|
Revenue
|
28.05M | 29.07M | 30.80M | 30.40M | 34.55M | 34.95M | 35.30M | 35.02M | 36.65M | 44.65M | 43.25M | 40.82M | 41.16M | 41.59M | 42.66M | 40.92M | 40.95M | 44.77M | 40.36M | 39.86M | 41.75M | 41.85M | 42.45M | 40.03M | 43.86M | 43.63M | 44.80M | 48.83M | 42.20M | 49.44M | 46.37M | 49.20M | 55.02M | 45.47M | 47.74M | 52.29M | 45.55M | 49.74M | 46.27M | 58.32M | 49.08M | 51.46M | 49.29M | 49.73M | 51.61M | 47.06M | 46.38M | 45.23M | 46.27M | 49.19M | 44.59M | 46.74M | 47.00M | 47.67M | 44.52M | 49.04M | 50.12M | 55.29M | 53.76M |
|
Cost of Revenue
|
16.63M | 18.22M | 19.30M | 19.46M | 22.67M | 23.09M | 22.29M | 21.76M | 23.36M | 25.00M | 26.79M | 25.23M | 26.83M | 27.07M | 27.09M | 25.20M | 25.24M | 26.38M | 24.64M | 25.10M | 24.82M | 26.92M | 26.95M | 24.50M | 30.00M | 27.03M | 30.42M | 30.07M | 33.17M | 32.22M | 33.09M | 34.17M | 35.31M | 34.15M | 34.72M | 35.05M | 33.58M | 27.08M | 29.22M | 30.00M | 33.27M | 31.70M | 35.05M | 31.67M | 31.17M | 32.75M | 30.63M | 28.90M | 30.46M | 29.36M | 26.82M | 35.86M | 31.93M | 31.81M | 30.76M | 31.34M | 31.91M | 33.65M | 35.47M |
|
Gross Profit
|
11.42M | 10.85M | 11.50M | 10.94M | 11.88M | 11.86M | 13.01M | 13.26M | 13.29M | 19.65M | 16.46M | 15.60M | 14.33M | 14.52M | 15.56M | 15.71M | 15.71M | 18.39M | 15.72M | 14.75M | 16.92M | 14.93M | 15.49M | 15.53M | 13.86M | 16.60M | 14.38M | 18.76M | 9.03M | 17.22M | 13.28M | 15.03M | 19.71M | 11.32M | 13.03M | 17.24M | 11.97M | 22.66M | 17.05M | 28.32M | 15.80M | 19.75M | 14.24M | 18.06M | 20.44M | 14.31M | 15.75M | 16.33M | 15.81M | 19.82M | 17.77M | 10.89M | 15.07M | 15.86M | 13.76M | 17.70M | 18.21M | 21.64M | 18.29M |
|
Other Operating Expenses
|
27.43M | 28.74M | 29.03M | 29.82M | 32.83M | 34.10M | 34.35M | 33.47M | 35.64M | 38.59M | 40.56M | 39.38M | 40.17M | 40.60M | 41.07M | 39.58M | 39.94M | 40.58M | 39.99M | 39.71M | 40.37M | 41.50M | 42.13M | 38.55M | 44.21M | 41.45M | 44.17M | 45.94M | 46.89M | 45.41M | 45.30M | 48.92M | 49.73M | 48.72M | 49.49M | 50.65M | 49.64M | 41.46M | 43.84M | 44.92M | 49.62M | 47.70M | 50.58M | 46.34M | 47.81M | 46.78M | 47.29M | 43.87M | 48.09M | 46.97M | 42.45M | 49.85M | 49.50M | 48.52M | 46.97M | 48.50M | 49.09M | 51.07M | 52.99M |
|
Operating Expenses
|
27.43M | 28.74M | 29.03M | 29.82M | 32.83M | 34.10M | 34.35M | 33.47M | 35.64M | 38.59M | 40.56M | 39.38M | 40.17M | 40.60M | 41.07M | 39.58M | 39.94M | 40.58M | 39.99M | 39.71M | 40.37M | 41.50M | 42.13M | 38.55M | 44.21M | 41.45M | 44.17M | 45.94M | 46.89M | 45.41M | 45.30M | 48.92M | 49.73M | 48.72M | 49.49M | 50.65M | 49.64M | 41.46M | 43.84M | 44.92M | 49.62M | 47.70M | 50.58M | 46.34M | 47.81M | 46.78M | 47.29M | 43.87M | 48.09M | 46.97M | 42.45M | 49.85M | 49.50M | 48.52M | 46.97M | 48.50M | 49.09M | 51.07M | 52.99M |
