | 29.83M | 36.12M | 35.14M | 49.15M | 46.96M | 63.28M | 62.83M | 53.75M | 51.93M | 56.71M | 43.76M | 37.57M | 46.54M | 50.73M | 44.15M | 38.04M | 43.65M | 53.18M | 47.01M | 43.28M | 49.28M |
|
Selling, General & Administrative
|
16.16M | 19.16M | 18.96M | 18.23M | 16.85M | 18.03M | 16.74M | 16.74M | 14.89M | 18.24M | 16.80M | 17.16M | 17.44M | 18.34M | 18.40M | 20.52M | 20.04M | 19.36M | 20.68M | 19.57M | 19.40M | 19.22M | 20.22M | 19.13M | 18.81M | 17.75M | 19.95M | 17.38M | 15.90M | 16.03M | 19.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | 0.10M | 0.70M | | | | | | | | | | | 1.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | -18.93M | | | | | | | | | | | | 3.00M | | | | -561.00 | 16.74M | 16.16M | 16.79M | 19.28M | 18.48M | 17.50M | 18.03M | 21.60M | 2.50M | 3.08M | 14.15M | 21.99M | 13.95M | 7.40M | 2.52M | 17.63M | 8.15M | 2.55M | 6.29M | 7.17M | 39.60M | 35.37M | 32.26M | 35.99M | 36.17M | 33.53M | 33.58M | 44.67M | 38.30M | 36.12M | 37.54M |
|
Operating Expenses
|
16.16M | 19.16M | 18.96M | 18.23M | 16.85M | 18.03M | 16.74M | 16.74M | 14.89M | 18.24M | 16.80M | 17.16M | 17.44M | 18.44M | 0.17M | 20.52M | 20.04M | 19.36M | 20.68M | 19.57M | 19.40M | 19.22M | 20.22M | 19.13M | 18.81M | 18.91M | 22.95M | 17.38M | 15.90M | 16.03M | 19.63M | 16.74M | 16.16M | 16.79M | 19.28M | 18.48M | 17.50M | 18.03M | 21.60M | 17.81M | 16.36M | 20.18M | 23.22M | 28.56M | 40.72M | 44.21M | 45.08M | 49.63M | 48.16M | 40.30M | 43.09M | 39.60M | 35.37M | 32.26M | 35.99M | 36.17M | 33.53M | 33.58M | 44.67M | 38.30M | 36.12M | 37.54M |
|
Operating Income
|
2.94M | 8.03M | 5.38M | 1.04M | 3.76M | 7.56M | 0.80M | 1.28M | 0.46M | 7.94M | 4.15M | 1.51M | 2.87M | 4.40M | 2.24M | 1.34M | 2.54M | 4.91M | -3.64M | 2.40M | 3.25M | 2.90M | 1.93M | -0.22M | -2.54M | 0.86M | -1.16M | 2.37M | 2.26M | 3.48M | 3.72M | 4.23M | 3.37M | 5.61M | 4.85M | 4.50M | 3.94M | 6.99M | 6.66M | 1.51M | 3.10M | 9.66M | 12.90M | 6.58M | 8.44M | 2.75M | 18.20M | 13.20M | 5.60M | 11.62M | 13.62M | 4.16M | 2.20M | 14.28M | 14.74M | 7.98M | 4.51M | 10.07M | 8.51M | 8.71M | 7.16M | 11.73M |
|
EBIT
|
2.94M | 8.03M | 5.38M | 1.04M | 3.76M | 7.56M | 0.80M | 1.28M | 0.46M | 7.94M | 4.15M | 1.51M | 2.87M | 4.40M | 2.24M | 1.34M | 2.54M | 4.91M | -3.64M | 2.40M | 3.25M | 2.90M | 1.93M | -0.22M | -2.54M | 0.86M | -1.16M | 2.37M | 2.26M | 3.48M | 3.72M | 4.23M | 3.37M | 5.61M | 4.85M | 4.50M | 3.94M | 6.99M | 6.66M | 1.51M | 3.10M | 9.66M | 12.90M | 6.58M | 8.44M | 2.75M | 18.20M | 13.20M | 5.60M | 11.62M | 13.62M | 4.16M | 2.20M | 14.28M | 14.74M | 7.98M | 4.51M | 10.07M | 8.51M | 8.71M | 7.16M | 11.73M |
