|
Revenue
|
72.36M | 60.78M | 22.99M | 24.26M | 62.82M | 53.07M | 26.29M | 23.67M | 60.39M | 56.64M | 18.15M | 19.89M | 56.93M | 59.45M | 19.64M | 23.38M | 53.04M | 62.27M | 25.35M | 23.05M | 61.07M | 64.98M | 19.49M | 20.83M | 61.35M | 67.80M | 23.44M | 23.23M | 72.64M | 68.79M | 24.62M | 22.57M | 74.80M | 76.81M | 26.89M | 70.36M | 67.00M | 28.75M | 17.82M | 59.46M | 57.22M | 18.30M | 28.37M | 59.02M | 57.33M | 40.11M | 32.08M | 82.80M | 77.39M | 38.79M | 34.94M | 107.32M | 84.25M | 42.60M | 46.73M | 108.42M | 82.62M | 28.47M | 33.75M | 92.09M | 47.64M |
|
Cost of Revenue
|
49.39M | 43.59M | 18.05M | 17.48M | 42.94M | 37.03M | 20.84M | 16.70M | 37.52M | 37.32M | 15.75M | 13.48M | 35.35M | 38.29M | 15.37M | 15.35M | 32.35M | 41.60M | 19.35M | 14.85M | 37.08M | 41.77M | 15.28M | 12.76M | 37.62M | 43.48M | 17.01M | 14.81M | 45.95M | 44.33M | 18.73M | 14.88M | 47.67M | 50.38M | 17.81M | 41.62M | 40.15M | 21.74M | 12.91M | 36.25M | 34.95M | 13.76M | 20.68M | 36.70M | 37.03M | 29.48M | 22.38M | 50.95M | 46.62M | 25.78M | 21.74M | 58.74M | 46.04M | 26.53M | 26.39M | 58.20M | 45.94M | 21.02M | 17.73M | 51.21M | 29.54M |
|
Gross Profit
|
22.97M | 17.19M | 4.94M | 6.78M | 19.88M | 16.04M | 5.46M | 6.97M | 22.87M | 19.32M | 2.40M | 6.41M | 21.59M | 21.16M | 4.28M | 8.03M | 20.70M | 20.67M | 6.00M | 8.19M | 24.00M | 23.21M | 4.21M | 8.06M | 23.74M | 24.31M | 6.43M | 8.43M | 26.68M | 24.47M | 5.89M | 7.68M | 27.13M | 26.43M | 9.08M | 28.74M | 26.84M | 7.01M | 4.90M | 23.20M | 22.27M | 4.54M | 7.69M | 22.32M | 20.30M | 10.62M | 9.71M | 31.84M | 30.78M | 13.01M | 13.20M | 48.58M | 38.21M | 16.07M | 20.35M | 50.22M | 36.68M | 7.45M | 16.02M | 40.87M | 18.09M |
|
Selling, General & Administrative
|
17.60M | 17.06M | 11.70M | 11.94M | 16.71M | 14.97M | 12.60M | 11.53M | 15.14M | 16.17M | 10.47M | 10.56M | 14.42M | 16.65M | 11.02M | 11.57M | 14.62M | 15.88M | 10.66M | 11.04M | 16.05M | 16.67M | 9.88M | 10.91M | 16.23M | 17.78M | 11.69M | 11.69M | 18.28M | 19.80M | 11.76M | 12.15M | 18.28M | 21.47M | 12.68M | 18.56M | 20.48M | 14.01M | 11.93M | 15.49M | 16.46M | 10.32M | 11.98M | 16.25M | 17.78M | 15.25M | 14.45M | 20.67M | 21.98M | 17.60M | 14.51M | 27.32M | 23.50M | 18.84M | 17.38M | 28.32M | 25.57M | 15.57M | 16.11M | 25.50M | 19.79M |
|
Restructuring Costs
|
