|
Revenue
|
27.34M | | 29.93M | 32.89M | 35.86M | 28.00M | 29.44M | 29.54M | 28.73M | 26.52M | 30.14M | 31.95M | 33.24M | 32.54M | 33.11M | 32.83M | 33.23M | | 27.54M | 30.16M | 28.13M | 12.67M | 25.34M | 24.76M | 27.36M | -37.00M | 7.45M | 10.74M | 25.48M | -32.96M | 8.91M | 8.37M | 10.27M | 9.24M | 6.29M | 7.60M | 9.79M | 11.41M | 8.45M | 4.01M | 12.27M | | 8.67M | 8.61M | 12.11M | 15.30M | | | | | | | | | | 2.17M | 4.94M | 5.42M | 5.51M | 6.38M |
|
Cost of Revenue
|
18.48M | | 20.94M | 23.24M | 25.77M | 19.99M | 21.50M | 21.61M | 21.63M | 20.18M | 22.51M | 23.78M | 24.45M | 24.45M | 24.05M | 24.71M | 24.94M | | 21.67M | 22.29M | 21.91M | 12.70M | 19.15M | 18.32M | 18.91M | -28.28M | 5.63M | 6.75M | 17.05M | -22.93M | 6.50M | 6.22M | 6.87M | 6.14M | 5.14M | 5.73M | 7.23M | 9.21M | 6.98M | 2.96M | 8.55M | | 7.25M | 6.86M | 9.03M | 12.67M | | | | | | | | | | 1.07M | 2.58M | 2.59M | 2.92M | 3.60M |
|
Gross Profit
|
8.86M | | 8.99M | 9.65M | 10.09M | 8.01M | 7.94M | 7.94M | 7.09M | 6.34M | 7.63M | 8.18M | 8.79M | 8.09M | 9.06M | 8.13M | 8.29M | | 5.87M | 7.88M | 6.22M | -0.03M | 6.19M | 6.44M | 8.45M | -8.72M | 1.82M | 3.99M | 8.43M | -10.03M | 2.41M | 2.15M | 3.39M | 3.10M | 1.15M | 1.87M | 2.56M | 2.21M | 1.47M | 1.04M | 3.72M | | 1.42M | 1.74M | 3.08M | 2.63M | | | | | | | | | | 1.10M | 2.36M | 2.83M | 2.59M | 2.77M |
|
Selling, General & Administrative
|
7.54M | | 7.46M | 7.39M | 7.16M | 7.47M | 7.86M | 8.13M | 7.83M | 7.64M | 7.49M | 7.29M | 7.29M | 7.22M | 7.38M | 7.30M | 7.61M | | 7.87M | 7.25M | 7.33M | 7.27M | 6.98M | 7.53M | 7.04M | -10.30M | 3.45M | 2.41M | 7.30M | -7.79M | 3.97M | 3.75M | 5.06M | 4.36M | 4.02M | 4.26M | 5.18M | 6.75M | 4.87M | 3.36M | 4.54M | | 3.53M | 3.65M | 2.99M | -0.69M | 0.68M | 0.66M | 0.61M | 1.20M | 1.10M | 1.06M | 0.76M | 1.82M | 1.81M | 3.53M | 3.58M | 4.45M | 4.76M | 4.87M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.33M | -0.28M | -0.39M | 4.87M | -0.30M | 0.24M | -1.35M | -0.49M | 0.00M | 0.21M | 0.33M | | | | | | | | | | -1.95M | | -1.95M | 1.95M | | | | | | | | | | | | | |
|
Operating Expenses
|
7.54M | | 7.46M | 7.39M | 7.16M | 7.47M | 7.86M | 8.13M | 7.83M | 7.64M | 7.49M | 7.29M | 7.29M | 7.22M | 7.38M | 7.30M | 7.61M | | 7.87M | 7.25M | 7.33M | 7.27M | 6.98M | 7.53M | 7.04M | -10.30M | 3.45M | 2.41M | 7.30M | -7.79M | 3.97M | 3.75M | 5.06M | 4.36M | 4.02M | 4.26M | 5.18M | 6.75M | 4.87M | 3.36M | 4.54M | | 3.53M | 3.65M | 2.99M | -0.69M | 0.68M | 0.66M | 0.61M | 1.20M | 1.10M | 1.06M | 0.76M | 1.82M | 1.81M | 3.53M | 3.58M | 4.45M | 4.76M | 4.87M |
