|
Revenue
|
| | | | 48.58M | 49.84M | 52.27M | 52.30M | 55.16M | 60.92M | 64.98M | 71.42M | 76.19M | 80.22M | 82.03M | 85.79M | 94.67M | 98.58M | 99.90M | 100.27M | 104.41M | 119.80M | 136.56M |
|
Cost of Revenue
|
| | | | 23.09M | 23.57M | 25.39M | 27.35M | 27.38M | 32.88M | 36.13M | 38.38M | 42.81M | 44.88M | 44.96M | 48.36M | 49.50M | 46.52M | 85.53M | -66.90M | 47.08M | 51.15M | 117.64M |
|
Gross Profit
|
| | | | 25.49M | 26.27M | 26.88M | 24.95M | 27.78M | 28.05M | 28.85M | 33.04M | 33.38M | 35.35M | 37.07M | 37.42M | 45.17M | 52.06M | 14.37M | 167.17M | 57.33M | 68.65M | 18.92M |
|
Depreciation & Amortization - Total
|
| | | | 0.17M | 0.17M | 0.23M | 0.26M | 0.31M | 0.36M | 0.39M | 0.46M | 0.54M | 0.60M | 0.91M | 0.81M | 0.71M | 0.74M | 0.80M | 0.93M | 1.01M | 1.03M | 1.01M |
|
Selling, General & Administrative
|
| 0.09M | 0.10M | 41.69M | 11.18M | 11.21M | 12.73M | 48.24M | 29.81M | 28.35M | 31.96M | 29.57M | 28.83M | 28.73M | 28.20M | 28.09M | 28.45M | 27.87M | 26.65M | 24.86M | 25.38M | 26.91M | 25.25M |
|
Other Operating Expenses
|
| | | | 38.99M | 39.58M | 41.48M | 44.63M | 43.51M | 50.52M | 52.72M | 66.47M | 79.69M | 65.83M | 66.84M | 72.18M | 83.47M | 86.33M | 86.31M | 86.41M | 87.93M | 103.07M | 118.36M |
|
Operating Expenses
|
| 0.09M | 0.10M | 41.69M | 50.33M | 50.96M | 54.43M | 93.14M | 73.63M | 79.22M | 85.07M | 96.50M | 109.06M | 95.16M | 95.96M | 101.08M | 112.64M | 114.94M | 113.75M | 112.20M | 114.32M | 131.01M | 144.62M |
|
Operating Income
|
| -0.19M | -0.20M | -7.72M | -1.75M | -1.12M | -2.16M | -40.83M | -18.47M | -18.30M | -20.10M | -25.08M | -32.87M | -14.94M | -13.93M | -15.29M | -17.97M | -16.36M | -13.85M | -11.93M | -9.91M | -11.21M | -8.05M |
|
EBIT
|
| -0.19M | -0.20M | -7.72M | -1.75M | -1.12M | -2.16M | -40.83M | -18.47M | -18.30M | -20.10M | -25.08M | -32.87M | -14.94M | -13.93M | -15.29M | -17.97M | -16.36M | -13.85M | -11.93M | -9.91M | -11.21M | -8.05M |
|
Interest & Investment Income
|
| 0.08M | 0.07M | 0.06M | | 0.01M | 0.01M | | | | | | 1.21M | 1.03M | 0.94M | | | | | | | | |
|
Other Non Operating Income
|
| | | | 1.08M | 5.19M | 0.05M | -0.23M | 0.18M | 0.01M | 15.51M | 8.69M | 3.32M | -0.36M | -1.28M | -1.16M | 0.07M | 2.57M | -0.06M | 0.13M | -3.31M | -3.99M | -5.98M |
|
Non Operating Income
|
| | | | 1.08M | 5.10M | 0.05M | 28.21M | 37.94M | 12.82M | 17.40M | 13.71M | 2.91M | -1.86M | -3.36M | -3.78M | -1.92M | 0.89M | -2.26M | -1.25M | -9.67M | -5.93M | -8.45M |
|
EBT
|
| -2.62M | -2.40M | -9.02M | -0.78M | 3.98M | -2.18M | -12.62M | 19.47M | -5.49M | -2.70M | -11.37M | -29.95M | -16.80M | -17.28M | -19.07M | -19.89M | -15.48M | -16.11M | -13.18M | -19.59M | -17.14M | -16.50M |
|
Tax Provisions
|