| | | | | 3.90M | 0.67M | | | | 0.76M | | 0.41M | 0.79M | 0.14M | | 0.06M | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | 0.00M | | 0.01M | | -0.02M | | 0.00M | | 0.00M | | | 0.00M | 0.01M | | 0.00M | | | | -0.00M | | -0.03M | | | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
17.60M | 17.06M | 11.70M | 11.94M | 16.71M | 18.87M | 13.27M | 11.53M | 15.14M | 16.17M | 11.23M | 10.56M | 14.83M | 17.44M | 11.16M | 11.57M | 14.68M | 15.88M | 10.89M | 11.04M | 16.05M | 16.67M | 9.88M | 10.91M | 16.23M | 17.78M | 11.69M | 11.69M | 18.28M | 19.80M | 11.76M | 12.15M | 18.28M | 21.47M | 12.68M | 18.56M | 20.48M | 14.01M | 11.93M | 15.49M | 16.46M | 10.32M | 11.98M | 16.25M | 17.78M | 15.25M | 14.45M | 20.67M | 21.98M | 17.60M | 14.51M | 27.32M | 23.50M | 18.84M | 17.38M | 28.32M | 25.57M | 15.57M | 16.11M | 25.50M | 19.79M |
|
Operating Income
|
5.37M | 0.13M | -6.76M | -5.16M | 3.17M | -2.83M | -7.81M | -4.56M | 7.72M | 3.15M | -8.83M | -4.16M | 6.76M | 3.72M | -6.88M | -3.54M | 6.01M | 4.79M | -4.89M | -2.84M | 7.94M | 6.52M | -5.67M | -2.85M | 7.51M | 6.53M | -5.25M | -3.27M | 8.41M | 4.68M | -5.87M | -4.47M | 8.86M | 4.96M | -3.60M | 10.18M | 6.37M | -7.04M | -7.03M | 7.71M | 5.83M | -5.78M | -4.29M | 6.07M | 2.52M | -4.63M | -4.74M | 11.17M | 8.80M | -4.59M | -1.31M | 21.25M | 14.71M | -2.77M | 2.97M | 21.89M | 11.11M | -8.12M | -0.09M | 15.37M | -1.69M |
|
EBIT
|
5.37M | 0.13M | -6.76M | -5.16M | 3.17M | -2.83M | -7.81M | -4.56M | 7.72M | 3.15M | -8.83M | -4.16M | 6.76M | 3.72M | -6.88M | -3.54M | 6.01M | 4.79M | -4.89M | -2.84M | 7.94M | 6.52M | -5.67M | -2.85M | 7.51M | 6.53M | -5.25M | -3.27M | 8.41M | 4.68M | -5.87M | -4.47M | 8.86M | 4.96M | -3.60M | 10.18M | 6.37M | -7.04M | -7.03M | 7.71M | 5.83M | -5.78M | -4.29M | 6.07M | 2.52M | -4.63M | -4.74M | 11.17M | 8.80M | -4.59M | -1.31M | 21.25M | 14.71M | -2.77M | 2.97M | 21.89M | 11.11M | -8.12M | -0.09M | 15.37M | -1.69M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.22M | 0.28M | 0.30M | 0.33M | -0.18M | 0.60M | 0.21M | 0.60M | 0.25M | 0.31M | 1.18M | -0.97M | -0.05M |
|
EBT
|
4.98M | -0.12M | -6.95M | -5.37M | 2.77M | -3.12M | -8.03M | -4.82M | 7.26M | 2.76M | -9.24M | -4.48M | 6.29M | 3.39M | -7.93M | -3.87M | 5.51M | 4.40M | -5.12M | -3.14M | 7.49M | 6.14M | -5.82M | -3.11M | 7.03M | 6.21M | -5.40M | -3.56M | 7.88M | 4.23M | -6.13M | -5.03M | 7.59M | 4.04M | -4.49M | 9.08M | 5.58M | -7.45M | -7.97M | 6.68M | 4.86M | -6.55M | -5.09M | 4.99M | 1.62M | -5.24M | -5.37M | 9.97M | 8.19M | -4.76M | -1.89M | 20.34M | 13.46M | -2.67M | 2.87M | 22.06M | 11.28M | -7.79M | 0.99M | 14.17M | -1.81M |
