|
Revenue
|
114.40M | 122.42M | 138.79M | 152.87M | 180.02M | 201.05M | 226.76M | 239.68M | 246.46M | 232.13M | 242.22M | 235.31M | 229.17M | 225.63M | 234.26M | 227.47M | 237.93M | 255.34M | 274.24M | 277.79M | 294.09M | 298.71M |
|
Cost of Revenue
|
| 65.38M | 79.21M | 88.03M | 103.80M | 112.42M | 127.48M | 141.28M | 143.54M | 134.54M | 139.40M | 137.76M | 133.55M | 130.14M | 137.29M | 135.41M | 143.88M | 153.76M | 169.85M | 171.18M | 180.57M | 185.42M |
|
Gross Profit
|
| 57.05M | 59.58M | 64.84M | 76.22M | 88.63M | 99.27M | 98.40M | 102.92M | 97.59M | 102.82M | 97.54M | 95.61M | 95.49M | 96.97M | 92.06M | 94.05M | 101.58M | 104.40M | 106.61M | 113.52M | 113.29M |
|
Amortization - Intangibles
|
4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.97M | 5.09M | 5.12M | 5.12M | 5.12M | 5.03M | 5.07M | 4.99M | 4.98M | 4.99M | 4.98M | 4.98M | 5.00M | 5.00M |
|
Depreciation & Amortization - Total
|
5.82M | 3.69M | 5.93M | 6.20M | 6.73M | 7.42M | 8.68M | 8.90M | 9.66M | 9.43M | 9.93M | 9.66M | 10.08M | 9.76M | 10.89M | 10.79M | 9.98M | 9.76M | 9.70M | 10.00M | 9.87M | 10.78M |
|
Selling, General & Administrative
|
25.71M | 32.19M | 29.89M | 31.50M | 177.81M | 60.34M | 65.66M | 64.25M | 68.92M | 62.35M | 64.49M | 64.29M | 58.17M | 57.11M | 48.94M | 52.90M | 56.28M | 62.65M | 67.75M | 57.42M | 68.41M | 59.70M |
|
Other Operating Expenses
|
72.42M | -0.15M | -0.97M | -0.03M | -0.00M | -0.03M | 0.00M | 0.01M | -0.01M | 0.01M | -0.05M | -0.07M | -0.07M | -0.64M | -0.55M | 0.18M | -0.09M | 0.01M | -0.01M | 0.03M | 0.11M | -0.10M |
|
Operating Expenses
|
103.94M | 106.13M | 120.71M | 130.47M | 293.05M | 184.92M | 206.54M | 219.13M | 227.09M | 211.40M | 218.98M | 216.91M | 207.00M | 202.68M | 202.74M | 203.91M | 215.21M | 231.15M | 252.29M | 243.55M | 263.72M | 260.77M |
|
Operating Income
|
10.46M | 16.30M | 18.08M | 22.40M | -113.03M | 16.13M | 20.22M | 20.55M | 19.37M | 20.73M | 23.24M | 18.40M | 22.17M | 22.94M | 31.52M | 23.56M | 22.72M | 24.19M | 21.95M | 34.24M | 30.36M | 37.94M |
|
EBIT
|
10.46M | 16.30M | 18.08M | 22.40M | -113.03M | 16.13M | 20.22M | 20.55M | 19.37M | 20.73M | 23.24M | 18.40M | 22.17M | 22.94M | 31.52M | 23.56M | 22.72M | 24.19M | 21.95M | 34.24M | 30.36M | 37.94M |
|
Other Non Operating Income
|
1.14M | -0.63M | 2.46M | -0.75M | 1.66M | -1.20M | 0.12M | -1.05M | -7.38M | -7.61M | 8.60M | 2.18M | 0.68M | -2.90M | 1.75M | 0.20M | 2.70M | -0.90M | 1.30M | 0.17M | 1.33M | 8.41M |
|
Non Operating Income
|
1.14M | -0.63M | 2.46M | -0.75M | 1.66M | -1.20M | 0.12M | -1.05M | -7.38M | -7.61M | 8.60M | 2.18M | 0.68M | -2.90M | 1.75M | 0.20M | 2.70M | -0.90M | 1.30M | 0.17M | 1.33M | 8.41M |
|
EBT
|
9.64M | 14.02M | 18.91M | 20.07M | -112.96M | 13.29M | 18.64M | 17.90M | 9.79M | 9.26M | 27.58M | 15.48M | 17.52M | 14.34M | 27.69M | 18.22M | 19.93M | 17.79M | 18.23M | 29.75M | 27.05M | 41.72M |