|
Other Non Operating Income
|
0.00M | 0.25M | 0.37M | 0.01M | 0.03M | 0.11M | -0.31M | -0.01M | 0.01M | 0.14M | -0.23M | -0.00M | 0.00M | 0.07M | -0.19M | -0.01M | 0.01M | -0.03M | -0.05M | -0.06M | 0.00M | -0.04M | -0.01M | 0.07M | 0.02M | -0.00M | -0.02M | -0.01M | 0.03M | 0.01M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-2.12M | -0.71M | -1.38M | -0.20M | -0.26M | -0.15M | -0.52M | -0.01M | 0.01M | 0.14M | -0.23M | -0.00M | 0.00M | 0.07M | -0.19M | -0.01M | 0.01M | -0.03M | -1.00M | -0.06M | 0.00M | -0.04M | -0.71M | 0.07M | 0.02M | -0.00M | -0.64M | -0.10M | -0.05M | -0.10M | -2.22M | -0.14M | -0.04M | 0.03M | -0.01M | 0.07M | 0.05M | 0.04M | -0.01M | -0.01M | -0.05M | -0.06M | -0.09M | -0.75M | -3.38M | -3.24M | -3.24M | -3.91M | -4.32M | -4.18M | -5.86M | -4.66M | -5.63M | -5.65M | -5.28M | -4.65M | -6.13M | -3.18M | -3.04M | -2.36M | -2.52M | -2.49M |
|
EBT
|
0.82M | 7.32M | 4.00M | 0.83M | 3.51M | 7.42M | 0.28M | 1.13M | 0.34M | 7.88M | 3.74M | 1.37M | 2.73M | 4.27M | 2.45M | 1.11M | 2.33M | 4.63M | 6.67M | 2.17M | 3.08M | 2.67M | 1.76M | -0.29M | -2.67M | 0.68M | -1.34M | 2.27M | 2.21M | 3.39M | 1.50M | 4.09M | 3.33M | 5.64M | 4.84M | 4.56M | 4.00M | 7.03M | 6.64M | 1.50M | 3.05M | 9.60M | 12.81M | 5.83M | 5.06M | -0.49M | 14.96M | 9.29M | 1.27M | 7.44M | 7.76M | -0.51M | -3.43M | 8.63M | 9.46M | 3.33M | -1.62M | 6.89M | 5.46M | 6.35M | 4.64M | 9.24M |
|
Tax Provisions
|
0.29M | 2.63M | 0.96M | 0.29M | 1.23M | 2.21M | 0.00M | 0.41M | 0.12M | 2.52M | 1.21M | 0.48M | 0.95M | 1.34M | 0.67M | 0.39M | 0.81M | 1.49M | 2.20M | 0.76M | 1.08M | 0.87M | 0.37M | -0.10M | -0.91M | 0.23M | -0.71M | 0.77M | 0.75M | 1.15M | -3.05M | 0.84M | 0.68M | 0.59M | 1.23M | 0.96M | 0.84M | 1.41M | 1.56M | 0.32M | 0.61M | 1.99M | 3.08M | 1.34M | 1.16M | -0.11M | 2.42M | 1.95M | 0.35M | 1.75M | 1.25M | -0.11M | -0.71M | 1.80M | 2.75M | 0.78M | -0.38M | 1.61M | 0.66M | 1.41M | 1.03M | 2.03M |
|
Profit After Tax
|
0.52M | 4.68M | 3.04M | 0.54M | 2.28M | 5.21M | 0.27M | 0.72M | 0.22M | 5.37M | 2.55M | 0.89M | 1.77M | 2.93M | 1.77M | 0.72M | 1.51M | 3.14M | 4.47M | 1.41M | 2.00M | 1.80M | 1.38M | -0.19M | -1.76M | 0.45M | -0.63M | 1.50M | 1.46M | 2.23M | 4.40M | 3.25M | 2.65M | 5.04M | 3.61M | 3.60M | 3.16M | 5.62M | 5.08M | 1.19M | 2.44M | 7.61M | 9.72M | 4.49M | 3.90M | -0.38M | 12.55M | 7.34M | 0.92M | 5.69M | 6.51M | -0.40M | -2.71M | 6.83M | 6.71M | 2.55M | -1.24M | 5.28M | 4.80M | 4.94M | 3.61M | 7.21M |
|
Income from Continuing Operations
|
