|
Revenue
|
65.09M | 70.26M | 29.02M | 81.16M | 73.80M | 84.50M | 170.47M | 150.75M | 152.90M | 178.64M | 174.35M | 178.42M | 175.38M | 166.17M | 146.07M | 155.92M | 150.23M | 138.42M | 127.65M | 105.20M | 113.48M | 110.58M | 107.23M | 100.22M | 115.71M | 116.28M | 121.59M | 113.14M | 108.74M | 121.16M | 109.53M | 120.82M | 128.76M | 123.75M | 113.34M | 104.58M | 105.87M | 86.67M | 120.92M | 83.23M | 39.24M | 124.22M | 126.02M | 164.04M | 195.68M | 203.07M | 212.02M | 194.23M | 240.33M | 220.28M | 200.17M | 212.71M | 211.98M | 221.08M | | 161.23M | 148.16M | 174.88M | 537.30M | 158.34M | 158.56M | 175.62M |
|
Cost of Revenue
|
60.05M | 63.28M | 15.94M | 76.45M | 74.02M | 75.51M | 148.09M | 145.48M | 146.21M | 175.11M | 176.08M | 169.43M | 164.51M | 148.16M | 119.68M | 119.29M | 111.39M | 101.93M | 97.68M | 96.07M | 95.20M | 96.31M | 98.07M | 91.80M | 98.42M | 96.12M | 96.42M | 100.65M | 97.96M | 106.30M | 103.51M | 109.97M | 119.36M | 116.00M | 111.13M | 100.93M | 101.86M | 88.43M | 106.08M | 92.58M | 40.66M | 105.29M | 117.70M | 144.56M | 181.52M | 177.91M | 64.62M | 182.32M | 226.22M | 211.00M | 228.44M | 202.55M | 193.62M | 181.79M | 324.81M | 146.78M | 128.38M | 135.20M | 494.04M | 144.00M | 144.24M | 139.49M |
|
Gross Profit
|
5.03M | 6.98M | 13.08M | 4.75M | -0.21M | 9.00M | 20.47M | 5.46M | 7.01M | 3.69M | -2.56M | 9.02M | 10.90M | 18.02M | 26.34M | 36.64M | 38.84M | 36.49M | 29.97M | 9.13M | 18.28M | 14.27M | 9.16M | 8.42M | 17.28M | 20.16M | 25.17M | 12.49M | 10.78M | 14.87M | 6.02M | 10.85M | 9.40M | 7.75M | 2.22M | 3.65M | 4.00M | -1.76M | 6.59M | -8.22M | 0.55M | 18.93M | 6.84M | 19.48M | 14.15M | 25.15M | 38.78M | 11.91M | 14.10M | 9.27M | 14.90M | 10.17M | 18.35M | 39.29M | | 14.45M | 19.77M | 39.68M | 43.25M | 14.34M | 14.32M | 36.13M |
|
Selling, General & Administrative
|
1.86M | 1.81M | 3.00M | 2.35M | 1.97M | 2.34M | 3.76M | 2.71M | 3.57M | 3.00M | 3.35M | 3.75M | 4.19M | 4.59M | 5.32M | -6.17M | 4.84M | 4.35M | 4.05M | 4.45M | 6.46M | 4.72M | 4.18M | 4.03M | 5.21M | 5.08M | 7.07M | 5.40M | 4.78M | 7.35M | 6.53M | 4.55M | 6.11M | 5.41M | 4.48M | 4.73M | 4.76M | 4.13M | 5.90M | 4.61M | 4.44M | 4.27M | 4.23M | 9.90M | 6.23M | 6.31M | 3.86M | 5.20M | 6.67M | 5.82M | 0.83M | 5.77M | 8.62M | 7.61M | 8.40M | 6.11M | 6.44M | 8.43M | | 5.94M | 6.20M | 8.21M |
|
Operating Expenses
|
