|
Revenue
|
155.99M | 132.05M | 118.26M | 121.53M | 125.30M | 133.91M | 123.71M | 138.53M | 137.61M | 145.70M | 138.01M | 144.96M | 143.29M | 145.51M | 136.93M | 141.20M | 138.02M | 140.18M | 131.70M | 145.97M | 132.72M | 156.78M | 143.45M | 151.50M | 146.83M | 148.81M | 148.34M | 150.89M | 146.78M | 152.51M | 143.39M | 147.56M | 143.84M | 148.62M | 141.19M | 156.74M | 172.41M | 183.79M | 178.56M | 188.80M | 179.50M | 182.14M | 172.22M | 184.51M | 168.05M | 178.57M | 147.35M | 153.22M | 156.63M | 172.32M | 183.14M | 200.24M | 204.61M | 217.03M | 204.06M | 200.35M | 186.78M | 184.45M | 170.17M | 163.13M | 151.31M | 148.20M | 136.94M | 145.62M | 129.44M | 139.34M | 120.23M | 117.73M |
|
Cost of Revenue
|
| | 73.12M | 75.17M | 76.95M | 78.52M | 74.42M | 83.79M | 86.67M | 90.19M | 85.83M | 90.03M | 89.67M | 86.99M | 83.54M | 85.99M | 86.83M | 85.68M | 81.99M | 88.56M | 84.96M | 95.84M | 87.22M | 92.06M | 91.99M | 90.95M | 90.88M | 92.01M | 91.85M | 91.62M | 88.86M | 91.05M | 91.60M | 90.58M | 87.49M | 97.32M | 109.90M | 113.36M | 110.41M | 115.38M | 111.59M | 109.19M | 104.72M | 110.13M | 106.63M | 106.39M | 89.45M | 95.04M | 99.58M | 104.03M | 111.71M | 121.50M | 127.81M | 127.36M | 120.59M | 118.00M | 115.17M | 108.73M | 103.17M | 99.65M | 95.30M | 88.61M | 86.95M | 89.53M | 84.06M | 83.36M | 72.76M | 74.03M |
|
Gross Profit
|
| | 45.14M | 46.35M | 48.35M | 55.38M | 49.28M | 54.75M | 50.94M | 55.51M | 52.17M | 54.92M | 53.63M | 58.52M | 53.39M | 55.21M | 51.20M | 54.50M | 49.71M | 57.41M | 47.77M | 60.94M | 56.23M | 59.44M | 54.84M | 57.86M | 57.46M | 58.88M | 54.93M | 60.90M | 54.53M | 56.51M | 52.25M | 58.04M | 53.70M | 59.42M | 62.51M | 70.43M | 68.15M | 73.42M | 67.91M | 72.96M | 67.50M | 74.38M | 61.42M | 72.18M | 57.90M | 58.18M | 57.05M | 68.28M | 71.43M | 78.74M | 76.79M | 89.67M | 83.47M | 82.35M | 71.61M | 75.72M | 67.00M | 63.48M | 56.01M | 59.58M | 49.99M | 56.09M | 45.37M | 55.98M | 47.47M | 43.71M |
|
Amortization - Intangibles
|
| | 0.39M | 0.44M | 1.36M | 1.30M | 1.29M | 1.31M | 1.22M | 1.21M | 1.21M | 1.19M | 0.49M | 0.48M | 0.43M | 0.43M | 0.42M | 0.41M | 0.42M | 0.42M | 0.42M | 0.43M | 0.42M | 0.40M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | 0.32M | 1.00M | 0.97M | 0.95M | 0.95M | 0.95M | 0.94M | 1.10M | 1.51M | 1.55M | 1.54M | 1.53M | 1.40M | 1.20M | 1.10M | 1.10M | 1.20M | 1.32M | 1.30M | 1.30M | 1.22M | 1.30M | 1.27M | 1.31M | 1.32M | 1.41M | 1.35M | 1.50M | 1.60M | 1.41M | 1.40M | 1.20M | 1.14M |