| | 0.01M | -0.51M | 0.22M | 0.78M | 0.80M | -2.47M | 0.18M | -0.03M | -0.02M | -0.37M | 0.04M | 0.10M | 0.14M | -0.31M | | | | | | -0.13M | |
|
Profit After Tax
|
| -2.62M | -2.42M | -8.51M | -1.00M | 3.21M | -2.98M | -10.16M | 19.29M | -5.45M | -2.67M | -11.01M | -30.00M | -16.90M | -17.42M | -18.75M | -19.89M | -15.48M | -16.11M | -13.18M | -19.59M | -17.01M | -16.50M |
|
Income from Continuing Operations
|
| -2.62M | -2.42M | -8.51M | -1.00M | 3.21M | -2.98M | -10.16M | 19.29M | -5.45M | -2.67M | -11.01M | -30.00M | -16.90M | -17.42M | -18.75M | -19.89M | -15.48M | -16.11M | -13.18M | -19.59M | -17.01M | -16.50M |
|
Consolidated Net Income
|
| -2.62M | -2.42M | -8.51M | -1.00M | 3.21M | -2.98M | -10.16M | 19.29M | -5.45M | -2.67M | -11.01M | -30.00M | -16.90M | -17.42M | -18.75M | -19.89M | -15.48M | -16.11M | -13.18M | -19.59M | -17.01M | -16.50M |
|
Income towards Parent Company
|
| -2.62M | -2.42M | -8.51M | -1.00M | 3.21M | -2.98M | -10.16M | 19.29M | -5.45M | -2.67M | -11.01M | -30.00M | -16.90M | -17.42M | -18.75M | -19.89M | -15.48M | -16.11M | -13.18M | -19.59M | -17.01M | -16.50M |
|
Net Income towards Common Stockholders
|
| -2.62M | -1.93M | -4.00 | -1.00M | -6.12M | -0.35M | -9.93M | 19.29M | -5.45M | -2.67M | -11.01M | -30.00M | -16.90M | -17.42M | -18.75M | -19.89M | -12.68M | -13.22M | -10.83M | -19.59M | -13.99M | -13.77M |
|
EPS (Basic)
|
| -0.11 | -0.08 | 0.00 | -0.02 | 0.05 | -0.05 | -0.15 | 0.22 | -0.06 | -0.03 | -0.15 | -0.33 | -0.19 | -0.19 | -0.25 | -0.22 | -0.17 | -0.18 | -0.14 | -0.21 | -0.15 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
| | -0.08 | 0.00 | -0.02 | 0.05 | -0.05 | -0.15 | 0.21 | -0.06 | -0.17 | -0.14 | -0.33 | -0.19 | -0.19 | -0.25 | -0.22 | -0.17 | -0.18 | -0.14 | -0.21 | -0.15 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
23.00M | 23.00M | 23.00M | 59.12M | 62.85M | 66.02M | 66.02M | 66.23M | 73.25M | 73.12M | 72.81M | 72.79M | 73.45M | 74.12M | 73.68M | 73.75M | 74.23M | 74.75M | 75.52M | 75.04M | 77.10M | 93.20M | 97.47M |
|
Shares Outstanding (Diluted Average)
|
| | 23.00M | 59.12M | 62.85M | 66.02M | 66.02M | 66.23M | 76.25M | 76.11M | 79.58M | 80.61M | 73.45M | 74.12M | 73.68M | 73.75M | 74.23M | 74.75M | 75.52M | 75.04M | 77.10M | 93.20M | 97.47M |
|
EBITDA
|
| -0.19M | -0.20M | -7.72M | -1.59M | -0.94M | -1.93M | -40.57M | -18.16M | -17.95M | -19.70M | -24.62M | -32.33M | -14.34M | -13.01M | -14.48M | -17.26M | -15.62M | -13.05M | -11.00M | -8.90M | -10.18M | -7.05M |
|
Interest Expenses
|
| | | | 0.10M | 0.08M | | | 0.07M | 0.06M | | | | 1.64M | 1.75M | 1.94M | 1.99M | 2.12M | 2.23M | 1.17M | 5.57M | 1.87M | 1.92M |
|
Tax Rate
|
| | -0.52% | 5.61% | -28.02% | 19.57% | -36.63% | 19.55% | 0.92% | 0.58% | 0.89% | 3.23% | -0.15% | -0.59% | -0.78% | 1.65% | | | | | | 0.76% | |