|
Revenue
|
| 38.65M | 45.48M | 60.33M | 96.15M | 81.98M | 81.36M | 81.64M | 76.11M | 71.66M | 53.62M | 48.26M | 51.61M | 45.49M | 74.99M | 89.17M | 81.69M | 80.33M | 109.65M | 159.56M | 152.44M | 147.82M | 143.63M | 145.94M | 126.22M | 106.67M | 100.72M | 95.19M | 83.69M | 246.00M | 61.61M | 99.36M |
|
Cost of Revenue
|
| 22.54M | 23.73M | 21.42M | 43.79M | 44.23M | 29.74M | 29.47M | 29.50M | 29.01M | 31.46M | 21.99M | 26.73M | 19.35M | 29.42M | 37.06M | 34.36M | 34.69M | 40.01M | 56.90M | 42.59M | 39.70M | 35.73M | 34.03M | 42.10M | 36.91M | 33.56M | 31.26M | 30.41M | 35.77M | 45.56M | 64.05M |
|
Gross Profit
|
| 16.10M | 21.74M | 26.35M | 26.04M | 37.75M | 39.17M | 38.56M | 31.53M | 27.15M | 8.20M | 11.72M | 10.09M | 11.46M | 27.07M | 33.61M | 29.21M | 27.92M | 52.55M | 82.77M | 83.90M | 81.96M | 82.37M | 86.76M | 62.24M | 49.07M | 46.87M | 45.21M | 37.03M | 17.96M | -0.33M | 17.95M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.12M | 0.12M | 0.31M | 0.42M | 0.43M | 0.44M | 0.46M | 0.44M | | |
|
Depreciation & Amortization - Total
|
| | | 9.80M | 8.41M | 9.90M | 9.96M | 11.22M | 12.34M | 12.90M | 12.27M | 11.99M | 12.81M | 12.44M | 13.91M | 14.29M | 12.97M | 12.80M | 11.86M | 11.86M | 16.31M | 17.60M | 17.99M | 17.65M | 15.38M | 14.78M | 14.80M | 14.06M | 13.52M | 13.67M | 13.58M | 14.37M |
|
Selling, General & Administrative
|
0.01M | 0.15M | 0.18M | 16.96M | 6.20M | 44.94M | 10.93M | 11.14M | 9.65M | 9.99M | 10.10M | 8.51M | 9.53M | 11.33M | 11.68M | 12.83M | 10.63M | 11.76M | 11.10M | 19.15M | 15.88M | 15.20M | 13.46M | 15.27M | 12.20M | 14.86M | 13.46M | 13.32M | 12.63M | 14.80M | 12.66M | 12.92M |
|
Restructuring Costs
|
| | | 0.41M | 0.77M | 0.20M | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 0.42M | 6.89M | 0.04M | 0.12M | -0.44M | -6.59M | 1.01M | -0.45M | 0.18M | -0.03M | -0.25M | -0.44M | -0.09M | -0.10M | 0.22M | -0.02M | -0.12M | -0.11M | -1.00M | -0.31M | 0.07M | 0.00M | 0.11M | 0.05M | 0.00M | 0.34M | -0.26M | 0.16M | -0.86M |
|
Operating Expenses
|
0.01M | 0.15M | 0.18M | 27.18M | 15.38M | 55.04M | 20.89M | 22.36M | 21.95M | 22.89M | 22.37M | 20.50M | 22.34M | 23.77M | 25.59M | 27.12M | 23.59M | 24.56M | 22.96M | 31.02M | 32.19M | 32.80M | 31.45M | 32.93M | 27.58M | 29.64M | 28.26M | 27.38M | 26.15M | 28.48M | 26.25M | 27.29M |
|
Operating Income
|
-0.01M | -1.18M | 11.92M | 7.93M | 22.23M | -11.07M | 24.55M | 23.03M | 11.46M | 14.06M | -6.45M | -0.95M | -2.56M | -4.11M | 10.85M | 16.68M | 13.68M | 12.38M | 37.83M | 59.94M | 64.21M | 61.96M | 64.76M | 67.72M | 46.18M | 30.44M | 29.55M | 27.99M | 20.80M | -1.08M | -16.92M | 0.07M |
|
EBIT
|
-0.01M | -1.18M | 11.92M | 7.93M | 22.23M | -11.07M | 24.55M | 23.03M | 11.46M | 14.06M | -6.45M | -0.95M | -2.56M | -4.11M | 10.85M | 16.68M | 13.68M | 12.38M | 37.83M | 59.94M | 64.21M | 61.96M | 64.76M | 67.72M | 46.18M | 30.44M | 29.55M | 27.99M | 20.80M | -1.08M | -16.92M | 0.07M |
|
Interest & Investment Income
|
| 0.90M | 1.35M | 2.50M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | -0.00M | -0.08M | -0.91M | | 0.08M | | 0.90M | | | | | | | | | | | | -2.13M | | | -0.15M | | | | | -2.37M | | |
|
EBT
|
-0.01M | -0.27M | 13.27M | 2.53M | 13.05M | -16.33M | 11.98M | 18.78M | 5.15M | 5.69M | -16.10M | -10.59M | -12.58M | -14.60M | -0.97M | 8.34M | 4.56M | 1.58M | 29.02M | 31.05M | 44.66M | 56.04M | 60.16M | 60.19M | 48.37M | 26.53M | 25.28M | 24.18M | 16.86M | -7.78M | -17.86M | -0.39M |
|
Tax Provisions
|
| | | 1.70M | 9.20M | -1.90M | 4.12M | 3.30M | 2.01M | 0.23M | -2.43M | -3.00M | -3.30M | -1.50M | -0.10M | 1.70M | 1.76M | 1.10M | 6.20M | 12.03M | 13.10M | 12.22M | 13.70M | 14.61M | 10.57M | 6.14M | 6.90M | 4.10M | 8.17M | -1.32M | -2.94M | 0.40M |