|
Operating Income
|
1.32M | | 1.53M | 2.25M | 2.93M | 0.54M | 0.08M | -0.19M | -0.73M | -2.38M | 0.14M | 0.88M | 1.50M | 0.87M | 1.69M | 0.83M | 0.68M | | -2.00M | 0.62M | -1.11M | -7.30M | -0.79M | -1.09M | 1.42M | 1.58M | -1.63M | 1.58M | 1.13M | -3.00M | -1.56M | -1.60M | -1.67M | -1.26M | -2.88M | -2.39M | -2.62M | -4.55M | -3.40M | -2.32M | -0.82M | | -2.11M | -2.85M | 0.09M | -10.23M | -1.09M | -0.66M | -0.61M | -1.20M | -1.10M | -1.06M | -0.76M | -16.92M | -1.81M | -2.43M | -1.22M | -1.62M | -2.17M | -2.10M |
|
EBIT
|
1.32M | | 1.53M | 2.25M | 2.93M | 0.54M | 0.08M | -0.19M | -0.73M | -2.38M | 0.14M | 0.88M | 1.50M | 0.87M | 1.69M | 0.83M | 0.68M | | -2.00M | 0.62M | -1.11M | -7.30M | -0.79M | -1.09M | 1.42M | 1.58M | -1.63M | 1.58M | 1.13M | -3.00M | -1.56M | -1.60M | -1.67M | -1.26M | -2.88M | -2.39M | -2.62M | -4.55M | -3.40M | -2.32M | -0.82M | | -2.11M | -2.85M | 0.09M | -10.23M | -1.09M | -0.66M | -0.61M | -1.20M | -1.10M | -1.06M | -0.76M | -16.92M | -1.81M | -2.43M | -1.22M | -1.62M | -2.17M | -2.10M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.08M | | | | | | | | | | | | | | | | | | -0.38M | -0.27M | 0.01M | -0.25M | | -0.27M | -0.41M | -0.19M | -0.18M | -0.69M | -0.04M | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.76M | 0.65M | -0.25M | 0.00M | 0.25M | -0.88M | -0.72M | -0.55M |
|
Other Non Operating Income
|
0.01M | | -0.03M | -0.04M | 0.06M | -0.00M | 0.02M | -0.03M | -0.01M | 0.01M | -0.01M | -0.01M | 0.01M | -0.08M | -0.03M | 0.04M | -0.07M | | -0.15M | 0.01M | -0.03M | -0.20M | 0.12M | -0.03M | 0.06M | -0.15M | 0.01M | -0.18M | 0.37M | -1.09M | 0.10M | -0.05M | 0.25M | 0.09M | 0.14M | 0.64M | 0.01M | 0.26M | 0.82M | -0.01M | 0.00M | | | 0.02M | 0.02M | 0.99M | 0.71M | 0.64M | 0.69M | 0.08M | -0.02M | 0.76M | 0.01M | 0.25M | 0.03M | 0.13M | -0.04M | -0.28M | -0.08M | -0.01M |
|
Non Operating Income
|
0.01M | | -0.03M | -0.04M | 0.06M | -0.00M | 0.02M | -0.03M | -0.01M | 0.01M | -0.01M | -0.01M | 0.01M | -0.08M | -0.03M | 0.04M | -0.07M | | -0.15M | 0.01M | -0.03M | -0.20M | 0.12M | -0.03M | 0.06M | -0.15M | 0.01M | -0.18M | 0.37M | -1.09M | -0.49M | -0.09M | 0.25M | 0.09M | 0.15M | 0.64M | -0.07M | -3.51M | 0.82M | -0.06M | -0.09M | | 2.61M | -1.92M | -0.09M | -0.63M | 3.30M | 0.64M | 0.83M | -0.01M | 0.21M | 1.12M | 0.50M | 0.49M | -0.41M | 0.65M | -0.12M | -1.85M | -0.41M | -3.84M |