1.86M | 1.81M | 3.00M | 2.35M | 1.97M | 2.34M | 3.76M | 2.71M | 3.57M | 3.00M | 3.35M | 3.75M | 4.19M | 4.59M | 5.32M | -6.17M | 4.84M | 4.35M | 4.05M | 4.45M | 6.46M | 4.72M | 4.18M | 4.03M | 5.21M | 5.08M | 7.07M | 5.40M | 4.78M | 7.35M | 6.53M | 4.55M | 6.11M | 5.41M | 4.48M | 4.73M | 4.76M | 4.13M | 5.90M | 4.61M | 4.44M | 4.27M | 4.23M | 9.90M | 6.23M | 6.31M | 3.86M | 5.20M | 6.67M | 5.82M | 0.83M | 5.77M | 8.62M | 7.61M | 8.40M | 6.11M | 6.44M | 8.43M | | 5.94M | 6.20M | 8.21M |
|
Operating Income
|
3.17M | 5.17M | 10.07M | 2.40M | -2.19M | 6.66M | 16.71M | 2.75M | 3.43M | 0.69M | -5.91M | 5.28M | 6.70M | 13.44M | 21.03M | 42.81M | 34.00M | 32.14M | 25.92M | 4.67M | 11.82M | 9.55M | 4.97M | 4.39M | 12.08M | 15.08M | 18.10M | 7.09M | 6.00M | 7.52M | -0.51M | 6.30M | 3.29M | 2.33M | -2.26M | -1.09M | -0.76M | -5.89M | 0.69M | -12.83M | -3.88M | 14.66M | 2.61M | 9.57M | 7.92M | 18.84M | 34.92M | 6.71M | 7.44M | 3.45M | 14.07M | 4.40M | 9.73M | 31.68M | -36.70M | 8.34M | 15.01M | 30.10M | 43.25M | 8.40M | 9.33M | 27.47M |
|
EBIT
|
3.17M | 5.17M | 10.07M | 2.40M | -2.19M | 6.66M | 16.71M | 2.75M | 3.43M | 0.69M | -5.91M | 5.28M | 6.70M | 13.44M | 21.03M | 42.81M | 34.00M | 32.14M | 25.92M | 4.67M | 11.82M | 9.55M | 4.97M | 4.39M | 12.08M | 15.08M | 18.10M | 7.09M | 6.00M | 7.52M | -0.51M | 6.30M | 3.29M | 2.33M | -2.26M | -1.09M | -0.76M | -5.89M | 0.69M | -12.83M | -3.88M | 14.66M | 2.61M | 9.57M | 7.92M | 18.84M | 34.92M | 6.71M | 7.44M | 3.45M | 14.07M | 4.40M | 9.73M | 31.68M | -36.70M | 8.34M | 15.01M | 30.10M | 43.25M | 8.40M | 9.33M | 27.47M |
|
Non Operating Investment Income
|
-1.88M | -0.49M | 0.42M | 0.07M | -0.76M | -0.50M | 0.04M | -0.15M | -0.08M | -0.14M | -0.00M | 0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | 0.00M | -0.24M | | 10.38M | | -9.88M | 0.19M | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.12M | 0.12M | 0.03M | 0.17M | 0.10M | 0.09M | 0.00M | 0.04M | 0.04M | 0.04M | 0.10M | 0.04M | 0.04M | 0.07M | 0.04M | 0.05M | 0.09M | 0.11M | 0.13M | 0.22M | 0.11M | 0.20M | 0.10M | 0.16M | 0.10M | 0.12M | 0.74M | 0.21M | 0.33M | 0.65M | 0.87M | 0.65M | 0.70M | 0.81M | 1.23M | 1.13M | 1.25M | 1.00M | 0.83M | 0.67M | 0.20M | 0.54M | 0.41M | 0.04M | 0.04M | 0.04M | -10.21M | 0.17M | 8.18M | 1.98M | 2.02M | 2.80M | 3.27M | 4.86M | 0.77M | 5.91M | 4.42M | 4.63M | | 4.22M | 3.09M | 3.15M |
|
Other Non Operating Income
|
| | | | | | | 0.00M | | | 3.50M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
1.17M | 7.12M | 18.63M | 7.72M | 3.16M | 11.93M | 25.94M | 1.87M | 1.69M | 0.98M | -8.14M | 5.84M | 10.32M | 15.85M | 27.87M | 38.12M | 40.74M | 40.57M | 33.38M | 6.86M | 27.39M | 11.07M | 6.21M | 4.98M | 13.55M | 17.21M | 21.17M | 8.00M | 6.47M | 9.26M | 1.66M | 7.65M | 4.86M | 3.75M | -1.68M | 0.17M | 0.73M | -4.90M | 10.48M | -13.74M | -6.08M | 16.35M | 4.79M | 10.19M | 9.81M | 19.23M | 41.70M | 8.83M | 19.21M | 6.09M | -18.54M | 8.69M | 16.05M | 41.28M | 23.52M | 15.96M | 19.50M | 39.51M | 43.25M | 13.63M | 12.10M | 35.46M |