|
Operating Income
|
2.57M | 2.69M | 2.65M | 2.67M | 2.88M | 2.85M | 2.88M | 2.89M | 2.90M | 2.12M | 0.94M | 0.51M | 0.35M | 0.34M | 0.56M | 1.33M | 0.35M | 1.47M | 0.13M | 0.05M | 0.48M | 0.12M | 0.11M | 0.52M | -0.12M | 0.76M | 2.14M | 2.12M | 2.36M | 2.54M | 2.21M | 2.44M | 2.33M | 2.31M | 2.19M | 2.15M | -2.15M | 1.85M | 1.83M | 5.80M | 2.11M | 2.27M | 2.14M | 2.01M | 2.34M | 2.53M | 2.64M | 2.42M | 2.54M | 2.56M | 2.33M | 2.63M | 2.56M | 2.42M | 2.48M | 2.34M | 2.44M | 2.52M | 2.63M |
|
EBIT
|
2.57M | 2.69M | 2.65M | 2.67M | 2.88M | 2.85M | 2.88M | 2.89M | 2.90M | 2.12M | 0.94M | 0.51M | 0.35M | 0.34M | 0.56M | 1.33M | 0.35M | 1.47M | 0.13M | 0.05M | 0.48M | 0.12M | 0.11M | 0.52M | -0.12M | 0.76M | 2.14M | 2.12M | 2.36M | 2.54M | 2.21M | 2.44M | 2.33M | 2.31M | 2.19M | 2.15M | -2.15M | 1.85M | 1.83M | 5.80M | 2.11M | 2.27M | 2.14M | 2.01M | 2.34M | 2.53M | 2.64M | 2.42M | 2.54M | 2.56M | 2.33M | 2.63M | 2.56M | 2.42M | 2.48M | 2.34M | 2.44M | 2.52M | 2.63M |
|
Non Operating Income
|
2.25M | 2.33M | 2.33M | 2.35M | 2.47M | 2.38M | 2.43M | 2.54M | 2.42M | 2.75M | 2.93M | 3.24M | 3.00M | 3.02M | 3.35M | 3.32M | 3.63M | 3.36M | 3.18M | 4.03M | 3.35M | 3.24M | 3.22M | 3.19M | 3.19M | 2.98M | 3.13M | 3.77M | 3.24M | 2.97M | 2.96M | 3.63M | 2.87M | 2.51M | 2.77M | 3.61M | 2.95M | 3.11M | 3.05M | 2.43M | 3.44M | 3.47M | 3.26M | 3.50M | 3.45M | 3.40M | 3.30M | 3.48M | 3.96M | 3.95M | 3.72M | 3.83M | 4.06M | 4.26M | 3.85M | 4.04M | 4.72M | 3.78M | 3.79M |
|
EBT
|
1.93M | 0.33M | 1.77M | 0.59M | 1.72M | 0.85M | 0.96M | 1.55M | 1.01M | 6.06M | 2.69M | 1.44M | 0.99M | 0.99M | 1.59M | 1.34M | 1.01M | 4.19M | 0.36M | 0.14M | 1.38M | 0.36M | 0.32M | 1.47M | -0.35M | 2.19M | 0.63M | 2.89M | -6.35M | 4.03M | 1.07M | 0.28M | 5.29M | -5.59M | -1.74M | 1.64M | -10.23M | 8.28M | 2.43M | 15.02M | -0.55M | 3.75M | -1.29M | 3.39M | 3.80M | -2.12M | -0.95M | 1.36M | -1.82M | 2.22M | 2.14M | -3.10M | -2.51M | -0.85M | -2.45M | 0.55M | 1.03M | 4.22M | 0.77M |
|
Tax Provisions
|
0.16M | 0.14M | 0.12M | 0.04M | 0.10M | 0.07M | 0.21M | 0.41M | 0.09M | 0.10M | 0.08M | 0.31M | 0.17M | 0.11M | 0.14M | 0.06M | 0.32M | 1.11M | -0.53M | 0.03M | 0.48M | 0.59M | 0.17M | 0.13M | -0.13M | 1.06M | -0.16M | 1.28M | -1.33M | 0.85M | 0.26M | 0.97M | 1.12M | -1.16M | -0.37M | 1.28M | -2.14M | 2.17M | 0.70M | 2.58M | 0.38M | 0.79M | -0.75M | 1.81M | 0.95M | 1.14M | 0.43M | 0.74M | -0.37M | 1.22M | 0.79M | 0.54M | -0.51M | -0.17M | -0.46M | 0.13M | 0.23M | 0.90M | 0.59M |
|
Profit After Tax
|