|
EBT
|
1.09M | | 1.18M | 1.92M | 2.71M | 0.28M | -0.15M | -0.50M | -1.05M | -2.68M | -0.16M | 0.54M | 1.17M | 0.50M | 1.39M | 0.65M | 0.39M | | -2.47M | 0.39M | -1.45M | -8.08M | -0.95M | -1.42M | 1.14M | 1.39M | 3.24M | 1.28M | 1.25M | -2.86M | -2.05M | -1.69M | -1.47M | -1.17M | -2.73M | -1.76M | -2.69M | -7.98M | -2.69M | -2.38M | -0.91M | | 0.50M | -4.77M | 0.00M | 9.04M | 2.62M | -0.23M | 0.22M | -1.21M | -0.89M | 0.06M | -0.27M | -16.43M | -2.22M | -1.78M | -1.34M | -3.47M | -2.58M | -5.93M |
|
Tax Provisions
|
0.17M | | 0.44M | -0.15M | 1.00M | 0.07M | -0.08M | 0.05M | 0.11M | -0.01M | | 0.14M | 0.23M | -1.78M | 0.53M | 0.30M | 0.14M | | -0.48M | -0.10M | -0.31M | -2.69M | -0.32M | 0.76M | | -0.01M | 1.24M | 0.21M | 0.56M | -3.71M | -0.57M | -0.28M | -0.20M | 0.33M | -0.70M | -0.39M | -0.73M | -1.37M | -0.41M | 0.06M | -0.10M | | -0.00M | 0.20M | 0.03M | 0.72M | 0.00M | | | -6.62M | -0.23M | -0.02M | -0.03M | -0.16M | -0.07M | -2.75M | -0.52M | 0.40M | 0.28M | -0.43M |
|
Profit After Tax
|
0.92M | | 0.74M | 2.08M | 1.71M | 0.20M | -0.08M | -0.55M | -1.16M | -2.67M | -0.16M | 0.39M | 0.95M | 2.28M | 0.86M | 0.34M | 0.25M | | -1.99M | 0.49M | -1.15M | -5.39M | -0.63M | -2.18M | 1.14M | 1.21M | 2.00M | 1.07M | 0.69M | 0.85M | -1.48M | -1.41M | -1.26M | -1.50M | -2.03M | -1.37M | -1.96M | -6.61M | -2.28M | -2.44M | -0.81M | | 0.50M | -4.98M | -0.97M | -11.35M | 2.62M | 8.87M | -1.98M | 2.89M | 10.09M | 0.12M | -0.24M | -27.09M | -2.14M | 0.97M | -0.82M | -3.85M | -2.90M | -5.50M |
|
Net Income - Minority
|
| | | | | -2.20M | | | -2.20M | -1.60M | -1.54M | -1.50M | -1.63M | -1.91M | -2.05M | -2.04M | -1.99M | -1.94M | -1.65M | -1.53M | -1.16M | -0.72M | -0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.04M | | 0.06M | 0.05M | -0.05M | 0.20M | -0.01M | 0.09M | -0.08M | -0.61M | -0.06M | -0.04M | 0.13M | 0.28M | 0.14M | -0.01M | -0.05M | | -0.28M | -0.12M | -0.37M | -1.29M | 0.18M | -0.08M | 0.01M | -0.07M | -0.26M | -0.15M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.92M | | 0.74M | 2.08M | 1.71M | 0.20M | -0.08M | -0.55M | -1.16M | -2.67M | -0.16M | 0.39M | 0.95M | 2.28M | 0.86M | 0.34M | 0.25M | | -1.99M | 0.49M | -1.15M | -5.39M | -0.63M | -2.18M | 1.14M | 1.40M | 2.00M | 1.07M | 0.69M | 0.85M | -1.48M | -1.41M | -1.26M | -1.50M | -2.03M | -1.37M | -1.96M | -6.61M | -2.28M | -2.44M | -0.81M | | 0.50M | -4.98M | -0.03M | 8.32M | 2.62M | -0.23M | 0.22M | 5.41M | -0.66M | 0.08M | -0.24M | -16.27M | -2.14M | 0.97M | -0.82M | -3.87M | -2.86M | -5.50M |
