|
Revenue
|
212.76M | 209.19M | 215.20M | 294.38M | 299.00M | 348.55M | 319.94M | 382.05M | 367.37M | 342.56M | 291.72M | 338.06M | 330.80M | 303.99M | 290.47M | 346.91M | 386.05M | 376.62M | 326.69M | 345.87M | 315.25M | 276.92M | 237.50M | 258.35M | 273.61M | 268.25M | 254.90M | 334.89M | 356.19M | 331.44M | 308.17M | 375.60M | 452.92M | 456.98M | 429.59M | 445.92M | 429.15M | 384.23M | 319.74M | 354.38M | 248.30M | 299.92M | 331.55M | 463.12M | 556.08M | 668.47M | 624.59M | 696.33M | 709.18M | 634.44M | 520.04M | 573.08M | 569.27M | 526.41M | 489.41M | 526.64M | 526.25M | 470.00M | 418.78M | 492.94M | 496.48M | 490.65M |
|
Cost of Revenue
|
169.41M | 171.73M | 176.72M | 230.96M | 238.62M | 281.06M | 257.82M | 306.68M | 295.88M | 276.50M | 234.79M | 266.15M | 261.85M | 240.97M | 230.23M | 275.47M | 311.42M | 305.08M | 268.34M | 279.94M | 255.84M | 218.17M | 188.26M | 199.82M | 205.69M | 211.04M | 203.50M | 258.45M | 283.04M | 265.35M | 248.37M | 294.78M | 356.06M | 365.36M | 356.75M | 366.38M | 351.49M | 311.10M | 251.13M | 282.52M | 196.24M | 239.97M | 260.37M | 354.67M | 428.70M | 520.87M | 497.82M | 555.11M | 560.55M | 527.47M | 430.81M | 452.64M | 441.87M | 414.48M | 375.68M | 407.54M | 406.55M | 363.14M | 313.26M | 374.50M | 374.68M | 373.03M |
|
Gross Profit
|
43.35M | 37.45M | 38.48M | 63.42M | 60.38M | 67.49M | 62.12M | 75.37M | 71.49M | 66.06M | 56.93M | 71.91M | 68.95M | 63.02M | 60.25M | 71.45M | 74.63M | 71.54M | 58.35M | 65.93M | 59.41M | 58.75M | 49.24M | 58.53M | 67.92M | 57.22M | 51.41M | 76.44M | 73.15M | 66.09M | 59.80M | 80.82M | 96.86M | 91.61M | 72.84M | 79.54M | 77.66M | 73.13M | 68.61M | 71.86M | 52.06M | 59.95M | 71.17M | 108.46M | 127.37M | 147.60M | 126.77M | 141.23M | 148.63M | 106.97M | 89.23M | 120.44M | 127.40M | 111.93M | 113.73M | 119.10M | 119.70M | 106.85M | 105.52M | 118.44M | 121.80M | 117.63M |
|
Amortization - Intangibles
|
| | | | | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.25M | 0.25M | 0.25M | 0.32M | 0.33M | 0.35M | 0.35M | 0.40M | 0.37M | 0.38M | 0.41M | 0.58M | 0.61M | 0.57M | 0.60M | 0.63M | 0.59M | 0.60M | 0.62M | 1.12M | 1.23M | 1.18M | 1.37M | 1.33M | 1.39M | 1.49M | 1.37M | 1.81M | 1.66M | 1.74M |
|
Depreciation & Amortization - Total
|
3.26M | 3.27M | 3.53M | 3.47M | 3.51M | 4.43M | 4.19M | 4.77M | 4.91M | 4.95M | 5.33M | 5.29M | 5.30M | 5.12M | 5.63M | 5.45M | 5.47M | 4.42M | 4.55M | 4.59M | 4.63M | 4.41M | 4.52M | 4.51M | 4.55M | 4.17M | 4.37M | 4.31M | 4.32M | 3.88M | 4.07M | 4.02M | 4.16M | 3.95M | 4.50M | 4.43M | 4.49M | 4.29M | 4.47M | 4.52M | 4.56M | 4.35M | 4.51M | 4.65M | 4.66M | 4.24M | 4.39M | 4.35M | 4.35M | 4.06M | 4.52M | 5.08M | 5.25M | 5.01M | 6.21M | 6.01M | 5.84M | 5.74M | 6.96M | 6.48M | 6.56M | 6.24M |
|