|
Profit After Tax
|
-0.01M | -4.19M | 4.42M | 0.85M | 3.88M | -14.48M | 7.86M | 15.49M | 3.11M | 5.45M | -13.67M | -7.60M | -9.31M | -13.14M | -0.91M | 6.67M | 2.80M | 0.49M | 22.85M | 19.02M | 31.57M | 43.83M | 46.45M | 45.58M | 37.84M | 20.38M | 18.39M | 20.09M | 12.54M | -6.46M | -14.93M | -0.80M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.04M | 0.00M | 0.01M | 0.04M |
|
Income from Continuing Operations
|
-0.01M | -0.27M | 13.27M | 0.83M | 3.85M | -14.43M | 7.86M | 15.48M | 3.14M | 5.45M | -13.67M | -7.59M | -9.28M | -13.10M | -0.87M | 6.64M | 2.80M | 0.48M | 22.82M | 19.02M | 31.55M | 43.83M | 46.45M | 45.58M | 37.79M | 20.38M | 18.38M | 20.08M | 8.68M | -6.46M | -14.92M | -0.79M |
|
Consolidated Net Income
|
-0.01M | -0.27M | 13.27M | 0.83M | 3.85M | -14.43M | 7.86M | 15.48M | 3.14M | 5.45M | -13.67M | -7.59M | -9.28M | -13.10M | -0.87M | 6.64M | 2.80M | 0.48M | 22.82M | 19.02M | 31.55M | 43.83M | 46.45M | 45.58M | 37.79M | 20.38M | 18.38M | 20.08M | 8.68M | -6.46M | -14.92M | -0.79M |
|
Income towards Parent Company
|
-0.01M | -0.27M | 13.27M | 0.83M | 3.85M | -14.43M | 7.86M | 15.48M | 3.14M | 5.45M | -13.67M | -7.59M | -9.28M | -13.10M | -0.87M | 6.64M | 2.80M | 0.48M | 22.82M | 19.02M | 31.55M | 43.83M | 46.45M | 45.58M | 37.79M | 20.38M | 18.38M | 20.08M | 8.68M | -6.46M | -14.92M | -0.79M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.27M | 13.27M | 0.83M | 3.85M | -14.43M | 7.86M | 15.48M | 3.14M | 5.45M | -13.67M | -7.59M | -9.28M | -13.10M | -0.87M | 6.64M | 2.80M | 1.72M | 22.85M | 19.02M | 31.57M | 43.83M | 46.45M | 45.58M | 37.84M | 20.38M | 18.39M | 19.99M | 12.50M | -6.46M | -14.93M | -0.80M |
|
EPS (Basic)
|
0.00 | -0.16 | 0.17 | 0.02 | 0.09 | -0.18 | 0.08 | 0.15 | 0.03 | 0.06 | -0.14 | -0.08 | -0.10 | -0.14 | -0.01 | 0.07 | 0.03 | 0.01 | 0.24 | 0.20 | 0.32 | 0.44 | 0.46 | 0.45 | 0.37 | 0.20 | 0.18 | 0.20 | 0.12 | -0.07 | -0.15 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | 0.03 | | | | -0.10 | -0.14 | -0.01 | 0.07 | 0.03 | 0.01 | 0.24 | 0.20 | 0.30 | 0.38 | 0.44 | 0.43 | 0.36 | 0.20 | 0.18 | 0.20 | 0.12 | -0.07 | -0.15 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
25.69M | 25.69M | 25.69M | 38.50M | 41.29M | 79.59M | 100.22M | 100.10M | 94.50M | 95.85M | 96.00M | 96.14M | 96.02M | 96.17M | 96.55M | 96.81M | 96.61M | 96.94M | 97.08M | 97.24M | 97.21M | 100.64M | 101.47M | 101.62M | 101.35M | 100.66M | 100.46M | 100.45M | 100.14M | 99.11M | 99.40M | 99.78M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 94.50M | | | | 96.02M | 96.17M | 96.55M | 96.81M | 96.61M | 96.94M | 97.08M | 97.24M | 100.06M | 106.26M | 105.70M | 105.63M | 105.32M | 102.36M | 101.91M | 101.74M | 101.43M | 99.11M | 99.40M | 99.78M |
|
EBITDA
|
-0.01M | -1.18M | 11.92M | 0.85M | 3.33M | -14.48M | 7.72M | 15.57M | 3.07M | 5.34M | -13.62M | -7.51M | -9.21M | -13.16M | -0.91M | 6.66M | 2.80M | 0.48M | 22.80M | 18.98M | 31.56M | 79.55M | 82.75M | 85.37M | 61.56M | 20.36M | 18.37M | 20.08M | 34.32M | -6.46M | -14.90M | -0.78M |
|
Interest Expenses
|
| | | 5.91M | 7.35M | | | 10.17M | -22.10M | | | | | | | 8.20M | 8.36M | 8.25M | 8.32M | 8.60M | 8.30M | 7.47M | 5.09M | 5.10M | 5.28M | 5.04M | 5.04M | 5.04M | 5.04M | 5.42M | 0.87M | 0.33M |
|
Tax Rate
|
| | | 67.27% | 70.48% | 11.63% | 34.39% | 17.57% | 38.96% | 4.10% | 15.09% | 28.32% | 26.23% | 10.27% | 10.29% | 20.39% | 38.67% | 69.53% | 21.37% | 38.74% | 29.34% | 21.80% | 22.78% | 24.27% | 21.86% | 23.16% | 27.30% | 16.96% | 48.49% | 16.93% | 16.45% | -102.83% |