|
Tax Provisions
|
0.94M | -0.28M | 9.76M | 0.03M | 0.04M | 0.17M | -0.42M | 0.02M | 0.21M | -0.15M | -0.35M | -0.04M | 0.07M | -0.01M | -1.03M | -0.02M | 0.31M | -0.23M | 0.01M | 0.04M | 0.04M | 0.14M | -0.10M | 0.03M | 0.14M | -17.79M | -0.41M | -1.35M | 2.85M | 1.70M | 2.42M | -1.46M | 2.12M | 1.10M | -1.42M | 3.22M | 1.69M | -3.14M | -3.27M | 3.13M | 0.38M | -0.98M | -1.19M | 1.23M | 0.29M | 11.07M | -0.28M | 0.29M | 0.32M | -8.84M | -0.44M | 4.80M | 3.30M | -0.33M | 0.73M | 5.23M | 2.88M | -2.06M | 0.26M | 3.98M | -0.48M |
|
Profit After Tax
|
4.04M | 0.15M | -16.70M | -5.40M | 2.73M | -3.30M | -7.84M | -4.83M | 7.05M | 2.91M | -8.96M | -4.45M | 6.21M | 3.41M | -6.90M | -3.85M | 5.20M | 4.63M | -5.13M | -3.18M | 7.45M | 6.00M | -5.73M | -3.14M | 6.88M | 24.00M | -4.99M | -2.21M | 5.03M | 2.52M | -8.55M | -3.57M | 5.47M | 2.93M | -3.07M | 5.87M | 3.89M | -4.31M | -4.70M | 3.55M | 4.48M | -5.57M | -3.91M | 3.76M | 1.32M | -16.31M | -5.08M | 9.68M | 7.88M | 4.08M | -1.44M | 15.53M | 10.16M | -2.34M | 2.14M | 16.83M | 8.40M | -5.73M | 0.73M | 10.19M | -1.32M |
|
Income from Continuing Operations
|
4.04M | 0.15M | -16.70M | -5.40M | 2.73M | -3.30M | -7.61M | -4.83M | 7.05M | 2.91M | -8.89M | -4.45M | 6.21M | 3.41M | -6.90M | -3.85M | 5.20M | 4.63M | -5.13M | -3.18M | 7.45M | 6.00M | -5.73M | -3.14M | 6.89M | 24.00M | -4.99M | -2.21M | 5.03M | 2.52M | -8.55M | -3.57M | 5.47M | 2.93M | -3.07M | 5.87M | 3.89M | -4.31M | -4.70M | 3.55M | 4.48M | -5.57M | -3.91M | 3.76M | 1.32M | -16.31M | -5.08M | 9.68M | 7.88M | 4.08M | -1.44M | 15.53M | 10.16M | -2.34M | 2.14M | 16.83M | 8.40M | -5.73M | 0.73M | 10.19M | -1.32M |
|
Consolidated Net Income
|
4.04M | 0.15M | -16.70M | -5.40M | 2.73M | -3.30M | -7.61M | -4.83M | 7.05M | 2.91M | -8.89M | -4.45M | 6.21M | 3.41M | -6.90M | -3.85M | 5.20M | 4.63M | -5.13M | -3.18M | 7.45M | 6.00M | -5.73M | -3.14M | 6.89M | 24.00M | -4.99M | -2.21M | 5.03M | 2.52M | -8.55M | -3.57M | 5.47M | 2.93M | -3.07M | 5.87M | 3.89M | -4.31M | -4.70M | 3.55M | 4.48M | -5.57M | -3.91M | 3.76M | 1.32M | -16.31M | -5.08M | 9.68M | 7.88M | 4.08M | -1.44M | 15.53M | 10.16M | -2.34M | 2.14M | 16.83M | 8.40M | -5.73M | 0.73M | 10.19M | -1.32M |
|
Income towards Parent Company
|