|
Depreciation & Amortization - Total
|
| | 2.20M | 2.17M | 2.15M | 2.02M | 1.84M | 1.87M | 1.76M | 1.75M | 1.55M | 1.47M | 1.41M | 1.30M | 1.19M | 1.17M | 1.12M | 1.09M | 0.96M | 0.91M | 0.88M | 0.88M | 0.85M | 0.85M | 0.84M | 0.85M | 0.86M | 0.88M | 0.87M | 0.86M | 0.79M | 0.81M | 0.91M | 0.94M | 0.94M | 0.95M | 1.09M | 1.11M | 1.07M | 1.20M | 1.16M | 1.25M | 1.37M | 1.42M | 1.12M | 1.11M | 1.01M | 0.98M | 0.96M | 0.94M | 0.92M | 0.89M | 0.88M | 0.88M | 0.89M | 0.88M | 0.89M | 0.89M | 0.88M | 0.81M | 0.74M | 0.62M | 0.54M | 0.46M | 0.46M | 0.40M | 0.35M | 0.34M |
|
Selling, General & Administrative
|
| | 51.64M | 44.24M | 44.10M | 43.00M | 40.88M | 42.73M | 45.28M | 43.74M | 42.61M | 42.98M | 43.36M | 42.05M | 42.06M | 42.34M | 41.59M | 42.33M | 41.61M | 43.12M | 41.60M | 46.19M | 44.28M | 43.58M | 43.48M | 42.46M | 43.96M | 43.17M | 43.32M | 44.36M | 43.61M | 46.06M | 45.38M | 48.42M | 47.41M | 47.50M | 55.27M | 58.86M | 56.37M | 54.96M | 55.59M | 56.89M | 56.98M | 53.76M | 55.30M | 62.03M | 51.15M | 54.55M | 52.84M | 50.78M | 51.39M | 56.88M | 57.09M | 59.36M | 56.19M | 56.78M | 59.37M | 56.51M | 59.93M | 52.99M | 49.59M | 46.35M | 48.91M | 51.30M | 51.19M | 50.62M | 47.92M | 54.39M |
|
Other Operating Expenses
|
| | | | -0.79M | -0.70M | -1.29M | 23.70M | 0.24M | 3.20M | | 33.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | 53.84M | 46.41M | 46.25M | 45.02M | 42.72M | 44.60M | 47.04M | 45.48M | 44.16M | 44.45M | 44.77M | 43.35M | 43.25M | 43.51M | 42.72M | 43.42M | 42.57M | 44.03M | 42.48M | 47.08M | 45.13M | 44.42M | 44.32M | 43.31M | 44.81M | 44.05M | 44.19M | 45.22M | 44.41M | 46.86M | 46.28M | 49.37M | 48.35M | 48.45M | 56.36M | 59.98M | 57.44M | 56.16M | 56.75M | 58.14M | 58.35M | 55.18M | 56.42M | 63.14M | 52.16M | 55.54M | 53.80M | 51.73M | 52.31M | 57.77M | 57.97M | 60.24M | 57.07M | 57.66M | 60.26M | 57.39M | 60.81M | 53.80M | 50.33M | 46.97M | 49.45M | 51.77M | 51.65M | 51.02M | 48.26M | 54.73M |
|
Operating Income
|
