|
Revenue
|
18.02M | 19.13M | 19.67M | 21.58M | 20.79M | 21.45M | 22.02M | 25.41M | 23.92M | 23.87M | 27.14M | 28.73M | 28.31M | 28.03M | 27.96M | 30.82M | 31.21M | 31.45M | 34.20M | 34.99M | 33.47M | 32.79M | 33.48M | 34.40M | 33.95M | 33.04M | 33.74M | 34.52M | 37.43M | 39.21M | 41.21M | 41.23M | 42.63M | 40.68M | 44.02M | 44.83M | 47.03M | 45.18M | 48.39M | 40.43M | 14.72M | 28.79M | 38.40M | 44.06M | 57.86M | 54.94M | 61.84M | 63.69M | 70.71M | 71.38M | 69.97M | 71.52M | 77.06M | 75.25M | 73.91M | 72.28M | 76.18M | 73.23M | 71.48M | 65.88M | 71.14M |
|
Cost of Revenue
|
2.25M | 2.25M | 2.42M | 2.67M | 2.71M | 2.63M | 2.93M | 3.39M | 3.28M | 3.04M | 3.39M | 3.50M | 3.68M | 3.59M | 3.75M | 4.04M | 4.29M | 4.34M | 5.11M | 5.38M | 5.03M | 4.79M | 5.18M | 5.23M | 5.28M | 4.85M | 4.88M | 4.97M | 5.27M | 5.60M | 5.88M | 5.60M | 5.87M | 5.56M | 5.81M | 6.19M | 6.70M | 6.23M | 6.78M | 1.39M | 0.68M | 15.83M | 6.20M | 1.49M | 1.70M | | | | | | | | | | | | | | | | |
|
Gross Profit
|
15.77M | 16.88M | 17.25M | 18.91M | 18.08M | 18.82M | 19.09M | 22.02M | 20.64M | 20.82M | 19.09M | 25.23M | 24.63M | 24.44M | 23.75M | 28.83M | 29.05M | 27.10M | 25.68M | 29.61M | 28.43M | 28.00M | 28.29M | 29.17M | 28.67M | 28.18M | 28.86M | 29.55M | 32.16M | 33.61M | 35.33M | 35.63M | 36.77M | 35.11M | 38.21M | 38.63M | 40.33M | 38.95M | 41.62M | 39.04M | 14.04M | 12.96M | 32.19M | 42.57M | 56.16M | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | 10.86M | 10.60M | 10.59M | 11.03M | 11.19M | 10.61M | 11.77M | 13.21M | 12.81M | 12.85M | 13.48M | 14.69M | 14.03M | 14.34M | 14.89M | 16.63M | 16.53M | 14.45M | 8.91M | 11.80M | 12.15M | 12.62M | 14.70M | 15.14M | 18.49M | 18.44M | 19.57M | 22.35M | 22.73M | 22.03M | 23.80M | 24.46M | 25.20M | 24.65M | 25.06M | 24.76M | 26.21M | 22.90M | 26.14M |
|
Restructuring Costs
|
| | | | | | | | 0.20M | 0.50M | | | 0.16M | 0.55M | | 0.15M | 3.23M | 0.19M | 0.25M | 10.30M | 0.01M | 1.12M | 0.54M | 0.06M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
13.84M | 18.37M | 14.45M | 15.22M | 15.66M | 16.39M | 16.95M | 20.24M | -0.33M | 19.24M | 20.64M | 21.77M | 21.84M | 21.70M | 22.58M | 24.11M | 25.90M | -3.70M | 26.68M | 26.12M | 8.17M | 27.60M | 15.41M | 15.32M | 15.84M | -0.39M | 16.21M | 15.73M | 16.92M | 23.61M | 18.32M | 1.60M | 18.72M | 24.41M | 17.84M | 18.36M | 21.19M | 26.12M | 21.15M | 27.43M | 0.61M | -11.19M | 9.89M | -1.48M | 0.14M | -11.90M | 0.15M | -0.01M | -1.50M | 0.89M | 0.65M | -3.76M | -2.59M | -9.94M | 0.00M | 42.97M | 53.66M | 44.95M | 2.24M | 34.80M | -0.01M |
|
Operating Expenses
|