4.04M | 0.15M | -16.70M | -5.40M | 2.73M | -3.30M | -7.61M | -4.83M | 7.05M | 2.91M | -8.89M | -4.45M | 6.21M | 3.41M | -6.90M | -3.85M | 5.20M | 4.63M | -5.13M | -3.18M | 7.45M | 6.00M | -5.73M | -3.14M | 6.89M | 24.00M | -4.99M | -2.21M | 5.03M | 2.52M | -8.55M | -3.57M | 5.47M | 2.93M | -3.07M | 5.87M | 3.89M | -4.31M | -4.70M | 3.55M | 4.48M | -5.57M | -3.91M | 3.76M | 1.32M | -16.31M | -5.08M | 9.68M | 7.88M | 4.08M | -1.44M | 15.53M | 10.16M | -2.34M | 2.14M | 16.83M | 8.40M | -5.73M | 0.73M | 10.19M | -1.32M |
|
Net Income towards Common Stockholders
|
4.04M | 0.15M | -16.70M | -5.40M | 2.73M | -3.30M | -7.61M | -4.83M | 7.05M | 2.91M | -8.89M | -4.45M | 6.21M | 3.41M | -6.90M | -3.85M | 5.20M | 4.63M | -5.13M | -3.18M | 7.45M | 6.00M | -5.73M | -3.14M | 6.89M | 24.00M | -4.99M | -2.21M | 5.03M | 2.52M | -8.55M | -3.57M | 5.47M | 2.93M | -3.07M | 5.87M | 3.89M | -4.31M | -4.70M | 3.55M | 4.48M | -5.57M | -3.91M | 3.76M | 1.32M | -16.31M | -5.08M | 9.68M | 7.88M | 4.08M | -1.44M | 15.53M | 10.16M | -2.34M | 2.14M | 16.83M | 8.40M | -5.73M | 0.73M | 10.19M | -1.32M |
|
EPS (Basic)
|
0.28 | 0.01 | -1.18 | -0.38 | 0.19 | -0.23 | -0.53 | -0.34 | 0.49 | 0.20 | -0.62 | -0.31 | 0.43 | 0.23 | -0.47 | -0.26 | 0.35 | 0.31 | -0.35 | -0.21 | 0.50 | 0.40 | -0.38 | -0.21 | 0.46 | 1.59 | -0.33 | -0.15 | 0.33 | 0.16 | -0.56 | -0.23 | 0.36 | 0.19 | -0.20 | 0.38 | 0.25 | -0.28 | -0.30 | 0.23 | 0.28 | -0.35 | -0.25 | 0.24 | 0.08 | -1.02 | -0.32 | 0.60 | 0.49 | 0.26 | -0.09 | 0.95 | 0.62 | -0.15 | 0.13 | 1.04 | 0.52 | -0.35 | 0.05 | 0.65 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
0.28 | 0.01 | -1.18 | -0.38 | 0.19 | -0.23 | -0.53 | -0.34 | 0.49 | 0.20 | -0.62 | -0.31 | 0.42 | 0.23 | -0.47 | -0.26 | 0.35 | 0.31 | -0.34 | -0.21 | 0.49 | 0.39 | -0.38 | -0.21 | 0.45 | 1.57 | -0.33 | -0.15 | 0.33 | 0.16 | -0.56 | -0.23 | 0.35 | 0.19 | -0.20 | 0.38 | 0.25 | -0.28 | -0.30 | 0.23 | 0.28 | -0.35 | -0.25 | 0.24 | 0.08 | -1.02 | -0.32 | 0.60 | 0.48 | 0.25 | -0.09 | 0.95 | 0.62 | -0.14 | 0.13 | 1.04 | 0.52 | -0.35 | 0.05 | 0.65 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
14.17M | 14.15M | 14.13M | 14.21M | 14.27M | 14.29M | 14.23M | 14.30M | 14.37M | 14.44M | 14.39M | 14.44M | 14.57M | 14.65M | 14.62M | 14.72M | 14.72M | 14.82M | 14.76M | 14.82M | 14.89M | 14.97M | 14.91M | 14.97M | 15.04M | 15.13M | 15.07M | 15.13M | 15.21M | 15.32M | 15.24M | 15.32M | 15.39M | 15.49M | 15.49M | 15.56M | 15.65M | 15.59M | 15.65M | 15.73M | 15.73M | 15.76M | 15.82M | 15.92M | 16.03M | 15.95M | 16.03M | 16.11M | 16.21M | 16.14M | 16.21M | 16.27M | 16.35M | 16.30M | 16.26M | 16.30M | 16.38M | 16.36M | 15.76M | 15.75M | 15.76M |
