|
Revenue
|
105.88M | 112.37M | 119.49M | 151.50M | 196.25M | 210.32M | 252.60M | 266.81M | 346.35M | 376.70M | 526.70M | 536.99M | 578.83M | 543.30M | 565.68M |
|
Cost of Revenue
|
68.41M | 72.11M | 79.72M | 98.94M | 127.51M | 138.88M | 165.61M | 170.46M | 224.65M | 247.77M | 337.93M | 350.97M | 385.47M | 339.75M | 345.10M |
|
Gross Profit
|
37.47M | 40.26M | 39.76M | 52.56M | 68.74M | 71.43M | 86.98M | 96.35M | 121.70M | 128.93M | 188.76M | 186.01M | 193.36M | 203.55M | 220.58M |
|
Selling, General & Administrative
|
31.70M | 34.65M | 33.89M | 43.87M | 50.72M | 52.02M | 65.12M | 70.59M | 96.71M | 107.28M | 136.51M | 142.06M | 176.32M | 184.06M | 199.93M |
|
Other Operating Expenses
|
68.43M | 72.14M | 80.98M | 99.13M | -0.18M | -0.40M | -2.40M | 1.05M | | | 2.20M | | 3.44M | | |
|
Operating Expenses
|
100.13M | 106.79M | 114.86M | 143.01M | 178.72M | 191.42M | 232.70M | 70.59M | 96.71M | 107.28M | 136.51M | 142.06M | 176.32M | 184.06M | 199.93M |
|
Operating Income
|
-62.66M | -66.53M | -75.10M | -90.45M | -109.98M | -119.99M | -145.72M | 25.76M | 24.99M | 21.65M | 52.25M | 43.95M | 17.04M | 19.49M | 20.65M |
|
EBIT
|
-62.66M | -66.53M | -75.10M | -90.45M | -109.98M | -119.99M | -145.72M | 25.76M | 24.99M | 21.65M | 52.25M | 43.95M | 17.04M | 19.49M | 20.65M |
|
EBT
|
5.75M | 5.59M | 4.62M | 8.49M | 17.53M | 18.90M | 19.90M | 24.78M | 21.39M | 15.29M | 51.46M | 33.13M | -59.41M | 16.35M | 16.76M |
|
Tax Provisions
|
1.94M | 1.77M | 1.72M | 2.89M | 6.18M | 7.05M | 6.27M | 9.76M | 5.04M | 4.62M | 15.44M | 6.84M | 6.29M | 2.63M | 3.87M |
|
Profit After Tax
|
3.81M | 4.14M | 3.03M | 5.85M | 11.35M | 13.07M | 14.64M | 15.02M | 16.98M | 12.07M | 41.03M | 29.44M | -31.97M | 8.77M | 12.00M |
|
Income from Continuing Operations
|
3.81M | 3.82M | 2.90M | 5.60M | 11.35M | 11.85M | 13.63M | 15.02M | 16.35M | 10.66M | 36.02M | 26.28M | -65.70M | 13.72M | 12.89M |
|
Consolidated Net Income
|
3.81M | 3.82M | 2.90M | 5.60M | 11.35M | 11.85M | 13.63M | 15.02M | 16.35M | 10.66M | 36.02M | 26.28M | -65.70M | 13.72M | 12.89M |
|
Income towards Parent Company
|
3.81M | 3.82M | 2.90M | 5.60M | 11.35M | 11.85M | 13.63M | 15.02M | 16.35M | 10.66M | 36.02M | 26.28M | -65.70M | 13.72M | 12.89M |
|
Net Income towards Common Stockholders
|
3.81M | 3.82M | 2.90M | 5.60M | 11.35M | 11.85M | 13.63M | 15.02M | 16.35M | 10.66M | 36.02M | 26.28M | -65.70M | 13.72M | 12.89M |
|
EPS (Basic)
|
0.64 | 0.69 | 0.50 | 0.47 | 0.85 | 0.95 | 1.04 | 1.04 | 1.14 | 0.81 | 2.72 | 1.91 | -2.03 | 0.55 | 0.75 |
|
EPS (Weighted Average and Diluted)
|
0.64 | 0.68 | 0.49 | 0.46 | 0.82 | 0.90 | 0.98 | 0.99 | 1.10 | 0.79 | 2.65 | 1.83 | -2.03 | 0.54 | 0.73 |
|
Shares Outstanding (Weighted Average)
|
11.85M | 11.97M | 12.24M | 12.71M | 13.45M | 13.98M | 14.44M | 14.86M | 15.34M | 15.26M | 15.54M | 15.97M | 16.50M | 16.51M | 16.48M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 14.98M | 15.12M | 15.47M | 15.27M | 15.51M | 16.09M | 15.76M | | |
|
EBITDA
|
-62.66M | 1.30M | 1.97M | 10.59M | 8.62M | 12.49M | 15.00M | 13.91M | 16.27M | 12.57M | 36.31M | 35.43M | -28.77M | 9.50M | 8.93M |
|
Interest Expenses
|
0.02M | 0.03M | 0.03M | 0.20M | 0.48M | 0.52M | 0.69M | 0.80M | 3.21M | 4.40M | 2.00M | 1.22M | 4.89M | 9.72M | 6.36M |
|
Tax Rate
|
33.76% | 31.63% | 37.24% | 34.03% | 35.26% | 37.29% | 31.51% | 39.38% | 23.58% | 30.26% | 30.00% | 20.66% | | 16.09% | 23.10% |