| 5.75M | -9.09M | -0.50M | -0.05M | 7.85M | 3.99M | 32.53M | 2.91M | 12.02M | 6.81M | 43.22M | 8.37M | 14.69M | 9.71M | 11.26M | 8.06M | 10.67M | 6.72M | 12.95M | 4.86M | 13.44M | 10.67M | 14.61M | 10.46M | 14.52M | 12.62M | 14.79M | 10.71M | 15.68M | 10.12M | 9.65M | 5.96M | 8.68M | 5.34M | 10.65M | 5.15M | 9.48M | 9.76M | 16.31M | 10.21M | 13.87M | 8.06M | 17.69M | 3.45M | 7.45M | 4.21M | 1.25M | 2.04M | 15.46M | 18.02M | 19.78M | 17.50M | 28.14M | 25.14M | 23.48M | 7.12M | 17.05M | 4.88M | 8.35M | 4.26M | 11.29M | -4.80M | -76.73M | -49.73M | -65.50M | -1.99M | -12.17M |
|
EBIT
|
| 5.75M | -9.09M | -0.50M | -0.05M | 7.85M | 3.99M | 32.53M | 2.91M | 12.02M | 6.81M | 43.22M | 8.37M | 14.69M | 9.71M | 11.26M | 8.06M | 10.67M | 6.72M | 12.95M | 4.86M | 13.44M | 10.67M | 14.61M | 10.46M | 14.52M | 12.62M | 14.79M | 10.71M | 15.68M | 10.12M | 9.65M | 5.96M | 8.68M | 5.34M | 10.65M | 5.15M | 9.48M | 9.76M | 16.31M | 10.21M | 13.87M | 8.06M | 17.69M | 3.45M | 7.45M | 4.21M | 1.25M | 2.04M | 15.46M | 18.02M | 19.78M | 17.50M | 28.14M | 25.14M | 23.48M | 7.12M | 17.05M | 4.88M | 8.35M | 4.26M | 11.29M | -4.80M | -76.73M | -49.73M | -65.50M | -1.99M | -12.17M |
|
Interest & Investment Income
|
| | 0.18M | 0.17M | 0.18M | 0.13M | 0.13M | 0.11M | 0.12M | 0.11M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.05M | 0.07M | 0.07M | 0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.08M | 0.03M | 0.06M | | | | | | | | | | | | | | -0.32M | -0.20M | -0.15M | 0.11M | 0.31M | 0.29M | 0.23M | 0.23M | 0.15M | 0.21M | 0.11M | 0.07M | -0.04M | 0.21M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | 0.10M | 0.53M | 0.47M | 0.06M | 0.26M | 0.31M | 0.31M | 0.04M | -0.06M | 0.31M | 0.03M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | -0.02M | 0.00M | 0.07M | -0.02M | 0.09M | 0.10M | 0.01M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | -0.02M | 0.00M | 0.07M | -0.02M | 0.09M | 0.10M | 0.01M |
|
EBT
|
| 5.75M | -8.91M | -0.33M | 0.13M | -10.65M | 4.12M | 32.65M | 3.04M | 22.71M | 6.89M | 43.29M | 8.42M | 17.51M | 9.76M | 11.31M | 8.09M | 14.66M | 6.76M | 13.00M | 4.90M | 19.19M | 10.71M | 14.65M | 10.50M | 16.14M | 12.65M | 14.83M | 10.77M | 15.75M | 10.19M | 9.62M | 5.63M | 8.34M | 5.03M | 10.29M | 4.64M | 8.93M | 9.23M | 15.71M | 9.62M | 13.41M | 7.58M | 17.67M | 2.96M | 7.93M | 4.24M | 1.26M | 1.75M | 16.35M | 18.11M | 19.87M | 17.23M | 27.76M | 25.13M | 23.31M | 7.02M | 17.16M | 5.19M | 8.65M | 4.49M | 11.50M | -4.65M | -76.45M | -49.64M | -65.33M | -1.93M | -11.95M |