|
Tax Provisions
|
1.63M | 2.60M | 5.35M | 3.60M | -7.02M | 1.70M | -0.46M | 6.31M | 2.10M | 3.90M | 11.81M | 6.00M | 7.40M | 4.60M | 11.42M | 6.51M | 7.34M | 5.10M | 9.37M | 8.60M | 7.01M | 10.35M |
|
Profit After Tax
|
8.01M | 11.46M | 13.55M | 16.51M | -105.94M | 11.64M | 19.10M | 11.59M | 7.73M | 5.37M | 15.74M | 9.51M | 10.13M | 9.77M | 16.28M | 11.71M | 12.60M | 12.70M | 8.86M | 21.15M | 20.05M | 31.38M |
|
Income from Continuing Operations
|
8.01M | 11.42M | 13.55M | 16.47M | -105.94M | 11.59M | 19.10M | 11.59M | 7.69M | 5.36M | 15.77M | 9.48M | 10.12M | 9.74M | 16.28M | 11.71M | 12.60M | 12.69M | 8.86M | 21.15M | 20.05M | 31.38M |
|
Consolidated Net Income
|
8.01M | 11.42M | 13.55M | 16.47M | -105.94M | 11.59M | 19.10M | 11.59M | 7.69M | 5.36M | 15.77M | 9.48M | 10.12M | 9.74M | 16.28M | 11.71M | 12.60M | 12.69M | 8.86M | 21.15M | 20.05M | 31.38M |
|
Income towards Parent Company
|
8.01M | 11.42M | 13.55M | 16.47M | -105.94M | 11.59M | 19.10M | 11.59M | 7.69M | 5.36M | 15.77M | 9.48M | 10.12M | 9.74M | 16.28M | 11.71M | 12.60M | 12.69M | 8.86M | 21.15M | 20.05M | 31.38M |
|
Net Income towards Common Stockholders
|
8.01M | 11.42M | 13.55M | 16.47M | -105.94M | 11.59M | 19.10M | 11.59M | 7.69M | 5.36M | 15.77M | 9.48M | 10.12M | 9.74M | 16.28M | 11.71M | 12.60M | 12.69M | 8.86M | 21.15M | 20.05M | 31.38M |
|
EPS (Basic)
|
0.09 | 0.12 | 0.15 | 0.18 | -1.14 | 0.12 | 0.21 | 0.12 | 0.08 | 0.05 | 0.16 | 0.10 | 0.10 | 0.11 | 0.18 | 0.13 | 0.14 | 0.14 | 0.10 | 0.23 | 0.22 | 0.35 |
|
EPS (Weighted Average and Diluted)
|
| 0.12 | 0.15 | 0.18 | -1.14 | 0.11 | 0.21 | 0.11 | 0.07 | 0.05 | 0.15 | 0.09 | 0.10 | 0.10 | 0.18 | 0.13 | 0.14 | 0.14 | 0.10 | 0.23 | 0.22 | 0.34 |
|
Shares Outstanding (Weighted Average)
|
91.74M | 91.74M | 91.74M | 91.74M | 92.96M | 97.29M | 94.83M | 97.48M | 97.78M | 98.30M | 97.82M | 97.56M | 97.04M | 95.52M | 93.94M | 88.80M | 88.56M | 88.98M | 88.91M | 90.04M | 89.77M | 90.13M |
|
Shares Outstanding (Diluted Average)
|
| 91.74M | 91.74M | 91.74M | 92.96M | 109.43M | 94.83M | 104.12M | 103.65M | 103.07M | 102.60M | 100.95M | 99.58M | 97.73M | 96.17M | 91.85M | 91.74M | 92.58M | 92.30M | 93.66M | 93.12M | 93.10M |
|
EBITDA
|
16.27M | 19.99M | 24.01M | 28.60M | -106.30M | 23.55M | 28.90M | 29.45M | 29.03M | 30.16M | 33.17M | 28.06M | 32.25M | 32.71M | 42.41M | 34.35M | 32.70M | 33.95M | 31.65M | 44.24M | 40.23M | 48.72M |
|
Interest Expenses
|
1.96M | 1.65M | 1.63M | 1.58M | 1.59M | 1.63M | 1.70M | 1.60M | 2.20M | 3.86M | 4.26M | 5.10M | 5.33M | 5.71M | 5.58M | 5.54M | 5.49M | 5.50M | 5.02M | 4.66M | 4.63M | 4.63M |
|
Tax Rate
|
16.90% | 18.54% | 28.32% | 17.94% | 6.21% | 12.79% | -2.47% | 35.27% | 21.45% | 42.12% | 42.82% | 38.76% | 42.23% | 32.08% | 41.23% | 35.72% | 36.80% | 28.66% | 51.41% | 28.91% | 25.90% | 24.80% |