|
Revenue
|
118.16M | 160.18M | 214.86M | 253.46M | 281.05M | 326.78M | 374.43M | 409.66M | 431.50M | 428.75M |
|
Cost of Revenue
|
52.77M | 72.94M | 82.90M | 95.98M | 107.28M | 126.21M | 136.46M | 152.38M | 162.51M | 167.73M |
|
Gross Profit
|
65.40M | 93.13M | 131.96M | 157.48M | 175.95M | 200.57M | 237.97M | 257.28M | 268.98M | 261.02M |
|
Selling, General & Administrative
|
24.22M | 36.21M | 36.14M | 37.20M | 47.36M | 52.22M | 64.17M | 75.37M | 73.04M | 73.08M |
|
Restructuring Costs
|
| | | | | | | | 2.74M | 58.51M |
|
Other Operating Expenses
|
5.82M | 29.95M | 12.31M | -1.26M | 0.83M | -14.55M | -16.88M | -25.27M | -9.78M | -64.59M |
|
Operating Expenses
|
107.28M | 79.20M | 106.69M | 127.95M | 153.81M | 182.69M | 211.19M | 249.19M | 225.22M | 293.15M |
|
Operating Income
|
-41.88M | 13.93M | 25.27M | 29.52M | 22.14M | 17.88M | 26.77M | 8.09M | 43.77M | -32.13M |
|
EBIT
|
-41.88M | 13.93M | 25.27M | 29.52M | 22.14M | 17.88M | 26.77M | 8.09M | 43.77M | -32.13M |
|
Other Non Operating Income
|
-1.10M | -5.40M | 3.80M | -2.22M | -1.50M | -0.26M | -1.60M | -0.01M | 2.99M | 1.79M |
|
Non Operating Income
|
-1.10M | -1.79M | 0.29M | -2.22M | -1.50M | -0.26M | -1.60M | -0.01M | 2.99M | 1.79M |
|
EBT
|
-43.82M | -11.40M | -48.70M | -61.96M | 24.12M | 16.16M | 19.43M | 3.81M | 41.23M | -36.64M |
|
Tax Provisions
|
1.45M | 1.53M | 1.32M | 1.99M | 2.71M | 4.57M | -55.78M | 6.29M | 15.17M | -0.37M |
|
Profit After Tax
|
-45.27M | -12.94M | -50.02M | -63.95M | 21.41M | 11.59M | 75.22M | -2.48M | 26.06M | -36.30M |
|
Income from Continuing Operations
|
-45.27M | -12.94M | -50.02M | -63.95M | 21.41M | 11.59M | 75.22M | -2.48M | 26.06M | -36.27M |
|
Consolidated Net Income
|
-45.27M | -12.94M | -50.02M | -63.95M | 21.41M | 11.59M | 75.22M | -2.48M | 26.06M | -36.27M |
|
Income towards Parent Company
|
-45.27M | -12.94M | -50.02M | -63.95M | 21.41M | 11.59M | 75.22M | -2.48M | 26.06M | -36.27M |
|
Preferred Dividend Payments
|
| 10.00M | | | | | | | | |
|
Net Income towards Common Stockholders
|
-45.27M | -22.94M | -50.02M | -74.59M | -4.03M | -15.22M | 45.20M | -2.48M | 26.06M | -36.27M |
|
EPS (Basic)
|
-1.87 | -0.95 | -1.55 | -1.22 | -0.06 | -0.21 | 0.54 | -0.03 | 0.29 | -0.40 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.06 | -0.21 | 0.51 | -0.03 | 0.29 | -0.40 |
|
Shares Outstanding (Weighted Average)
|
21.56M | 21.56M | 58.58M | 63.58M | 67.27M | 76.28M | 86.79M | 88.28M | 89.39M | 90.92M |
|
Shares Outstanding (Diluted Average)
|
| | | | 66.05M | 71.23M | 88.97M | 87.67M | 89.54M | 90.50M |
|
EBITDA
|
-45.50M | -13.44M | -49.84M | -64.65M | 21.55M | 12.70M | 72.81M | -3.95M | 26.09M | -39.49M |
|
Interest Expenses
|
0.83M | 13.36M | 43.36M | 32.53M | 0.40M | 0.08M | 1.55M | 4.27M | 5.52M | 6.30M |
|
Tax Rate
|
| | | | 11.25% | 28.28% | | | 36.80% | 1.01% |