|
Tax Provisions
|
| -0.08M | -1.73M | 1.58M | 5.10M | 6.80M | 2.89M | 15.18M | 2.28M | 6.72M | 4.30M | 17.97M | 4.09M | 5.84M | 4.93M | 5.45M | 3.60M | 5.40M | 3.11M | 5.90M | 2.62M | 6.63M | 5.31M | 6.63M | 4.51M | 6.72M | 5.52M | 6.15M | 4.81M | 7.41M | 4.55M | 3.93M | 2.74M | 3.90M | 2.92M | 2.15M | 0.05M | 8.11M | 3.49M | 5.14M | 3.82M | 4.04M | 2.64M | 5.34M | -4.00M | 2.94M | 2.00M | 2.30M | 1.10M | -20.07M | 5.20M | 5.60M | -2.20M | 7.19M | 7.00M | 5.90M | -0.00M | 5.36M | 2.10M | 3.80M | 1.94M | 0.99M | 1.10M | -7.73M | -5.60M | 8.01M | 0.50M | 0.71M |
|
Profit After Tax
|
2.08M | -6.28M | -7.19M | -1.91M | -4.96M | 2.31M | 1.23M | 17.47M | 0.75M | 5.40M | 2.60M | 25.32M | 4.33M | 8.89M | 4.83M | 5.86M | 4.49M | 5.32M | 3.65M | 7.09M | 2.28M | 6.86M | 5.39M | 8.02M | 5.99M | 8.11M | 7.13M | 8.68M | 5.96M | 8.68M | 5.64M | 5.69M | 2.88M | 4.44M | 2.11M | 8.14M | 4.59M | 3.98M | 5.74M | 10.56M | 5.80M | 9.37M | 4.94M | 12.34M | 6.94M | 4.07M | 2.28M | -0.99M | 0.69M | 23.25M | 12.92M | 14.30M | 19.42M | 20.53M | 18.14M | 17.43M | 7.02M | 11.77M | 3.12M | 4.89M | 2.55M | 10.47M | -5.71M | -68.72M | -44.05M | -73.31M | -2.40M | -12.66M |
|
Income from Continuing Operations
|
| 5.83M | -7.19M | -1.91M | -4.96M | -17.44M | 1.23M | 17.47M | 0.75M | 15.99M | 2.60M | 25.32M | 4.33M | 11.66M | 4.83M | 5.86M | 4.49M | 9.27M | 3.65M | 7.09M | 2.28M | 12.56M | 5.39M | 8.02M | 5.99M | 9.42M | 7.13M | 8.68M | 5.96M | 8.34M | 5.64M | 5.69M | 2.88M | 4.44M | 2.11M | 8.14M | 4.59M | 0.82M | 5.74M | 10.56M | 5.80M | 9.37M | 4.94M | 12.34M | 6.96M | 4.99M | 2.24M | -1.04M | 0.65M | 36.41M | 12.91M | 14.27M | 19.43M | 20.57M | 18.13M | 17.41M | 7.02M | 11.80M | 3.09M | 4.85M | 2.55M | 10.51M | -5.75M | -68.72M | -44.04M | -73.34M | -2.43M | -12.66M |
|
Consolidated Net Income
|
| 5.83M | -7.19M | -1.91M | -4.96M | -17.44M | 1.23M | 17.47M | 0.75M | 15.99M | 2.60M | 25.32M | 4.33M | 11.66M | 4.83M | 5.86M | 4.49M | 9.27M | 3.65M | 7.09M | 2.28M | 12.56M | 5.39M | 8.02M | 5.99M | 9.42M | 7.13M | 8.68M | 5.96M | 8.34M | 5.64M | 5.69M | 2.88M | 4.44M | 2.11M | 8.14M | 4.59M | 0.82M | 5.74M | 10.56M | 5.80M | 9.37M | 4.94M | 12.34M | 6.96M | 4.99M | 2.24M | -1.04M | 0.65M | 36.41M | 12.91M | 14.27M | 19.43M | 20.57M | 18.13M | 17.41M | 7.02M | 11.80M | 3.09M | 4.85M | 2.55M | 10.51M | -5.75M | -68.72M | -44.04M | -73.34M | -2.43M | -12.66M |