|
Shares Outstanding (Diluted Average)
|
14.17M | 14.17M | 14.13M | | 14.29M | 14.29M | 14.23M | 14.30M | 14.39M | 14.63M | 14.39M | 14.44M | 14.65M | 14.79M | 14.62M | 14.72M | 14.87M | 15.05M | 14.99M | 14.82M | 15.18M | 15.32M | 15.12M | 14.97M | 15.15M | 15.29M | 15.27M | 15.13M | 15.29M | 15.48M | 15.24M | 15.32M | 15.44M | 15.58M | 15.49M | 15.57M | 15.71M | 15.69M | 15.65M | 15.75M | 15.77M | 15.76M | 15.82M | 15.93M | 16.08M | 15.95M | 16.03M | 16.11M | 16.25M | 16.19M | 16.21M | 16.29M | 16.43M | 16.39M | 16.39M | 16.30M | 16.38M | 16.37M | 15.77M | 15.75M | 15.77M |
|
EBITDA
|
5.37M | 0.13M | -6.76M | -5.16M | 3.17M | -2.83M | -7.81M | -4.56M | 7.72M | 3.15M | -8.83M | -4.16M | 6.76M | 3.72M | -6.88M | -3.54M | 6.01M | 4.79M | -4.89M | -2.84M | 7.94M | 6.52M | -5.67M | -2.85M | 7.51M | 6.53M | -5.25M | -3.27M | 8.41M | 4.68M | -5.87M | -4.47M | 8.86M | 4.96M | -3.60M | 10.18M | 6.37M | -7.04M | -7.03M | 7.71M | 5.83M | -5.78M | -4.29M | 6.07M | 2.52M | -4.63M | -4.74M | 11.17M | 8.80M | -4.59M | -1.31M | 21.25M | 14.71M | -2.77M | 2.97M | 21.89M | 11.11M | -8.12M | -0.09M | 15.37M | -1.69M |
|
Interest Expenses
|
0.40M | 0.25M | 0.20M | 0.21M | 0.39M | 0.30M | 0.22M | 0.26M | 0.46M | 0.40M | 0.44M | 0.33M | 0.47M | 0.32M | 0.18M | 0.33M | 0.51M | 0.39M | 0.23M | 0.30M | 0.45M | 0.38M | 0.15M | 0.26M | 0.49M | 0.33M | 0.14M | 0.29M | 0.53M | 0.46M | 0.27M | 0.45M | 0.82M | 0.63M | 0.70M | 0.91M | 0.60M | 0.25M | 0.40M | 0.49M | 0.42M | 0.22M | 0.29M | 0.36M | 0.33M | 0.22M | 0.43M | 0.70M | 0.57M | 0.29M | 0.71M | 1.08M | 0.77M | 0.12M | 0.21M | 0.32M | -0.02M | -0.16M | 0.06M | 0.20M | 0.04M |
|
Tax Rate
|
18.90% | 225.20% | -140.41% | -0.52% | 1.55% | -5.60% | 5.22% | -0.33% | 2.84% | -5.48% | 3.75% | 0.83% | 1.19% | -0.41% | 12.95% | 0.49% | 5.55% | -5.27% | -0.27% | -1.24% | 0.51% | 2.23% | 1.65% | -0.93% | 1.99% | -286.69% | 7.62% | 37.89% | 36.17% | 40.30% | -39.46% | 29.04% | 27.89% | 27.34% | 31.62% | 35.41% | 30.23% | 42.15% | 41.08% | 46.80% | 7.89% | 14.96% | 23.26% | 24.57% | 18.21% | -211.36% | 5.26% | 2.96% | 3.89% | 185.63% | 23.54% | 23.61% | 24.54% | 12.38% | 25.46% | 23.70% | 25.50% | 26.41% | 26.36% | 28.12% | 26.76% |