|
Tax Provisions
|
0.62M | 2.59M | 6.64M | 2.68M | 1.50M | 4.05M | 8.02M | 0.54M | 0.54M | 0.17M | -2.80M | 2.07M | 3.69M | 5.26M | 9.72M | -13.92M | 14.02M | 12.12M | 9.60M | 2.42M | 8.68M | 1.63M | 1.38M | 1.51M | 4.52M | 5.74M | 5.62M | 2.39M | 2.30M | -5.74M | -20.58M | -2.70M | -5.63M | 10.01M | -41.81M | 3.55M | 2.62M | -3.23M | 7.42M | -5.31M | -4.05M | 5.04M | -0.10M | 2.22M | 1.77M | 4.34M | 11.63M | 1.85M | 4.33M | 1.20M | -5.86M | 2.00M | 3.80M | 9.64M | 4.96M | 3.70M | 4.50M | 9.40M | | 3.00M | 2.80M | 8.00M |
|
Profit After Tax
|
1.23M | 5.10M | 10.49M | 5.56M | 2.35M | 8.33M | 17.78M | 1.49M | 1.29M | 0.89M | -5.26M | 4.07M | 6.75M | 11.48M | 17.93M | 24.20M | 26.72M | 28.59M | 24.21M | 4.44M | 18.71M | 9.43M | 4.83M | 3.47M | 9.03M | 11.47M | 15.55M | 5.61M | 4.17M | 14.99M | 20.14M | 10.35M | 10.49M | 13.77M | 2.90M | 3.71M | 3.35M | -2.05M | 6.25M | -8.58M | -2.87M | 11.31M | 4.89M | 7.96M | 8.04M | 14.89M | 25.92M | 6.99M | 14.88M | 4.90M | 11.17M | 6.70M | 12.28M | 31.64M | 18.56M | 12.27M | 20.06M | 44.90M | -63.81M | 10.67M | 9.32M | 54.39M |
|
Equity Income
|
| | | 5.78M | 3.76M | 6.28M | 5.71M | 0.44M | -0.48M | 1.54M | -0.88M | 1.60M | 4.63M | 3.33M | 7.62M | 8.30M | 7.25M | 8.78M | 7.91M | 1.48M | 5.06M | 1.31M | 1.13M | 0.23M | 1.19M | 1.84M | 2.89M | 0.70M | 0.14M | 1.09M | 1.30M | 0.70M | 0.87M | 0.61M | -0.65M | 0.13M | 0.24M | -0.01M | 1.04M | -0.48M | -0.51M | 1.15M | 0.33M | 0.57M | 1.84M | 0.35M | 0.41M | 1.95M | 3.60M | 0.66M | -0.53M | 1.49M | 3.05M | 4.74M | 6.83M | 1.72M | 1.75M | 3.62M | | 1.01M | 0.89M | 4.39M |
|
Income from Non-Controlling Interests
|
-0.14M | 0.85M | 1.54M | 0.90M | -0.31M | 1.84M | 2.99M | 0.56M | 0.48M | 0.48M | -0.82M | 0.57M | 0.92M | 1.61M | 2.06M | -2.46M | 4.81M | 5.25M | 3.86M | 0.51M | 2.34M | 1.98M | 1.14M | 0.63M | 0.85M | 2.54M | 3.17M | 1.07M | 1.23M | 1.83M | 1.08M | 0.86M | 1.27M | 1.89M | 1.84M | 0.89M | 1.10M | 0.38M | 2.19M | -0.80M | -0.28M | 2.28M | 1.55M | 0.69M | 2.33M | 1.56M | 2.00M | 1.80M | 3.71M | 1.71M | -0.02M | 1.46M | 3.23M | 5.57M | 4.67M | 2.08M | 2.63M | 5.60M | | 1.99M | 2.22M | 4.06M |
|
Income from Continuing Operations
|