|
Income towards Parent Company
|
| 5.83M | -7.19M | -1.91M | -4.96M | -17.44M | 1.23M | 17.47M | 0.75M | 15.99M | 2.60M | 25.32M | 4.33M | 11.66M | 4.83M | 5.86M | 4.49M | 9.27M | 3.65M | 7.09M | 2.28M | 12.56M | 5.39M | 8.02M | 5.99M | 9.42M | 7.13M | 8.68M | 5.96M | 8.34M | 5.64M | 5.69M | 2.88M | 4.44M | 2.11M | 8.14M | 4.59M | 0.82M | 5.74M | 10.56M | 5.80M | 9.37M | 4.94M | 12.34M | 6.96M | 4.99M | 2.24M | -1.04M | 0.65M | 36.41M | 12.91M | 14.27M | 19.43M | 20.57M | 18.13M | 17.41M | 7.02M | 11.80M | 3.09M | 4.85M | 2.55M | 10.51M | -5.75M | -68.72M | -44.04M | -73.34M | -2.43M | -12.66M |
|
Net Income towards Common Stockholders
|
| 5.83M | -7.19M | -1.91M | -4.96M | -17.44M | 1.23M | 17.47M | 0.75M | 15.99M | 2.60M | 25.32M | 4.33M | 11.66M | 4.83M | 5.86M | 4.49M | 9.27M | 3.65M | 7.09M | 2.28M | 12.56M | 5.39M | 8.02M | 5.99M | 9.42M | 7.13M | 8.68M | 5.96M | 8.34M | 5.64M | 5.69M | 2.88M | 4.44M | 2.11M | 8.14M | 4.59M | 0.82M | 5.74M | 10.56M | 5.80M | 9.37M | 4.94M | 12.34M | 6.96M | 4.99M | 2.24M | -1.04M | 0.65M | 36.41M | 12.91M | 14.27M | 19.43M | 20.57M | 18.13M | 17.41M | 7.02M | 11.80M | 3.09M | 4.85M | 2.55M | 10.51M | -5.75M | -68.72M | -44.04M | -73.34M | -2.43M | -12.66M |
|
EPS (Basic)
|
0.05 | 129.48 | -0.16 | -0.04 | -0.11 | -380.09 | 0.03 | 0.38 | 0.02 | 346.61 | 0.06 | 0.58 | 0.10 | 0.21 | 0.12 | 0.14 | 0.11 | 0.13 | 0.09 | 0.18 | 0.06 | 0.32 | 0.14 | 0.21 | 0.16 | 0.25 | 0.19 | 0.23 | 0.16 | 0.23 | 0.16 | 0.16 | 0.10 | 0.15 | 0.07 | 0.27 | 0.15 | 0.12 | 0.18 | 0.33 | 0.18 | 0.30 | 0.16 | 0.39 | 0.22 | 0.12 | 0.07 | -0.03 | 0.02 | 0.72 | 0.39 | 0.43 | 0.59 | 0.62 | 0.55 | 0.52 | 0.21 | 0.36 | 0.09 | 0.15 | 0.08 | 0.31 | -0.17 | -2.08 | -1.34 | -2.22 | -0.07 | -0.38 |
|
EPS (Weighted Average and Diluted)
|
0.05 | 127.48 | -0.16 | -0.04 | -0.11 | -380.09 | 0.03 | 0.38 | 0.02 | 343.89 | 0.06 | 0.58 | 0.10 | 0.21 | 0.12 | 0.14 | 0.11 | 0.13 | 0.09 | 0.18 | 0.06 | 0.32 | 0.14 | 0.21 | 0.16 | 0.25 | 0.19 | 0.23 | 0.16 | 0.23 | 0.15 | 0.16 | 0.09 | 0.15 | 0.07 | 0.27 | 0.14 | 0.12 | 0.18 | 0.33 | 0.18 | 0.30 | 0.15 | 0.38 | 0.21 | 0.13 | 0.07 | -0.03 | 0.02 | 0.72 | 0.39 | 0.42 | 0.58 | 0.61 | 0.53 | 0.51 | 0.21 | 0.35 | 0.09 | 0.14 | 0.08 | 0.31 | -0.17 | -2.08 | -1.34 | -2.22 | -0.07 | -0.38 |