14.51M | 19.15M | 15.22M | 15.99M | 16.41M | 17.07M | 17.65M | 20.96M | 19.88M | 20.47M | 21.21M | 22.56M | 22.85M | 23.69M | 23.81M | 25.41M | 30.45M | 22.89M | 28.06M | 37.60M | 19.31M | 29.74M | 27.76M | 26.85M | 27.30M | 32.27M | 27.41M | 27.03M | 29.55M | 37.77M | 32.07M | 32.99M | 33.14M | 39.98M | 32.89M | 33.66M | 37.05M | 42.75M | 38.71M | 42.90M | 19.38M | 28.59M | 31.82M | 34.22M | 39.35M | 51.32M | 45.92M | 46.61M | 50.21M | 53.42M | 53.07M | 58.09M | 61.54M | 69.61M | 60.74M | 67.63M | 78.72M | 69.72M | 57.58M | 57.70M | 62.43M |
|
Operating Income
|
3.51M | -0.02M | 4.45M | 5.59M | 4.38M | 4.38M | 4.37M | 4.46M | 4.04M | 3.40M | 5.62M | 6.17M | 5.46M | 4.64M | 5.61M | 7.46M | 2.89M | 2.91M | 6.14M | -2.62M | 14.15M | 3.05M | 5.72M | 7.55M | 6.66M | 0.77M | 6.33M | 7.49M | 7.88M | 1.44M | 9.14M | 8.23M | 9.49M | 0.70M | 11.13M | 11.17M | 9.97M | 2.43M | 9.69M | -2.48M | -4.66M | 0.19M | 6.58M | 9.84M | 18.51M | 3.62M | 15.91M | 17.08M | 20.51M | 17.96M | 16.90M | 13.43M | 15.52M | 5.64M | 13.16M | 4.66M | -2.54M | 3.52M | 13.91M | 8.17M | 8.71M |
|
EBIT
|
3.51M | -0.02M | 4.45M | 5.59M | 4.38M | 4.38M | 4.37M | 4.46M | 4.04M | 3.40M | 5.62M | 6.17M | 5.46M | 4.64M | 5.61M | 7.46M | 2.89M | 2.91M | 6.14M | -2.62M | 14.15M | 3.05M | 5.72M | 7.55M | 6.66M | 0.77M | 6.33M | 7.49M | 7.88M | 1.44M | 9.14M | 8.23M | 9.49M | 0.70M | 11.13M | 11.17M | 9.97M | 2.43M | 9.69M | -2.48M | -4.66M | 0.19M | 6.58M | 9.84M | 18.51M | 3.62M | 15.91M | 17.08M | 20.51M | 17.96M | 16.90M | 13.43M | 15.52M | 5.64M | 13.16M | 4.66M | -2.54M | 3.52M | 13.91M | 8.17M | 8.71M |
|
Non Operating Investment Income
|
-0.41M | -0.05M | 0.15M | 0.33M | -0.22M | -0.14M | 0.10M | 0.04M | -0.02M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.04M | 0.00M | 0.06M | 0.00M | 0.00M | -0.00M | 0.02M | 0.01M | 0.00M | -0.00M | 0.00M | 0.08M | 0.04M | | 0.04M | 0.01M | 0.03M | | -0.02M | 0.00M | 0.00M | 0.00M | 0.12M | 0.04M | 0.09M | 0.06M | 0.08M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.07M | 0.09M | 0.09M | 0.10M | 0.09M | 0.08M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.12M | 0.09M | 0.10M | 0.13M | 0.16M | 0.18M | 0.14M | 0.12M |
|
Other Non Operating Income
|
| | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | | 0.09M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 0.08M | -0.04M | -0.20M | -0.07M | -0.06M | 0.03M | 0.04M | 4.92M | 0.43M | 0.01M | -0.03M | 0.08M | | 0.13M | | | | | | | | | | | | |
|
EBT
|