|
Consolidated Net Income
|
0.92M | | 0.74M | 2.08M | 1.71M | 0.20M | -0.08M | -0.55M | -1.16M | -2.67M | -0.16M | 0.39M | 0.95M | 2.28M | 0.86M | 0.34M | 0.25M | | -1.99M | 0.49M | -1.15M | -5.39M | -0.63M | -2.18M | 1.14M | 1.40M | -0.06M | 0.84M | 0.12M | -6.68M | -1.48M | -1.41M | -1.26M | -1.50M | -2.03M | -1.37M | -1.96M | -6.61M | -2.28M | -2.44M | -0.81M | | 0.50M | 0.94M | -0.94M | 8.32M | -1.41M | 9.10M | -2.20M | -2.52M | 10.75M | 0.04M | 0.03M | -1.53M | -2.14M | -0.38M | -0.82M | -3.87M | -2.86M | -0.54M |
|
Income towards Parent Company
|
0.92M | | 0.74M | 2.08M | 1.71M | -2.00M | -0.08M | -0.55M | -3.36M | -4.26M | -1.70M | -1.10M | -0.68M | 0.37M | -1.18M | -1.70M | -1.74M | -1.94M | -3.63M | -1.05M | -2.31M | -6.11M | -1.17M | -2.18M | 1.14M | 1.40M | -0.06M | 0.84M | 0.12M | -6.68M | -1.48M | -1.41M | -1.26M | -1.50M | -2.03M | -1.37M | -1.96M | -6.61M | -2.28M | -2.44M | -0.81M | | 0.50M | 0.94M | -0.94M | 8.32M | -1.41M | 9.10M | -2.20M | -2.52M | 10.75M | 0.04M | 0.03M | -1.53M | -2.14M | -0.38M | -0.82M | -3.87M | -2.86M | -0.54M |
|
Net Income towards Common Stockholders
|
0.89M | | 0.67M | 2.03M | 1.76M | 0.00M | -0.07M | -0.64M | -1.08M | -2.06M | -0.11M | 0.44M | 0.82M | 2.00M | 0.73M | 0.35M | 0.30M | -1.94M | -1.70M | 0.60M | -0.77M | -4.09M | -0.45M | -2.10M | 1.12M | -0.02M | 2.27M | 2.06M | 0.77M | 0.85M | -1.48M | -1.41M | -1.26M | -1.50M | -2.03M | -1.37M | -1.96M | -6.61M | -2.28M | -2.44M | -0.81M | | 0.50M | 0.94M | -0.94M | 8.32M | -1.41M | 9.10M | -2.20M | -2.52M | 10.75M | 0.04M | 0.03M | -1.53M | -2.14M | -0.38M | -0.82M | -3.87M | -2.86M | -0.54M |
|
EPS (Basic)
|
0.16 | | 0.12 | 0.37 | 0.32 | 0.00 | -0.01 | -0.12 | -0.19 | -0.37 | -0.02 | 0.08 | 0.15 | 0.36 | 0.13 | 0.06 | 0.05 | -1.67 | -0.29 | 0.10 | -0.13 | -0.71 | -0.08 | -0.35 | 0.19 | -0.02 | 0.34 | 0.31 | 0.12 | 0.12 | -1.07 | -1.02 | -0.87 | -0.76 | -1.20 | -0.81 | -1.14 | -3.64 | -1.33 | -1.22 | -0.43 | | 0.26 | -2.07 | -0.34 | -3.37 | 0.93 | 2.82 | -0.63 | 0.92 | 3.15 | 0.03 | -0.06 | -6.98 | -0.34 | 0.12 | -0.06 | -0.32 | -0.18 | -0.49 |
|
EPS (Weighted Average and Diluted)
|