0.54M | 4.53M | 11.99M | 5.04M | 1.66M | 7.87M | 17.92M | 1.33M | 1.16M | 0.81M | -5.34M | 3.77M | 6.62M | 10.59M | 18.16M | 52.04M | 26.73M | 28.45M | 23.78M | 4.44M | 18.71M | 9.43M | 4.83M | 3.47M | 9.03M | 11.47M | 15.55M | 5.61M | 4.17M | 14.99M | 22.24M | 10.35M | 10.49M | -6.26M | 40.14M | -3.38M | -1.89M | -1.67M | 3.06M | -8.43M | -2.03M | 11.31M | 4.89M | 7.96M | 8.04M | 14.89M | 30.06M | 6.99M | 14.88M | 4.89M | -12.69M | 6.69M | 12.25M | 31.64M | 18.56M | 12.26M | 15.00M | 30.10M | 43.25M | 10.63M | 9.30M | 27.46M |
|
Consolidated Net Income
|
0.55M | 0.57M | -23.34M | 0.52M | 0.53M | 0.45M | -0.26M | 0.28M | 0.14M | 0.09M | 0.01M | 0.30M | 0.20M | 0.89M | -0.22M | 0.00M | -0.02M | 0.14M | 0.42M | 4.44M | 18.71M | 9.43M | 4.83M | 3.47M | 9.03M | 11.47M | 15.55M | 5.61M | 4.17M | 14.99M | 22.24M | 10.35M | 10.49M | -6.26M | 40.14M | -3.38M | -1.89M | -1.67M | 3.06M | -8.43M | -2.03M | -0.25M | 0.20M | 0.52M | 2.17M | 1.95M | 0.16M | 6.99M | 14.88M | 4.89M | -12.69M | 6.69M | 12.25M | 31.64M | 18.56M | 12.26M | 15.00M | 30.10M | 43.25M | 10.63M | 9.30M | 27.46M |
|
Income towards Parent Company
|
0.55M | 0.57M | -23.34M | 0.52M | 0.53M | 0.45M | -0.26M | 0.28M | 0.14M | 0.09M | 0.01M | 0.30M | 0.20M | 0.89M | -0.22M | 0.00M | -0.02M | 0.14M | 0.42M | 4.44M | 18.71M | 9.43M | 4.83M | 3.47M | 9.03M | 11.47M | 15.55M | 5.61M | 4.17M | 14.99M | 22.24M | 10.35M | 10.49M | -6.26M | 40.14M | -3.38M | -1.89M | -1.67M | 3.06M | -8.43M | -2.03M | -0.25M | 0.20M | 0.52M | 2.17M | 1.95M | 0.16M | 6.99M | 14.88M | 4.89M | -12.69M | 6.69M | 12.25M | 31.64M | 18.56M | 12.26M | 15.00M | 30.10M | 43.25M | 10.63M | 9.30M | 27.46M |
|
Net Income towards Common Stockholders
|
0.55M | 0.57M | -23.34M | 0.52M | 0.53M | 0.45M | -0.26M | 0.28M | 0.14M | 0.09M | 0.01M | 0.30M | 0.20M | 0.89M | -0.22M | 21.74M | 21.91M | 23.34M | 0.42M | 3.93M | 16.37M | 7.46M | 4.83M | 2.84M | 8.18M | 8.94M | 15.55M | 4.54M | 2.94M | 13.17M | 19.05M | 9.50M | 9.22M | 11.88M | 1.06M | 2.82M | 2.26M | -2.05M | 4.40M | -7.63M | -1.75M | 8.84M | 3.54M | 7.78M | 7.88M | 15.28M | 21.43M | 5.18M | 11.17M | 3.18M | 8.16M | 6.69M | 12.25M | 26.08M | 18.56M | 12.26M | 12.38M | 24.50M | 43.25M | 10.63M | 7.11M | 23.41M |
|
EPS (Basic)
|
0.13 | 0.45 | -2.42 | 0.49 | 0.25 | 0.70 | -0.03 | 0.11 | 0.10 | 0.05 | 0.00 | 0.43 | 0.71 | 1.21 | -0.03 | 2.68 | 2.68 | 2.86 | 0.05 | 0.50 | 2.16 | 1.08 | 0.66 | 0.43 | 1.24 | 1.36 | 2.36 | 690.00 | 450.00 | 0.00M | 2.89 | 0.00M | 0.00M | 0.00M | 0.16 | 0.45 | 0.36 | -0.32 | 0.70 | -1.21 | -0.28 | 1.42 | 0.57 | 1.30 | 0.44 | 0.85 | -2.24 | 0.29 | 0.63 | 0.18 | -0.74 | 0.30 | 0.52 | 1.49 | 2.15 | 0.58 | 0.71 | 0.70 | | 0.51 | 0.43 | 0.71 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.44 | -2.38 | 0.49 | 0.25 | 0.70 | -0.03 | 0.11 | 0.10 | 0.05 | 0.00 | 0.43 | 0.71 | 1.21 | -0.03 | 2.67 | 2.68 | 2.86 | 0.05 | 0.50 | 2.16 | 1.08 | 0.66 | 0.43 | 1.24 | 1.36 | 2.36 | 0.69 | | | 2.89 | | | | | | | | 0.70 | | | | 0.57 | | | | 1.19 | | | | -0.74 | 0.30 | 0.52 | 1.49 | 2.14 | 0.58 | 0.70 | 0.69 | | 0.51 | 0.43 | 0.71 |