1.88M | -1.31M | 3.53M | 4.86M | 4.04M | 3.18M | 3.49M | 3.39M | 2.92M | 2.28M | 4.30M | 4.41M | 3.59M | 2.54M | 3.68M | 5.57M | 0.83M | 6.83M | 5.11M | -4.37M | 12.52M | 0.74M | 3.81M | 5.59M | 4.62M | -1.17M | 4.36M | 5.66M | 5.74M | -1.12M | 6.13M | 6.19M | 7.24M | -1.72M | 8.21M | 8.67M | 7.49M | -0.18M | 7.23M | -4.91M | -7.00M | -2.12M | 9.12M | 7.97M | 16.31M | 0.74M | 13.50M | 14.33M | 17.71M | 14.60M | 13.30M | 9.84M | 11.29M | 1.52M | 9.04M | 0.75M | -6.65M | -0.54M | 10.91M | 4.26M | 4.79M |
|
Tax Provisions
|
0.76M | 0.13M | 1.15M | 1.57M | 1.51M | 1.15M | 1.21M | 1.13M | 1.02M | 0.93M | 1.58M | 1.61M | 1.34M | 0.88M | 1.32M | 1.92M | 0.20M | 2.47M | 1.85M | -1.26M | 4.44M | 0.09M | 1.37M | 0.29M | 1.99M | 0.72M | 1.45M | 1.91M | 1.89M | 1.30M | -8.23M | 1.50M | 1.83M | 9.27M | 0.69M | 1.93M | 1.81M | -0.47M | 1.59M | -1.42M | -1.44M | -1.79M | 0.38M | 1.94M | 3.99M | -1.55M | 2.93M | 3.36M | 3.77M | 4.01M | 3.03M | 2.15M | 2.27M | -0.60M | 1.80M | 0.01M | -1.43M | -0.79M | 1.85M | 1.07M | 0.73M |
|
Profit After Tax
|
1.12M | -12.54M | 2.35M | 3.29M | 2.53M | 2.09M | 2.29M | 2.12M | 1.82M | 1.45M | 2.65M | 2.75M | 2.19M | 1.60M | 2.40M | 3.72M | 0.69M | 4.42M | 3.36M | -2.84M | 8.27M | 0.43M | 2.55M | 5.50M | 2.65M | 0.51M | 2.90M | 3.76M | 3.84M | -2.24M | 14.31M | 4.68M | 5.39M | -3.51M | 7.46M | 6.74M | 5.64M | 0.46M | 5.63M | -3.45M | -5.47M | -2.79M | 9.64M | 6.09M | 12.30M | 2.30M | 10.57M | 10.95M | 13.90M | 10.61M | 10.24M | 7.73M | 9.09M | 2.19M | 7.24M | 0.77M | -5.23M | 0.24M | 9.06M | 3.23M | 4.06M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 0.08M | -0.04M | -0.20M | -0.07M | -0.06M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| -3.31M | | | -3.34M | -3.31M | -3.31M | -3.31M | -3.31M | -3.31M | -3.31M | -3.30M | -3.30M | -3.33M | -0.14M | -3.24M | -0.14M | -3.01M | -6.68M | -6.36M | -6.12M | -5.86M | -5.70M | -5.36M | -5.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | -0.05M | -0.07M | -0.06M | -0.06M | -0.10M | -0.27M | -0.19M | 0.23M | 0.11M | -0.21M | -0.02M | -0.40M | 0.01M | -0.00M | 0.01M | 0.01M | 0.04M | 0.01M | 0.02M | 0.01M | 0.06M | 0.01M | 0.04M | 0.04M | | | -0.09M | -0.09M | -0.13M | -0.06M | 0.02M | -0.01M | -0.01M | 0.02M | 0.04M | -0.03M | 0.03M | -0.04M | -0.07M | -0.07M | 0.02M | -0.03M | 0.01M | 0.00M | 0.04M | -0.04M | 0.00M |
|
Income from Continuing Operations
|
1.12M | -1.44M | 2.38M | 3.28M | 2.53M | 2.03M | 2.29M | 2.26M | 1.90M | 1.35M | 2.71M | 2.80M | 2.25M | 1.66M | 2.36M | 3.65M | 0.63M | 4.36M | 3.27M | -3.11M | 8.08M | 0.65M | 2.44M | 5.29M | 2.63M | -1.89M | 2.90M | 3.76M | 3.85M | -2.42M | 14.36M | 4.69M | 5.41M | -10.98M | 7.52M | 6.74M | 5.68M | 0.28M | 5.63M | -3.49M | -5.57M | -0.32M | 8.74M | 6.03M | 12.32M | 2.29M | 10.56M | 10.97M | 13.94M | 10.58M | 10.27M | 7.69M | 9.02M | 2.12M | 7.24M | 0.75M | -5.22M | 0.24M | 9.06M | 3.19M | 4.06M |
