|
Revenue
|
51.09M | 48.00M | 51.43M | 46.74M | 49.87M | 51.58M | 50.96M | 53.82M | 66.79M | 72.09M | 73.34M | 73.56M | 73.94M | 81.10M | 83.35M | 94.29M | 91.63M | 93.34M | 96.80M | 80.22M | 90.69M | 104.96M | 104.17M | 105.28M | 107.64M | 122.64M | 109.90M | 105.28M | 100.89M | 102.92M | 107.80M | 103.39M | 75.55M | 82.78M | 83.67M | 83.07M | 83.06M | 93.22M | 90.70M | 93.67M | 106.44M | 116.63M | 118.98M |
|
Cost of Revenue
|
26.43M | 25.39M | 26.07M | 23.07M | 25.22M | 26.71M | 26.34M | 27.42M | 39.12M | 40.08M | 40.37M | 41.30M | 42.13M | 45.31M | 47.14M | 55.55M | 51.16M | 52.16M | 53.98M | 67.57M | 49.26M | 57.03M | 55.87M | 52.97M | 54.38M | 62.67M | 55.63M | 54.95M | 49.10M | 51.46M | 55.09M | -12.25M | 52.34M | 53.12M | 50.10M | -13.43M | 34.71M | 42.83M | 40.31M | 41.25M | 46.83M | 50.01M | 48.55M |
|
Gross Profit
|
24.66M | 22.61M | 25.36M | 23.67M | 24.65M | 24.87M | 24.62M | 26.22M | 27.67M | 32.01M | 32.97M | 32.32M | 31.81M | 35.80M | 36.21M | 38.74M | 40.46M | 41.18M | 42.82M | 12.28M | 41.43M | 47.94M | 48.31M | 52.32M | 53.26M | 59.97M | 54.27M | 50.33M | 51.79M | 51.47M | 52.71M | 49.56M | 41.85M | 46.39M | 47.32M | 47.38M | 48.35M | 50.40M | 50.40M | 52.42M | 59.61M | 66.62M | 70.43M |
|
Selling, General & Administrative
|
12.67M | 14.88M | 11.84M | 12.40M | 13.74M | 14.10M | 12.73M | 16.06M | 16.82M | 18.35M | 18.53M | 21.53M | 22.07M | 20.99M | 23.25M | 27.76M | 28.43M | 21.24M | 29.78M | 30.43M | 32.39M | 30.76M | 32.29M | 30.13M | 28.91M | 35.09M | 31.89M | 31.61M | 32.56M | 33.32M | 32.89M | 5.04M | 30.77M | 31.93M | 31.39M | 10.23M | 29.08M | 29.20M | 29.59M | 34.53M | 36.42M | 40.30M | 44.54M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | | 1.67M | | | | | |
|
Operating Expenses
|
12.67M | 14.88M | 11.84M | 12.40M | 13.74M | 14.10M | 12.73M | 16.06M | 16.82M | 18.35M | 18.53M | 21.53M | 22.07M | 20.99M | 23.25M | 27.76M | 28.43M | 21.24M | 29.78M | 30.43M | 32.39M | 30.76M | 32.29M | 30.13M | 28.91M | 35.09M | 31.89M | 31.61M | 32.56M | 33.32M | 32.89M | 5.04M | 30.77M | 31.93M | 31.39M | 10.23M | 29.08M | 29.20M | 29.59M | 34.53M | 36.42M | 40.30M | 44.54M |
|
Operating Income
|
11.98M | 7.74M | 13.52M | 11.27M | 10.91M | 10.78M | 11.89M | 10.34M | 10.85M | 13.66M | 14.43M | 10.74M | 9.74M | 14.80M | 12.96M | 10.98M | 12.04M | 19.94M | 13.03M | -17.78M | 9.04M | 17.18M | 16.02M | 22.19M | 24.35M | 24.88M | 22.38M | 18.72M | 19.23M | 18.15M | 19.82M | 16.81M | 17.58M | 20.09M | 20.70M | 24.60M | 19.27M | 22.87M | 20.80M | 17.89M | 23.19M | 26.33M | 25.89M |
|
EBIT
|
11.98M | 7.74M | 13.52M | 11.27M | 10.91M | 10.78M | 11.89M | 10.34M | 10.85M | 13.66M | 14.43M | 10.74M | 9.74M | 14.80M | 12.96M | 10.98M | 12.04M | 19.94M | 13.03M | -17.78M | 9.04M | 17.18M | 16.02M | 22.19M | 24.35M | 24.88M | 22.38M | 18.72M | 19.23M | 18.15M | 19.82M | 16.81M | 17.58M | 20.09M | 20.70M | 24.60M | 19.27M | 22.87M | 20.80M | 17.89M | 23.19M | 26.33M | 25.89M |