Selling, General & Administrative
|
10.33M | 9.39M | 10.63M | 13.21M | 13.67M | 16.46M | 15.82M | 18.37M | 17.51M | 16.77M | 15.61M | 18.15M | 18.17M | 15.62M | 16.58M | 18.94M | 18.15M | 18.26M | 16.88M | 17.33M | 16.01M | 15.94M | 15.70M | 16.04M | 16.01M | 16.00M | 15.00M | 18.16M | 17.89M | 16.65M | 16.96M | 18.87M | 21.52M | 21.20M | 19.52M | 20.13M | 19.40M | 18.55M | 18.79M | 19.06M | 17.01M | 16.51M | 18.87M | 23.05M | 26.46M | 24.81M | 30.29M | 29.62M | 31.97M | 26.93M | 25.48M | 33.19M | 31.68M | 26.18M | 31.19M | 30.15M | 29.17M | 28.23M | 25.50M | 31.37M | 31.27M | 31.13M |
|
Other Operating Expenses
|
192.34M | 196.51M | 201.19M | 258.56M | 9.60M | 6.14M | 1.27M | 344.32M | 333.08M | 314.16M | 276.79M | 302.44M | 298.99M | 276.88M | 266.11M | 313.42M | 352.90M | 347.47M | 329.52M | 317.89M | 316.70M | 253.92M | 222.18M | 235.43M | 242.55M | 245.92M | 236.10M | 299.05M | 322.17M | 303.48M | 286.91M | 337.80M | 400.61M | 410.86M | 401.57M | 412.49M | 396.86M | 355.50M | 293.06M | 325.09M | 231.77M | 277.17M | 300.48M | 400.69M | 479.74M | 574.22M | 550.07M | 37.30M | 38.61M | 14.25M | 4.81M | 512.55M | 502.46M | 470.54M | 434.64M | 470.05M | 471.84M | 423.96M | 373.10M | 442.34M | 442.71M | 441.53M |
|
Operating Expenses
|
207.17M | 210.46M | 216.74M | 277.07M | 285.10M | 339.23M | 316.00M | 369.79M | 357.62M | 337.94M | 299.91M | 328.48M | 324.78M | 299.82M | 290.60M | 340.68M | 378.94M | 372.50M | 353.36M | 342.52M | 339.65M | 276.47M | 244.68M | 258.31M | 265.27M | 268.23M | 257.56M | 323.84M | 346.56M | 326.16M | 310.15M | 363.25M | 428.60M | 438.36M | 427.82M | 439.85M | 423.21M | 380.65M | 318.73M | 351.33M | 255.78M | 300.28M | 326.18M | 431.53M | 513.64M | 606.31M | 588.31M | 643.21M | 655.31M | 615.35M | 512.37M | 555.35M | 543.50M | 505.53M | 476.12M | 510.70M | 511.14M | 462.19M | 409.78M | 485.15M | 485.11M | 483.39M |
|
Operating Income
|
5.58M | -1.28M | -1.53M | 17.31M | 13.90M | 9.31M | 3.94M | 12.26M | 9.74M | 4.62M | -8.18M | 9.58M | 6.02M | 4.17M | -0.12M | 6.23M | 7.11M | 4.12M | -26.66M | 3.35M | -24.40M | 0.45M | -7.18M | 0.04M | 8.34M | 0.05M | -2.65M | 11.05M | 9.63M | 5.29M | -1.98M | 12.35M | 24.32M | 18.61M | 1.77M | 6.07M | 5.94M | 3.58M | 1.01M | 3.05M | -7.51M | -0.39M | 5.37M | 31.59M | 42.44M | 62.16M | 36.28M | 53.12M | 53.87M | 19.09M | 7.67M | 17.72M | 25.77M | 20.89M | 13.29M | 15.94M | 15.11M | 7.81M | 9.00M | 7.79M | 11.37M | 7.26M |
|
EBIT
|
5.58M | -1.28M | -1.53M | 17.31M | 13.90M | 9.31M | 3.94M | 12.26M | 9.74M | 4.62M | -8.18M | 9.58M | 6.02M | 4.17M | -0.12M | 6.23M | 7.11M | 4.12M | -26.66M | 3.35M | -24.40M | 0.45M | -7.18M | 0.04M | 8.34M | 0.05M | -2.65M | 11.05M | 9.63M | 5.29M | -1.98M | 12.35M | 24.32M | 18.61M | 1.77M | 6.07M | 5.94M | 3.58M | 1.01M | 3.05M | -7.51M | -0.39M | 5.37M | 31.59M | 42.44M | 62.16M | 36.28M | 53.12M | 53.87M | 19.09M | 7.67M | 17.72M | 25.77M | 20.89M | 13.29M | 15.94M | 15.11M | 7.81M | 9.00M | 7.79M | 11.37M | 7.26M |