0.16 | | 0.12 | 0.35 | 0.30 | 0.00 | -0.01 | -0.12 | -0.19 | -0.37 | -0.02 | 0.08 | 0.14 | 0.34 | 0.12 | 0.06 | 0.05 | -0.33 | -0.29 | 0.10 | -0.13 | -0.71 | -0.08 | -0.35 | 0.19 | 0.00 | 0.33 | 0.31 | 0.11 | 0.12 | -0.21 | -1.02 | -0.87 | -0.76 | -1.20 | -0.81 | -1.14 | -3.64 | -1.33 | -1.22 | -0.43 | | 0.24 | -2.07 | -0.34 | -3.37 | 0.80 | 2.54 | -0.63 | 1.17 | 3.15 | 0.03 | -0.06 | -6.98 | -0.34 | 0.12 | -0.06 | -0.32 | -0.18 | -0.49 |
|
Shares Outstanding (Weighted Average)
|
1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.12M | 1.12M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.18M | 1.18M | 1.18M | 1.19M | 1.33M | 1.33M | 1.33M | 1.33M | 1.38M | 1.38M | 1.38M | 1.38M | 1.69M | 1.69M | 1.69M | 1.69M | 1.92M | 1.92M | 1.99M | 2.02M | 1.83M | 2.40M | 2.82M | 2.41M | 2.83M | 2.83M | 2.83M | 3.15M | 3.15M | 3.15M | 3.61M | 3.77M | 4.96M | 4.96M | 8.98M | 12.77M | 14.07M | 16.08M | 17.45M |
|
Shares Outstanding (Diluted Average)
|
5.69M | 5.49M | 5.77M | | 5.82M | 5.82M | 5.54M | 5.55M | 5.56M | 5.55M | 5.56M | 5.71M | 5.78M | 5.85M | 5.85M | 5.89M | 5.87M | 5.78M | 5.79M | 0.01M | 5.84M | 5.83M | 5.90M | 5.93M | 0.01M | 6.22M | 0.01M | 0.01M | 6.71M | 6.76M | 0.01M | 1.38M | 1.45M | 1.49M | 1.69M | 1.69M | 1.72M | 1.76M | 1.71M | 1.99M | 1.87M | 1.85M | 2.07M | 2.41M | 2.83M | 2.66M | 3.27M | 3.50M | 3.50M | 3.15M | 3.20M | 3.67M | 4.20M | 4.44M | 6.31M | 8.43M | 12.81M | 11.15M | 15.55M | 18.55M |
|
EBITDA
|
1.32M | | 1.53M | 2.25M | 1.53M | 0.26M | -0.02M | -0.71M | -1.04M | -2.71M | 0.13M | 0.69M | 1.30M | 1.27M | 0.77M | 0.42M | 0.21M | | -2.10M | 0.59M | -1.21M | -5.17M | -0.61M | -2.16M | 1.11M | -0.11M | 2.22M | 2.09M | 0.77M | -5.34M | -1.50M | -1.42M | -1.25M | -1.51M | -2.02M | -1.36M | -1.97M | -6.61M | -2.28M | -2.48M | -0.84M | | 0.46M | -4.98M | -0.97M | -11.33M | 1.17M | 8.87M | -1.98M | 2.88M | -1.10M | -1.06M | -0.76M | -16.92M | -1.81M | -2.43M | -1.22M | -1.62M | -2.17M | -2.10M |
|
Interest Expenses
|
0.24M | | 0.32M | 0.28M | 0.28M | 0.25M | 0.25M | 0.28M | 0.30M | | 0.28M | 0.32M | 0.32M | | 0.26M | 0.23M | 0.22M | | 0.32M | 0.24M | 0.31M | | 0.28M | 0.30M | 0.34M | | 0.30M | 0.13M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
15.26% | | 37.60% | | 36.95% | 26.98% | 50.00% | | | 0.26% | | 26.90% | 19.35% | | 37.95% | 46.82% | 36.99% | | 19.64% | | 21.18% | 33.30% | 33.68% | | | | 38.21% | 16.30% | 45.04% | | 28.05% | 16.53% | 13.99% | | 25.66% | 22.28% | 27.21% | 17.20% | 15.26% | | 10.89% | | | | | 7.97% | 0.11% | | | | 25.53% | | 9.36% | 0.97% | 3.38% | | 38.61% | | | 7.28% |