|
Shares Outstanding (Weighted Average)
|
0.05M | 0.05M | 45.30M | 45.54M | 0.05M | 0.05M | 46.26M | 46.16M | 46.23M | 0.05M | | | 43.96M | | | | 41.32M | | | | | 39.22M | | | | 37.83M | | | | 37.04M | | | | | | | | | | | | | | | | | | | | | | | | 32.95M | | | | 33.41M | 33.41M | 33.41M | 33.46M | 33.45M | 33.41M | 33.23M | 33.13M | 33.06M | 33.06M | 33.28M |
|
Shares Outstanding (Diluted Average)
|
0.05M | 0.05M | 0.05M | 45.54M | 0.05M | 0.05M | 46.41M | 46.35M | 46.94M | 0.05M | | | 44.01M | | | | 41.37M | | | | | 39.31M | | | | 38.25M | | | | 37.61M | | | | | | | | | | | | | | | | | | | | | | | | 33.56M | | | | 34.19M | 34.01M | 33.95M | 33.91M | 33.90M | 33.41M | 33.23M | 33.13M | 33.06M | 33.06M | 33.28M |
|
EBITDA
|
0.01M | 5.75M | 5.58M | -1.03M | 9.58M | 9.87M | 5.83M | 34.41M | 4.67M | 13.76M | 8.36M | 44.70M | 9.78M | 15.99M | 10.90M | 12.43M | 9.18M | 11.76M | 7.68M | 13.86M | 5.74M | 14.32M | 11.52M | 15.46M | 11.30M | 15.37M | 13.48M | 15.68M | 11.58M | 16.54M | 10.91M | 10.45M | 6.87M | 9.62M | 6.28M | 11.60M | 6.24M | 10.60M | 10.83M | 17.51M | 11.38M | 15.12M | 9.43M | 19.11M | 4.57M | 8.56M | 5.21M | 2.23M | 3.01M | 16.40M | 20.35M | 22.17M | 19.74M | 30.26M | 27.59M | 25.60M | 9.32M | 19.21M | 7.07M | 10.49M | 6.42M | 11.90M | -4.26M | -76.27M | -49.26M | -65.09M | -1.64M | -11.83M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.35M | 0.21M | 0.34M | 0.40M | 0.54M | 0.46M | 0.53M | 0.61M | 0.59M | 0.46M | 0.48M | 0.55M | 0.49M | 0.54M | 0.49M | 0.46M | 0.36M | 0.28M | 0.21M | 0.22M | 0.31M | 0.32M | 0.32M | 0.20M | 0.15M | -0.11M | | | | | | | | | | |
|
Tax Rate
|
| -1.46% | 19.37% | -477.64% | 3,861.36% | -63.84% | 70.12% | 46.49% | 75.20% | 29.60% | 62.34% | 41.51% | 48.58% | 33.38% | 50.49% | 48.16% | 44.49% | 36.80% | 45.95% | 45.41% | 53.50% | 34.54% | 49.61% | 45.27% | 42.96% | 41.64% | 43.61% | 41.49% | 44.66% | 47.05% | 44.67% | 40.84% | 48.75% | 46.77% | 58.05% | 20.89% | 0.99% | 90.79% | 37.83% | 32.73% | 39.74% | 30.14% | 34.84% | 30.20% | -135.18% | 37.09% | 47.16% | 181.96% | 62.97% | -122.74% | 28.72% | 28.18% | -12.77% | 25.91% | 27.85% | 25.31% | -0.03% | 31.23% | 40.45% | 43.94% | 43.17% | 8.65% | -23.64% | 10.11% | 11.28% | -12.25% | -25.93% | -5.98% |