|
Other Non Operating Income
|
| | | | | 0.09M | -0.17M | 0.03M | 0.01M | 0.05M | -0.01M | 0.02M | -0.04M | -0.00M | -0.01M | 0.00M | -0.00M | -0.02M | -0.10M | -0.03M | -0.03M | -0.08M | 0.02M | -0.01M | -0.06M | 0.02M | -0.01M | -0.03M | -0.03M | -0.02M | -0.04M | -0.05M | -0.09M | 0.02M | -0.18M | 0.01M | -0.06M | 0.01M | 0.00M | -0.02M | -0.03M | -0.03M | -0.01M | -0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.03M | -0.03M | -0.01M | -0.02M | -0.02M | -0.03M | -0.03M | -0.02M | -0.03M | -0.01M |
|
Non Operating Income
|
| | | | | 0.09M | -0.17M | 0.03M | 0.01M | 0.05M | -0.01M | 0.02M | -0.04M | -0.00M | -0.01M | 0.00M | -0.00M | -0.02M | -0.10M | -0.03M | -0.03M | -0.08M | 0.02M | -0.01M | -0.06M | 0.02M | -0.01M | -0.03M | -0.03M | -0.02M | -0.04M | -0.05M | -0.09M | 0.02M | -0.18M | 0.01M | -0.06M | 0.01M | 0.00M | -0.02M | -0.03M | -0.03M | -0.01M | -0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.03M | -0.03M | -0.01M | -0.02M | -0.02M | -0.03M | -0.03M | -0.02M | -0.03M | -0.01M |
|
EBT
|
5.06M | -1.88M | -2.21M | 16.51M | 13.07M | 6.99M | 0.92M | 10.19M | 7.57M | 2.56M | -10.17M | 7.91M | 4.32M | 2.48M | -1.78M | 4.48M | 5.33M | 2.50M | -28.41M | 1.75M | -25.89M | -1.04M | -8.41M | -1.25M | 7.01M | -1.29M | -4.04M | 9.40M | 7.82M | 3.30M | -4.16M | 10.31M | 21.56M | 15.71M | -1.51M | 2.85M | 2.71M | 1.02M | -1.29M | 0.80M | -9.40M | -2.08M | 3.78M | 29.93M | 40.42M | 60.20M | 34.26M | 51.12M | 51.58M | 16.06M | 4.86M | 13.49M | 21.54M | 16.90M | 9.65M | 11.91M | 10.70M | 3.90M | 4.80M | 3.59M | 7.39M | 3.11M |
|
Tax Provisions
|
1.81M | -0.64M | -4.18M | 6.18M | 5.13M | 0.85M | 0.35M | 3.96M | 3.04M | 0.92M | 1.16M | 2.74M | 1.79M | 1.14M | 1.79M | 1.70M | 1.83M | 0.94M | 1.04M | 0.68M | -3.63M | -0.44M | -3.43M | -0.49M | 3.46M | 0.47M | 0.05M | 1.70M | 3.02M | 1.02M | 2.62M | 2.68M | 5.71M | 4.11M | -0.20M | 0.77M | 0.63M | 0.43M | 0.04M | 0.20M | -2.95M | -0.60M | 1.99M | 7.92M | 10.80M | 15.70M | 10.02M | 13.82M | 14.00M | 4.02M | 1.86M | 3.62M | 6.52M | 4.70M | 2.25M | 3.21M | 3.04M | 1.20M | 1.42M | 1.10M | 2.20M | 1.00M |
|
Profit After Tax
|
3.25M | -1.24M | -1.60M | 10.32M | 7.95M | 6.14M | 0.56M | 6.23M | 4.53M | 1.64M | -10.12M | 5.16M | 2.52M | 1.34M | -1.38M | 2.78M | 3.49M | 1.56M | -26.89M | 1.07M | -22.26M | -0.60M | -4.99M | -0.77M | 3.55M | -1.76M | -2.10M | 7.70M | 4.80M | 2.28M | 4.19M | 7.63M | 15.85M | 11.60M | -1.32M | 2.07M | 2.08M | 0.59M | -0.89M | 0.59M | -6.45M | -1.52M | 1.79M | 22.01M | 29.65M | 44.53M | 24.86M | 37.30M | 37.62M | 12.05M | 3.96M | 9.87M | 15.02M | 12.23M | 7.41M | 8.70M | 7.66M | 2.73M | 3.89M | 2.51M | 5.24M | 2.15M |