|
Shares Outstanding (Weighted Average)
|
9.81M | 9.72M | 9.65M | 9.43M | 9.51M | 9.38M | 9.12M | 8.36M | 8.35M | 8.31M | 8.27M | 8.16M | 8.16M | 8.15M | 8.14M | 8.12M | 8.18M | 8.17M | 8.11M | 7.90M | 7.74M | 7.46M | 7.30M | 6.57M | 6.59M | 6.59M | 6.59M | 6.59M | 6.59M | 6.60M | 6.60M | 6.57M | 6.52M | 6.47M | 6.44M | 6.32M | 6.32M | 6.32M | 6.32M | 6.30M | 6.26M | 6.22M | 6.17M | 6.01M | 18.03M | 17.98M | 17.95M | 17.84M | 17.78M | 17.71M | 17.64M | 17.44M | 17.46M | 17.53M | 17.48M | 17.55M | 17.55M | | | | | |
|
Shares Outstanding (Diluted Average)
|
10.01M | 9.90M | 9.82M | 9.56M | 9.56M | 9.45M | 9.19M | 8.44M | 8.41M | 8.36M | 8.27M | 8.20M | 8.20M | 8.20M | 8.18M | 8.15M | 8.18M | 8.17M | 8.12M | 7.90M | 7.74M | 7.47M | 7.31M | 6.59M | | | 6.59M | 6.59M | | | 6.60M | | | | | | | | 6.32M | | | | 6.17M | | | | 17.95M | | | | 17.64M | 17.44M | 17.46M | | 17.58M | 17.66M | 17.67M | | | | | |
|
EBITDA
|
3.17M | 5.17M | 10.07M | 2.40M | -2.19M | 6.66M | 16.71M | 2.75M | 3.43M | 0.69M | -5.91M | 5.28M | 6.70M | 13.44M | 21.03M | 42.81M | 34.00M | 32.14M | 25.92M | 4.67M | 11.82M | 9.55M | 4.97M | 4.39M | 12.08M | 15.08M | 18.10M | 7.09M | 6.00M | 7.52M | -0.51M | 6.30M | 3.29M | 2.33M | -2.26M | -1.09M | -0.76M | -5.89M | 0.69M | -12.83M | -3.88M | 14.66M | 2.61M | 9.57M | 7.92M | 18.84M | 34.92M | 6.71M | 7.44M | 3.45M | 14.07M | 4.40M | 9.73M | 31.68M | -36.70M | 8.34M | 15.01M | 30.10M | 43.25M | 8.40M | 9.33M | 27.47M |
|
Interest Expenses
|
1.34M | 1.37M | -1.17M | 0.66M | 0.64M | 0.62M | 1.51M | 1.28M | 1.17M | 1.20M | 1.13M | 1.05M | 1.03M | 0.96M | 0.86M | -0.69M | 0.59M | 0.45M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
53.34% | 36.40% | 35.64% | 34.72% | 47.48% | 33.99% | 30.92% | 28.90% | 31.78% | 17.36% | 34.43% | 35.39% | 35.80% | 33.19% | 34.86% | -36.52% | 34.40% | 29.88% | 28.75% | 35.24% | 31.68% | 14.76% | 22.26% | 30.40% | 33.35% | 33.34% | 26.56% | 29.87% | 35.56% | -61.94% | -1,240.45% | -35.34% | -115.89% | 266.68% | 2,496.36% | 2,124.55% | 358.69% | 65.88% | 70.76% | 38.66% | 66.56% | 30.81% | -2.13% | 21.83% | 18.02% | 22.56% | 27.90% | 20.92% | 22.53% | 19.69% | 31.59% | 23.02% | 23.67% | 23.35% | 21.09% | 23.18% | 23.08% | 23.80% | | 22.02% | 23.15% | 22.56% |