|
Consolidated Net Income
|
-0.20M | -11.05M | -0.25M | -0.31M | -1.59M | -0.02M | -0.05M | -0.09M | -0.02M | -0.02M | -0.01M | -0.00M | -0.12M | -0.00M | -0.00M | 3.65M | 0.63M | 4.36M | 3.27M | -3.11M | 8.08M | 0.65M | 2.44M | 5.29M | 2.63M | -1.89M | 2.90M | 3.76M | 3.85M | -2.42M | 14.36M | 4.69M | 5.41M | -10.98M | 7.52M | 6.74M | 5.68M | 0.28M | 5.63M | -3.49M | -5.57M | -0.32M | 8.74M | 6.03M | 12.32M | 2.29M | 10.56M | 10.97M | 13.94M | 10.58M | 10.27M | 7.69M | 9.02M | 2.12M | 7.24M | 0.75M | -5.22M | 0.24M | 9.06M | 3.19M | 4.06M |
|
Income towards Parent Company
|
-0.20M | -14.36M | -0.25M | -0.31M | -4.93M | -3.33M | -3.36M | -3.39M | -3.33M | -3.32M | -3.32M | -3.31M | -3.43M | -3.34M | -0.14M | 0.41M | 0.49M | 1.35M | -3.42M | -9.47M | 1.96M | -5.21M | -3.26M | -0.06M | -2.62M | -1.89M | 2.90M | 3.76M | 3.85M | -2.42M | 14.36M | 4.69M | 5.41M | -10.98M | 7.52M | 6.74M | 5.68M | 0.28M | 5.63M | -3.49M | -5.57M | -0.32M | 8.74M | 6.03M | 12.32M | 2.29M | 10.56M | 10.97M | 13.94M | 10.58M | 10.27M | 7.69M | 9.02M | 2.12M | 7.24M | 0.75M | -5.22M | 0.24M | 9.06M | 3.19M | 4.06M |
|
Net Income towards Common Stockholders
|
-0.20M | -14.36M | -0.25M | -0.31M | -4.93M | -3.33M | -3.36M | -3.39M | -3.33M | -3.32M | -3.32M | -3.31M | -3.43M | -3.34M | -0.14M | 0.41M | 0.49M | 1.35M | -3.42M | -9.47M | 1.96M | -5.21M | 2.64M | 5.55M | 2.69M | 0.56M | 2.90M | 3.76M | 3.84M | -2.24M | 14.36M | 4.69M | 5.41M | -10.98M | 7.52M | 6.74M | 5.68M | 0.28M | 5.63M | -3.49M | -5.57M | -0.32M | 8.74M | 6.03M | 12.32M | 2.29M | 10.56M | 10.97M | 13.94M | 10.58M | 10.27M | 7.69M | 9.02M | 2.12M | 7.24M | 0.75M | -5.22M | 0.24M | 9.06M | 3.19M | 4.06M |
|
EPS (Basic)
|
0.11 | -1.24 | 0.23 | 0.33 | 0.25 | 0.21 | 0.23 | 0.22 | 0.19 | 0.15 | 0.28 | 0.29 | 0.23 | 0.17 | 0.25 | 0.39 | 0.07 | 0.44 | 0.33 | -0.28 | 0.81 | 0.04 | 0.25 | 0.55 | 0.27 | 0.05 | 0.30 | 0.39 | 0.40 | -0.23 | 1.47 | 0.48 | 0.55 | -0.36 | 0.77 | 0.70 | 0.59 | 0.05 | 0.60 | -0.37 | -0.60 | -0.31 | 1.07 | 0.68 | 1.37 | 0.26 | 1.12 | 1.15 | 1.48 | 1.15 | 1.11 | 0.83 | 0.96 | 0.23 | 0.77 | 0.08 | -0.56 | 0.03 | 1.01 | 0.36 | 0.46 |
|
EPS (Weighted Average and Diluted)
|
0.11 | -1.24 | 0.23 | 0.32 | 0.25 | 0.21 | 0.23 | 0.22 | 0.19 | 0.15 | 0.28 | 0.29 | 0.23 | 0.17 | 0.25 | 0.37 | 0.07 | 0.42 | 0.32 | -0.28 | 0.78 | 0.04 | 0.25 | 0.54 | 0.27 | 0.05 | 0.30 | 0.39 | 0.40 | -0.23 | 1.47 | 0.48 | 0.55 | -0.36 | 0.65 | | | 0.03 | 0.60 | -0.37 | -0.60 | -0.31 | 1.07 | 0.68 | 1.37 | 0.26 | 1.12 | 1.15 | 1.48 | 1.15 | 1.11 | 0.83 | 0.96 | 0.23 | 0.77 | 0.08 | -0.56 | 0.03 | 1.01 | 0.36 | 0.46 |