0.47M | 0.19M | 1.70M | 0.93M | 1.66M | 0.78M | 1.08M | 0.91M | 0.92M | 5.96M | 2.68M | 1.46M | 0.82M | 0.88M | 1.45M | 1.28M | 0.69M | 3.35M | 0.24M | 0.11M | 0.90M | 0.24M | 0.15M | 1.35M | -0.22M | 1.46M | 0.75M | 2.54M | -5.02M | 3.19M | 0.93M | 0.20M | 4.16M | -4.43M | -1.39M | 1.27M | -8.09M | 6.53M | 1.88M | 11.85M | -0.43M | 2.96M | -0.92M | 2.67M | 2.84M | -1.68M | -0.68M | 1.05M | -1.45M | 1.74M | 1.76M | -2.23M | -2.00M | -0.68M | -2.00M | 0.41M | 0.80M | 3.32M | 0.58M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.42M | 4.09M | 1.08M | -2.95M | 6.49M | -5.34M | 0.94M | 3.42M | -8.46M | 1.35M | -0.73M | 4.40M | 0.74M | 4.00M | 0.71M | -3.56M | 2.19M | -4.87M | -2.78M | -2.11M | -2.38M | 0.49M | -1.49M | 1.19M | -0.11M | 0.24M | -1.75M | 0.10M | 0.77M | 2.61M | -0.85M |
|
Income from Continuing Operations
|
1.77M | 0.19M | 1.65M | 0.55M | 1.62M | 0.78M | 0.74M | 1.14M | 0.92M | 5.96M | 2.61M | 1.13M | 0.82M | 0.88M | 1.45M | 1.28M | 0.69M | 3.08M | 0.90M | 0.11M | 0.90M | -0.23M | 0.15M | 1.35M | -0.22M | 1.12M | 0.79M | 1.61M | -5.02M | 3.19M | 0.82M | -0.70M | 4.16M | -4.43M | -1.38M | 0.36M | -8.09M | 6.11M | 1.73M | 12.44M | -0.92M | 2.96M | -0.55M | 1.58M | 2.84M | -3.26M | -1.38M | 0.62M | -1.45M | 1.00M | 1.35M | -3.64M | -2.00M | -0.68M | -2.00M | 0.41M | 0.80M | 3.32M | 0.18M |
|
Consolidated Net Income
|
1.77M | 0.19M | 1.65M | 0.55M | 1.62M | 0.78M | 0.74M | 1.14M | 0.92M | 5.96M | 2.61M | 1.13M | 0.82M | 0.88M | 1.45M | 1.28M | 0.69M | 3.08M | 0.90M | 0.11M | 0.90M | -0.23M | 0.15M | 1.35M | -0.22M | 1.12M | 0.79M | 1.61M | -5.02M | 3.19M | 0.82M | -0.70M | 4.16M | -4.43M | -1.38M | 0.36M | -8.09M | 6.11M | 1.73M | 12.44M | -0.92M | 2.96M | -0.55M | 1.58M | 2.84M | -3.26M | -1.38M | 0.62M | -1.45M | 1.00M | 1.35M | -3.64M | -2.00M | -0.68M | -2.00M | 0.41M | 0.80M | 3.32M | 0.18M |
|
Income towards Parent Company
|
1.77M | 0.19M | 1.65M | 0.55M | 1.62M | 0.78M | 0.74M | 1.14M | 0.92M | 5.96M | 2.61M | 1.13M | 0.82M | 0.88M | 1.45M | 1.28M | 0.69M | 3.08M | 0.90M | 0.11M | 0.90M | -0.23M | 0.15M | 1.35M | -0.22M | 1.12M | 0.79M | 1.61M | -5.02M | 3.19M | 0.82M | -0.70M | 4.16M | -4.43M | -1.38M | 0.36M | -8.09M | 6.11M | 1.73M | 12.44M | -0.92M | 2.96M | -0.55M | 1.58M | 2.84M | -3.26M | -1.38M | 0.62M | -1.45M | 1.00M | 1.35M | -3.64M | -2.00M | -0.68M | -2.00M | 0.41M | 0.80M | 3.32M | 0.18M |
|
Preferred Dividend Payments
|
0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Net Income towards Common Stockholders
|