|
Income from Continuing Operations
|
3.25M | -1.24M | 1.97M | 10.32M | 7.95M | 6.14M | 0.56M | 6.23M | 4.53M | 1.64M | -11.34M | 5.16M | 2.52M | 1.34M | -3.58M | 2.78M | 3.49M | 1.56M | -29.46M | 1.07M | -22.26M | -0.60M | -4.99M | -0.77M | 3.55M | -1.76M | -4.10M | 7.70M | 4.80M | 2.28M | -6.79M | 7.63M | 15.85M | 11.60M | -1.32M | 2.07M | 2.08M | 0.59M | -1.33M | 0.59M | -6.45M | -1.48M | 1.79M | 22.01M | 29.62M | 44.50M | 24.24M | 37.30M | 37.58M | 12.05M | 3.00M | 9.87M | 15.02M | 12.20M | 7.41M | 8.70M | 7.66M | 2.70M | 3.38M | 2.49M | 5.19M | 2.11M |
|
Consolidated Net Income
|
3.25M | -1.24M | 1.97M | 10.32M | 7.95M | 6.14M | 0.56M | 6.23M | 4.53M | 1.64M | -11.34M | 5.16M | 2.52M | 1.34M | -3.58M | 2.78M | 3.49M | 1.56M | -29.46M | 1.07M | -22.26M | -0.60M | -4.99M | -0.77M | 3.55M | -1.76M | -4.10M | 7.70M | 4.80M | 2.28M | -6.79M | 7.63M | 15.85M | 11.60M | -1.32M | 2.07M | 2.08M | 0.59M | -1.33M | 0.59M | -6.45M | -1.48M | 1.79M | 22.01M | 29.62M | 44.50M | 24.24M | 37.30M | 37.58M | 12.05M | 3.00M | 9.87M | 15.02M | 12.20M | 7.41M | 8.70M | 7.66M | 2.70M | 3.38M | 2.49M | 5.19M | 2.11M |
|
Income towards Parent Company
|
3.25M | -1.24M | 1.97M | 10.32M | 7.95M | 6.14M | 0.56M | 6.23M | 4.53M | 1.64M | -11.34M | 5.16M | 2.52M | 1.34M | -3.58M | 2.78M | 3.49M | 1.56M | -29.46M | 1.07M | -22.26M | -0.60M | -4.99M | -0.77M | 3.55M | -1.76M | -4.10M | 7.70M | 4.80M | 2.28M | -6.79M | 7.63M | 15.85M | 11.60M | -1.32M | 2.07M | 2.08M | 0.59M | -1.33M | 0.59M | -6.45M | -1.48M | 1.79M | 22.01M | 29.62M | 44.50M | 24.24M | 37.30M | 37.58M | 12.05M | 3.00M | 9.87M | 15.02M | 12.20M | 7.41M | 8.70M | 7.66M | 2.70M | 3.38M | 2.49M | 5.19M | 2.11M |
|
Net Income towards Common Stockholders
|
3.25M | -1.24M | 1.97M | 10.32M | 7.95M | 6.14M | 0.56M | 6.23M | 4.53M | 1.64M | -10.12M | 5.16M | 2.52M | 1.34M | -3.58M | 2.78M | 3.49M | 1.56M | -29.46M | 1.07M | -22.26M | -0.60M | -4.99M | -0.77M | 3.55M | -1.76M | -4.10M | 7.70M | 4.80M | 2.28M | -6.79M | 7.63M | 15.85M | 11.60M | -1.32M | 2.07M | 2.08M | 0.59M | -1.33M | 0.59M | -6.45M | -1.48M | 1.79M | 22.01M | 29.62M | 44.50M | 24.24M | 37.30M | 37.58M | 12.05M | 3.00M | 9.87M | 15.02M | 12.20M | 7.41M | 8.70M | 7.66M | 2.70M | 3.38M | 2.49M | 5.19M | 2.11M |
|
EPS (Basic)
|
0.30 | -0.11 | 0.18 | 0.94 | 0.73 | 0.56 | 0.05 | 0.57 | 0.41 | 0.15 | -0.92 | 0.47 | 0.23 | 0.12 | -0.12 | 0.25 | 0.32 | 0.14 | -2.42 | 0.10 | -1.99 | -0.05 | -0.45 | -0.07 | 0.32 | -0.16 | -0.19 | 0.68 | 0.42 | 0.20 | 0.37 | 0.67 | 1.39 | 1.01 | -0.11 | 0.18 | 0.18 | 0.05 | -0.08 | 0.05 | -0.56 | -0.13 | 0.16 | 1.92 | 2.58 | 3.88 | 2.16 | 3.23 | 3.26 | 1.04 | 0.34 | 0.85 | 1.30 | 1.06 | 0.64 | 0.75 | 0.66 | 0.23 | 0.33 | 0.21 | 0.45 | 0.18 |