|
Interest & Investment Income
|
-8.48M | -8.57M | -8.68M | 25.73M | | 0.33M | 0.28M | 0.16M | 0.11M | 0.09M | 0.13M | -17.22M | -3.65M | -3.46M | -3.70M | -4.01M | -3.86M | -3.74M | -3.64M | -3.20M | -3.31M | -3.29M | -3.54M | -3.34M | -4.49M | -5.52M | -5.40M | -5.09M | -5.20M | -6.23M | -4.80M | -4.38M | -4.80M | -4.08M | -3.98M | -2.63M | -3.48M | -3.04M | -3.83M | -3.63M | -4.41M | -5.14M | -3.53M |
|
Other Non Operating Income
|
| | | | | -2.82M | | | -6.10M | | | | -2.40M | | | | | -0.20M | -1.10M | | | | | | -5.70M | -0.01M | 0.38M | 7.49M | | | | 0.89M | 0.78M | 0.60M | 0.48M | 2.14M | | | | | -1.24M | | 4.94M |
|
EBT
|
3.50M | -0.84M | 4.85M | 2.72M | 2.45M | 1.41M | 6.61M | 4.44M | -0.18M | 9.68M | 10.48M | 6.95M | 3.84M | 11.23M | 9.39M | 7.12M | 8.33M | 16.18M | 8.51M | -13.93M | 5.91M | 14.02M | 11.30M | 18.92M | 14.18M | 19.47M | 17.51M | 14.14M | 14.11M | 6.78M | 15.09M | 6.09M | 9.81M | 13.05M | 14.63M | 24.58M | 15.91M | 17.39M | 17.18M | 14.48M | 17.83M | 21.20M | 30.23M |
|
Tax Provisions
|
0.07M | 0.58M | 0.08M | 0.34M | 0.21M | 0.61M | -0.18M | -13.34M | -2.06M | 2.79M | 3.11M | 3.43M | 0.81M | 1.91M | 1.44M | 2.13M | 1.77M | 2.98M | 2.24M | -0.73M | 1.41M | 3.73M | 2.28M | 4.54M | 2.65M | 4.42M | 4.07M | 4.37M | 3.34M | 1.57M | 3.80M | 8.78M | 2.47M | 3.34M | 3.77M | 14.43M | 3.73M | 4.43M | 4.65M | 4.12M | 2.04M | 4.24M | 6.47M |
|
Profit After Tax
|
3.43M | -1.42M | 4.77M | 2.37M | 2.23M | 0.80M | 6.79M | 17.09M | 1.88M | 7.44M | 7.37M | 3.52M | 3.03M | 9.32M | 7.95M | 4.98M | 6.56M | 13.21M | 6.27M | -12.27M | 4.50M | 10.29M | 9.02M | 14.38M | 11.78M | 15.36M | 13.47M | 11.45M | 11.00M | 5.42M | 11.54M | -16.32M | 7.60M | 9.93M | 11.21M | 10.35M | 12.18M | 13.01M | 12.53M | 10.36M | 15.79M | 16.96M | 23.76M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 2.12M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -0.56M | | | | | | | | | | | | | | | -0.26M | -0.31M | -0.03M | -0.20M | -0.23M | -0.22M | -0.24M | 0.20M | -0.26M | -0.22M | 0.04M | -0.24M | 0.17M | -0.09M | -0.02M | 0.64M | 1.40M | 2.48M | 2.68M |
|
Income from Continuing Operations
|
3.43M | -1.42M | 4.77M | 2.37M | 2.23M | 0.80M | 6.79M | 17.78M | 1.88M | 6.88M | 7.37M | 3.52M | 3.03M | 9.32M | 7.95M | 4.98M | 6.56M | 13.21M | 6.27M | -13.21M | 4.50M | 10.29M | 9.02M | 14.38M | 11.53M | 15.04M | 13.44M | 9.77M | 10.77M | 5.21M | 11.30M | -2.69M | 7.34M | 9.71M | 10.87M | 10.15M | 12.18M | 12.96M | 12.53M | 10.36M | 15.79M | 16.96M | 23.76M |
|
Consolidated Net Income
|
3.43M | -1.42M | 4.77M | 2.37M | 2.23M | 0.80M | 6.79M | 17.78M | 1.88M | 6.88M | 7.37M | 3.52M | 3.03M | 9.32M | 7.95M | 4.98M | 6.56M | 13.21M | 6.27M | -13.21M | 4.50M | 10.29M | 9.02M | 14.38M | 11.53M | 15.04M | 13.44M | 9.77M | 10.77M | 5.21M | 11.30M | -2.69M | 0.20M | 0.34M | -0.34M | -0.48M | -0.00M | -0.04M | -0.17M | -7.31M | | | |