0.52M | 4.68M | 3.04M | 0.54M | 2.28M | 5.21M | 0.27M | 0.72M | 0.22M | 5.37M | 2.53M | 0.89M | 1.77M | 2.93M | 1.77M | 0.72M | 1.51M | 3.14M | 4.47M | 1.41M | 2.00M | 1.80M | 1.38M | -0.19M | -1.76M | 0.45M | -0.62M | 1.50M | 1.46M | 2.23M | 4.55M | 3.25M | 2.65M | 5.04M | 3.61M | 3.60M | 3.16M | 5.62M | 5.08M | 1.19M | 2.44M | 7.61M | 9.72M | 4.49M | 3.90M | -0.38M | 12.55M | 7.34M | 0.92M | 5.69M | 6.51M | -0.40M | -2.71M | 6.83M | 6.71M | 2.55M | -1.24M | 5.28M | 4.80M | 4.94M | 3.61M | 7.21M |
|
Consolidated Net Income
|
0.52M | 4.68M | 3.04M | 0.54M | 2.28M | 5.21M | 0.27M | 0.72M | 0.22M | 5.37M | 2.53M | 0.89M | 1.77M | 2.93M | 1.77M | 0.72M | 1.51M | 3.14M | 4.47M | 1.41M | 2.00M | 1.80M | 1.38M | -0.19M | -1.76M | 0.45M | -0.62M | 1.50M | 1.46M | 2.23M | 4.55M | 3.25M | 2.65M | 5.04M | 3.61M | 3.60M | 3.16M | 5.62M | 5.08M | 1.19M | 2.44M | 7.61M | 9.72M | 4.49M | 3.90M | -0.38M | 12.55M | 7.34M | 0.92M | 5.69M | 6.51M | -0.40M | -2.71M | 6.83M | 6.71M | 2.55M | -1.24M | 5.28M | 4.80M | 4.94M | 3.61M | 7.21M |
|
Income towards Parent Company
|
0.52M | 4.68M | 3.04M | 0.54M | 2.28M | 5.21M | 0.27M | 0.72M | 0.22M | 5.37M | 2.53M | 0.89M | 1.77M | 2.93M | 1.77M | 0.72M | 1.51M | 3.14M | 4.47M | 1.41M | 2.00M | 1.80M | 1.38M | -0.19M | -1.76M | 0.45M | -0.62M | 1.50M | 1.46M | 2.23M | 4.55M | 3.25M | 2.65M | 5.04M | 3.61M | 3.60M | 3.16M | 5.62M | 5.08M | 1.19M | 2.44M | 7.61M | 9.72M | 4.49M | 3.90M | -0.38M | 12.55M | 7.34M | 0.92M | 5.69M | 6.51M | -0.40M | -2.71M | 6.83M | 6.71M | 2.55M | -1.24M | 5.28M | 4.80M | 4.94M | 3.61M | 7.21M |
|
Net Income towards Common Stockholders
|
0.52M | 4.68M | 3.04M | 0.54M | 2.28M | 5.21M | 0.27M | 0.72M | 0.22M | 5.37M | 2.53M | 0.89M | 1.77M | 2.93M | 1.77M | 0.72M | 1.51M | 3.14M | 4.47M | 1.41M | 2.00M | 1.80M | 1.38M | -0.19M | -1.76M | 0.45M | -0.62M | 1.50M | 1.46M | 2.23M | 4.55M | 3.25M | 2.65M | 5.04M | 3.61M | 3.60M | 3.16M | 5.62M | 5.08M | 1.19M | 2.44M | 7.61M | 9.72M | 4.49M | 3.90M | -0.38M | 12.55M | 7.34M | 0.92M | 5.69M | 6.51M | -0.40M | -2.71M | 6.83M | 6.71M | 2.55M | -1.24M | 5.28M | 4.80M | 4.94M | 3.61M | 7.21M |
|
EPS (Basic)
|
0.08 | 0.63 | 0.45 | 0.07 | 0.30 | 0.70 | 0.04 | 0.10 | 0.03 | 0.72 | 0.34 | 0.12 | 0.24 | 0.39 | 0.24 | 0.10 | 0.20 | 0.42 | 0.59 | 0.19 | 0.26 | 0.24 | 0.18 | -0.03 | -0.23 | 0.06 | -0.08 | 0.20 | 0.20 | 0.30 | 0.61 | 0.44 | 0.36 | 0.68 | 0.49 | 0.49 | 0.43 | 0.76 | 0.68 | 0.16 | 0.33 | 1.04 | 1.34 | 0.62 | 0.53 | -0.05 | 1.72 | 1.00 | 0.13 | 0.78 | 0.89 | -0.05 | -0.37 | 0.93 | 0.92 | 0.34 | -0.17 | 0.71 | 0.64 | 0.66 | 0.48 | 0.96 |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.63 | 0.45 | 0.07 | 0.30 | 0.70 | 0.04 | 0.10 | 0.03 | 0.72 | 0.34 | 0.12 | 0.24 | 0.39 | 0.24 | 0.10 | 0.20 | 0.42 | 0.59 | 0.19 | 0.26 | 0.24 | 0.18 | -0.03 | -0.23 | 0.06 | -0.08 | 0.20 | 0.20 | 0.30 | 0.61 | 0.44 | 0.36 | 0.67 | 0.48 | 0.48 | 0.42 | 0.75 | 0.70 | 0.16 | 0.33 | 1.04 | 1.33 | 0.61 | 0.52 | -0.05 | 1.69 | 0.99 | 0.12 | 0.77 | 0.89 | -0.05 | -0.37 | 0.93 | 0.91 | 0.34 | -0.17 | 0.70 | 0.64 | 0.66 | 0.48 | 0.96 |
|
Shares Outstanding (Weighted Average)
|
6.54M | 7.41M | 6.75M | 7.48M | 7.49M | 7.49M | 7.49M | 7.50M | 7.50M | 7.50M | 7.50M | 7.52M | 7.52M | 7.52M | 7.52M | 7.54M | 7.54M | 7.55M | 7.54M | 7.56M | 7.56M | 7.56M | 7.56M | 7.58M | 7.56M | | 7.51M | 7.43M | 7.44M | 7.44M | 7.43M | 7.41M | 7.41M | 7.42M | 7.41M | 7.38M | 7.39M | 7.40M | 7.39M | 7.35M | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
6.56M | 7.42M | 6.76M | 7.48M | 7.49M | 7.49M | 7.49M | 7.50M | 7.50M | 7.50M | 7.50M | 7.52M | 7.52M | 7.52M | 7.52M | 7.54M | 7.55M | 7.55M | 7.55M | 7.57M | 7.58M | 7.58M | 7.57M | 7.58M | 7.56M | | 7.51M | 7.44M | 7.45M | 7.44M | 7.45M | 7.43M | 7.46M | 7.48M | 7.46M | 7.43M | 7.44M | 7.46M | 7.44M | 7.39M | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
2.94M | 8.03M | 5.38M | 0.54M | 2.28M | 5.21M | 3.10M | 0.72M | 0.22M | 5.37M | 2.55M | 0.89M | 1.77M | 2.93M | 1.77M | 0.72M | 1.51M | 3.14M | 4.47M | 1.41M | 2.00M | 1.80M | 1.38M | -0.19M | -1.76M | 0.45M | -0.63M | 1.50M | 1.46M | 2.23M | 3.72M | 4.23M | 3.37M | 5.61M | 4.85M | 4.50M | 3.94M | 6.99M | 6.66M | 1.51M | 3.10M | 9.66M | 12.90M | 6.58M | 8.44M | 2.75M | 18.20M | 13.20M | 5.60M | 11.62M | 13.62M | 4.16M | 2.20M | 14.28M | 14.74M | 7.98M | 4.51M | 10.07M | 8.51M | 8.71M | 7.16M | 11.73M |
|
Interest Expenses
|
2.12M | 0.96M | 1.74M | 0.22M | 0.29M | 0.25M | 0.22M | 0.15M | 0.13M | 0.19M | 0.18M | 0.13M | -0.15M | -0.20M | 1.17M | 0.22M | -0.23M | 0.28M | 0.22M | 0.23M | -0.18M | 0.23M | 0.07M | 0.14M | 0.14M | 0.18M | 0.16M | 0.10M | 0.08M | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
35.96% | 36.00% | 24.02% | 35.03% | 34.99% | 29.73% | 1.29% | 36.03% | 35.82% | 31.93% | 32.35% | 34.98% | 34.99% | 31.31% | 27.45% | 34.96% | 35.00% | 32.23% | 32.98% | 34.99% | 35.01% | 32.55% | 21.29% | 33.86% | 34.04% | 34.04% | 53.30% | 33.98% | 34.01% | 34.01% | -203.86% | 20.49% | 20.52% | 10.55% | 25.41% | 21.01% | 21.00% | 20.11% | 23.45% | 21.01% | 19.96% | 20.74% | 24.08% | 23.00% | 23.01% | 23.16% | 16.15% | 21.00% | 27.73% | 23.55% | 16.05% | 21.81% | 20.80% | 20.89% | 29.05% | 23.40% | 23.41% | 23.39% | 12.09% | 22.19% | 22.19% | 21.96% |