|
Shares Outstanding (Weighted Average)
|
10.21M | 10.20M | 10.01M | 9.97M | 9.94M | 9.87M | 9.72M | 9.67M | 9.74M | 9.68M | 9.58M | 9.53M | 9.45M | 9.50M | 9.56M | 9.64M | 9.81M | 10.14M | 10.35M | 10.30M | 10.25M | 10.26M | 10.19M | 9.95M | 9.89M | 9.83M | 9.74M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.70M | 9.69M | 9.69M | 9.62M | 9.62M | 9.26M | 9.13M | 9.13M | 9.00M | 9.00M | 9.00M | 9.00M | 9.50M | 9.50M | 9.42M | 9.24M | 9.23M | 9.23M | 9.43M | 9.42M | 9.36M | 9.36M | 9.33M | 9.00M | 8.90M | 8.87M | 8.80M |
|
Shares Outstanding (Diluted Average)
|
0.01M | 0.01M | 10.04M | 10.77M | 9.94M | 9.93M | 9.69M | 9.73M | 9.73M | 9.70M | 9.83M | 9.99M | 9.65M | 9.62M | 9.86M | 10.85M | 9.97M | 11.01M | 10.93M | 10.28M | 10.71M | 10.36M | 10.63M | 10.21M | 10.05M | 10.23M | 0.01M | 0.01M | 0.01M | 9.74M | 9.72M | 9.72M | 9.72M | 9.72M | 9.71M | | | 9.66M | 9.32M | 9.22M | 9.13M | 9.20M | 9.02M | 9.00M | 9.00M | 9.00M | 9.41M | 9.49M | 9.39M | 9.38M | 9.23M | 9.27M | 9.43M | 9.42M | 9.37M | 9.36M | 9.33M | 9.25M | 8.92M | 8.89M | 8.86M |
|
EBITDA
|
3.51M | -0.02M | 4.45M | 5.59M | 4.38M | 4.38M | 4.37M | 4.46M | 4.04M | 3.40M | 5.62M | 6.17M | 5.46M | 4.64M | 5.61M | 7.46M | 2.89M | 2.91M | 6.14M | -2.62M | 14.15M | 3.05M | 5.72M | 7.55M | 6.66M | 0.77M | 6.33M | 7.49M | 7.88M | 1.44M | 9.14M | 8.23M | 9.49M | 0.70M | 11.13M | 11.17M | 9.97M | 2.43M | 9.69M | -2.48M | -4.66M | 0.19M | 6.58M | 9.84M | 18.51M | 3.62M | 15.91M | 17.08M | 20.51M | 17.96M | 16.90M | 13.43M | 15.52M | 5.64M | 13.16M | 4.66M | -2.54M | 3.52M | 13.91M | 8.17M | 8.71M |
|
Interest Expenses
|
1.23M | 0.80M | 1.08M | 1.11M | 1.03M | 0.76M | 0.97M | 1.11M | 1.10M | 0.82M | 1.64M | 1.76M | 1.87M | 1.26M | 2.01M | 1.92M | 2.06M | 1.76M | 1.62M | 1.78M | 1.63M | 1.94M | 1.92M | 1.97M | 2.04M | 2.06M | 2.02M | 1.91M | 2.21M | 2.63M | 3.08M | 2.11M | 2.31M | 2.46M | 2.52M | 2.65M | 2.54M | 2.50M | 2.48M | 2.46M | 2.46M | 2.41M | 2.43M | 2.36M | 2.28M | 2.91M | 2.60M | 2.86M | 3.03M | 3.45M | 3.69M | 3.68M | 4.32M | 4.25M | 4.22M | 4.00M | 4.24M | 4.22M | 4.15M | 4.05M | 4.03M |
|
Tax Rate
|
40.51% | | 32.64% | 32.39% | 37.34% | 36.25% | 34.57% | 33.44% | 35.00% | 40.65% | 36.85% | 36.55% | 37.40% | 34.73% | 35.93% | 34.51% | 24.40% | 36.12% | 36.12% | 28.93% | 35.47% | 11.86% | 35.92% | 5.25% | 43.01% | | 33.30% | 33.69% | 32.92% | | | 24.20% | 25.28% | | 8.42% | 22.25% | 24.13% | | 22.04% | 28.87% | 20.51% | 84.74% | 4.21% | 24.32% | 24.44% | | 21.73% | 23.42% | 21.27% | 27.51% | 22.79% | 21.82% | 20.10% | | 19.89% | 0.66% | 21.46% | | 16.93% | 25.06% | 15.29% |