|
EPS (Weighted Average and Diluted)
|
0.30 | -0.11 | 0.18 | 0.94 | 0.73 | 0.56 | 0.05 | 0.57 | 0.41 | 0.15 | -0.92 | 0.47 | 0.23 | 0.12 | -0.12 | 0.25 | 0.32 | 0.14 | -2.42 | 0.10 | -1.99 | -0.05 | -0.45 | -0.07 | 0.32 | -0.16 | -0.19 | 0.68 | 0.42 | 0.20 | 0.37 | 0.67 | 1.39 | 1.01 | -0.11 | 0.18 | 0.18 | 0.05 | -0.08 | 0.05 | -0.56 | -0.13 | 0.16 | 1.91 | 2.58 | 3.87 | 2.16 | 3.23 | 3.26 | 1.04 | 0.34 | 0.85 | 1.30 | 1.06 | 0.64 | 0.75 | 0.66 | 0.23 | 0.33 | 0.21 | 0.45 | 0.18 |
|
Shares Outstanding (Weighted Average)
|
10.90M | 10.91M | 10.90M | 10.94M | 10.94M | 10.94M | 10.94M | 10.99M | 10.96M | 10.96M | | | | | | | | 11.12M | | | | 11.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.66M | 11.70M | | | 11.74M | 11.74M |
|
Shares Outstanding (Diluted Average)
|
10.92M | 10.92M | 10.92M | 10.95M | 10.95M | 10.95M | 10.95M | 11.00M | 10.99M | 10.97M | | | | | | | | 11.12M | | | | 11.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.66M | 11.70M | | | 11.76M | 11.76M |
|
EBITDA
|
8.84M | 1.99M | 1.99M | 20.78M | 7.95M | 6.14M | 0.56M | 6.23M | 4.12M | 1.47M | -10.13M | 5.17M | 2.65M | 1.30M | -1.33M | 2.83M | 3.52M | 1.64M | -27.17M | 0.43M | -22.22M | -0.41M | -4.49M | -0.72M | 3.57M | -1.76M | -2.10M | 7.70M | 4.80M | 2.28M | 4.19M | 7.63M | 15.85M | 11.60M | -1.32M | 1.00M | 0.79M | 0.15M | -0.36M | -1.96M | -6.51M | -1.17M | 2.10M | 22.72M | 30.00M | 44.86M | 25.69M | 39.02M | 37.44M | 13.76M | 4.01M | 9.57M | 14.87M | 11.84M | 6.99M | 8.66M | 7.66M | 2.33M | 4.49M | 2.30M | 5.20M | 2.12M |
|
Interest Expenses
|
0.52M | 0.60M | 0.68M | 0.81M | 0.83M | 2.24M | 2.08M | 2.11M | 2.18M | 2.12M | 1.95M | 1.70M | 1.67M | 1.69M | 1.65M | 1.75M | 1.78M | 1.60M | 1.65M | 1.56M | 1.47M | 1.41M | 1.25M | 1.28M | 1.27M | 1.34M | 1.38M | 1.63M | 1.79M | 1.97M | 2.14M | 1.99M | 2.67M | 2.92M | 3.10M | 3.24M | 3.17M | 2.57M | 2.30M | 2.24M | 1.89M | 1.69M | 1.59M | 1.66M | 2.02M | 1.95M | 2.01M | 2.00M | 2.27M | 3.01M | 2.80M | 4.22M | 4.20M | 3.95M | 3.63M | 4.01M | 4.39M | 3.88M | 4.18M | 4.18M | 3.96M | 4.14M |
|
Tax Rate
|
35.73% | 34.13% | 188.87% | 37.47% | 39.22% | 12.18% | 38.39% | 38.86% | 40.18% | 35.85% | -11.44% | 34.70% | 41.48% | 46.05% | -100.73% | 37.97% | 34.38% | 37.64% | -3.68% | 38.95% | 14.04% | 42.28% | 40.72% | 38.88% | 49.34% | -36.41% | -1.34% | 18.09% | 38.63% | 30.87% | -62.99% | 26.03% | 26.48% | 26.16% | 12.95% | 27.13% | 23.13% | 42.29% | -3.49% | 25.41% | 31.36% | 28.83% | 52.71% | 26.46% | 26.72% | 26.08% | 29.24% | 27.03% | 27.14% | 25.00% | 38.21% | 26.81% | 30.28% | 27.80% | 23.26% | 26.97% | 28.38% | 30.75% | 29.58% | 30.64% | 29.77% | 32.20% |