0.34M | 0.07M | 1.58M | 0.80M | 1.53M | 0.65M | 0.96M | 0.79M | 0.80M | 5.84M | 2.56M | 1.34M | 0.70M | 0.76M | 1.33M | 1.17M | 0.59M | 3.25M | 0.14M | 0.01M | 0.80M | 0.14M | 0.05M | 1.25M | -0.32M | 1.36M | 0.65M | 2.44M | -5.12M | 3.08M | 0.83M | 0.10M | 4.06M | -4.53M | -1.49M | 1.17M | -8.19M | 6.53M | 1.88M | 12.15M | -0.53M | 2.96M | -1.01M | 2.56M | 2.74M | -1.78M | -0.78M | 0.95M | -1.54M | 1.64M | 1.66M | -2.33M | -2.10M | -0.78M | -2.10M | 0.31M | 0.70M | 3.32M | 0.48M |
|
EPS (Basic)
|
0.02 | | 0.07 | 0.04 | 0.07 | 0.03 | 0.05 | 0.04 | 0.04 | 0.27 | 0.12 | 0.07 | 0.03 | 0.04 | 0.06 | 0.06 | 0.03 | 0.16 | 0.01 | | 0.04 | 0.01 | | 0.06 | -0.02 | 0.07 | 0.03 | 0.12 | -0.25 | 0.15 | 0.04 | 0.01 | 0.20 | -0.22 | -0.07 | 0.06 | -0.40 | 0.31 | 0.09 | 0.58 | -0.03 | 0.14 | -0.05 | 0.13 | 0.13 | -0.09 | -0.04 | 0.05 | -0.08 | 0.08 | 0.08 | -0.12 | -0.10 | -0.04 | -0.10 | 0.01 | 0.03 | 0.16 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| | 0.07 | 0.03 | | 0.03 | 0.04 | 0.03 | | 0.26 | 0.12 | 0.06 | | 0.04 | 0.06 | 0.06 | | 0.15 | | | | 0.01 | | | | | | | -0.25 | 0.15 | | | 0.19 | -0.22 | -0.07 | 0.06 | -0.40 | 0.30 | 0.09 | 0.56 | -0.03 | 0.14 | -0.05 | 0.13 | 0.13 | -0.09 | -0.04 | 0.05 | -0.08 | 0.08 | 0.08 | -0.12 | -0.10 | -0.04 | -0.10 | 0.01 | 0.03 | 0.15 | 0.02 |
|
EBITDA
|
2.57M | 2.69M | 2.65M | 2.67M | 2.88M | 2.85M | 2.88M | 2.89M | 2.90M | 2.12M | 0.94M | 0.51M | 0.35M | 0.34M | 0.56M | 1.33M | 0.35M | 1.47M | 0.13M | 0.05M | 0.48M | 0.12M | 0.11M | 0.52M | -0.12M | 0.76M | 2.14M | 2.12M | 2.36M | 2.54M | 2.21M | 2.44M | 2.33M | 2.31M | 2.19M | 2.15M | -2.15M | 1.85M | 1.83M | 5.80M | 2.11M | 2.27M | 2.14M | 2.01M | 2.34M | 2.53M | 2.64M | 2.42M | 2.54M | 2.56M | 2.33M | 2.63M | 2.56M | 2.42M | 2.48M | 2.34M | 2.44M | 2.52M | 2.63M |
|
Interest Expenses
|
0.64M | 0.65M | 0.65M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.58M | 0.44M | 0.44M | 0.44M | 0.43M | 0.43M | 0.39M | 0.36M | 0.35M | 0.35M | 0.36M | 0.36M | 0.37M | 0.39M | 0.40M | 0.41M | 0.41M | 0.42M | 0.44M | 0.45M | 0.46M | 0.51M | 0.53M | 0.54M | 0.55M | 0.55M | 0.53M | 0.51M | 0.48M | 0.41M | 0.36M | 0.36M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.41M | 0.52M | 0.66M | 0.75M | 0.81M | 0.85M | 0.86M | 0.85M | 0.87M | 0.87M | 0.83M | 0.77M | 0.77M | 0.78M |
|
Tax Rate
|
8.24% | 42.17% | 6.50% | 6.13% | 5.58% | 8.55% | 22.28% | 26.55% | 8.80% | 1.70% | 2.83% | 21.62% | 17.42% | 11.05% | 8.57% | 4.19% | 31.58% | 26.45% | -145.75% | 20.83% | 34.74% | 165.27% | 53.00% | 8.68% | 36.31% | 48.65% | -24.88% | 44.34% | 20.89% | 21.03% | 23.79% | 354.55% | 21.25% | 20.81% | 21.10% | 78.24% | 20.93% | 26.24% | 28.98% | 17.16% | -68.74% | 21.10% | 57.70% | 53.42% | 25.13% | -54.09% | -45.84% | 54.47% | 20.46% | 55.07% | 36.95% | -17.28% | 20.27% | 19.43% | 18.58% | 24.40% | 22.51% | 21.35% | 76.46% |