|
Income towards Parent Company
|
3.43M | -1.42M | 4.77M | 2.37M | 2.23M | 0.80M | 6.79M | 17.78M | 1.88M | 6.88M | 7.37M | 3.52M | 3.03M | 9.32M | 7.95M | 4.98M | 6.56M | 13.21M | 6.27M | -13.21M | 4.50M | 10.29M | 9.02M | 14.38M | 11.53M | 15.04M | 13.44M | 9.77M | 10.77M | 5.21M | 11.30M | -2.69M | 0.20M | 0.34M | -0.34M | -0.48M | -0.00M | -0.04M | -0.17M | -7.31M | | | |
|
Net Income towards Common Stockholders
|
3.43M | -1.42M | 4.77M | 2.37M | 2.23M | 0.80M | 6.79M | 17.78M | 1.88M | 6.88M | 7.37M | 3.52M | 3.03M | 9.32M | 7.95M | 4.98M | 6.56M | 13.21M | 6.27M | -13.21M | 4.50M | 10.29M | 9.02M | 14.38M | 11.53M | 15.04M | 13.44M | 9.77M | 10.77M | 5.21M | 11.30M | -2.69M | 0.20M | 0.34M | -0.34M | -0.48M | 12.74M | 13.74M | 12.52M | 2.45M | 14.39M | 14.48M | 21.08M |
|
EPS (Basic)
|
0.48 | -0.20 | 0.66 | 0.33 | 0.31 | 0.05 | 0.38 | 1.08 | 0.10 | 0.39 | 0.39 | 0.19 | 0.16 | 0.48 | 0.41 | 0.26 | 0.34 | 0.67 | 0.32 | -0.62 | 0.23 | 0.53 | 0.47 | 0.75 | 0.62 | 0.81 | 0.71 | 0.61 | 0.60 | 0.30 | 0.65 | -0.15 | 0.43 | 0.56 | 0.64 | -0.03 | 0.68 | 0.74 | 0.71 | 0.14 | | | |
|
EPS (Weighted Average and Diluted)
|
0.41 | -0.20 | 0.57 | 0.28 | 0.27 | 0.05 | 0.34 | 0.99 | 0.10 | 0.38 | 0.38 | 0.18 | 0.15 | 0.47 | 0.40 | 0.25 | 0.33 | 0.66 | 0.31 | -0.62 | 0.22 | 0.49 | 0.44 | 0.68 | 0.57 | 0.73 | 0.65 | 0.57 | 0.55 | 0.30 | 0.60 | -0.15 | 0.41 | 0.53 | 0.59 | -0.02 | 0.63 | 0.68 | 0.69 | 0.13 | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 16.47M | | | | 18.99M | | | | 19.36M | | | | | | | | | | | | | | | | 17.90M | | | | 17.58M | | | | 17.73M | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 18.02M | | | | 19.51M | | | | 19.83M | | | | | | | | | | | | | | | | 18.06M | | | | 20.47M | | | | 19.36M | | | |
|
EBITDA
|
11.98M | 7.74M | 13.52M | 11.27M | 10.91M | 10.78M | 11.89M | 10.34M | 10.85M | 13.66M | 14.43M | 10.74M | 9.74M | 14.80M | 12.96M | 10.98M | 12.04M | 19.94M | 13.03M | -17.78M | 9.04M | 17.18M | 16.02M | 22.19M | 24.35M | 24.88M | 22.38M | 18.72M | 19.23M | 18.15M | 19.82M | 16.81M | 17.58M | 20.09M | 20.70M | 24.60M | 19.27M | 22.87M | 20.80M | 17.89M | 23.19M | 26.33M | 25.89M |
|
Interest Expenses
|
| | | | 8.46M | 6.88M | 5.56M | 5.84M | 4.93M | 4.05M | 4.03M | 3.89M | 3.65M | 3.58M | 3.84M | 4.01M | | | | | | | | | | | | | | | | | | | 5.22M | 5.12M | 5.25M | 5.35M | 4.59M | 3.33M | 5.68M | 6.59M | 6.99M |
|
Tax Rate
|
2.14% | -69.57% | 1.57% | 12.66% | 8.70% | 43.25% | -2.72% | -300.52% | 1,154.49% | 28.88% | 29.66% | 49.36% | 21.06% | 16.99% | 15.29% | 29.96% | 21.29% | 18.41% | 26.27% | 5.21% | 23.82% | 26.58% | 20.16% | 24.02% | 18.71% | 22.73% | 23.26% | 30.92% | 23.67% | 23.16% | 25.16% | 144.27% | 25.16% | 25.59% | 25.74% | 58.70% | 23.44% | 25.47% | 27.08% | 28.44% | 11.44% | 20.02% | 21.41% |