|
Revenue
|
35.16M | 31.92M | 32.54M | 29.44M | 38.75M | 36.98M | 32.86M | 29.89M | 39.19M | 36.08M | 31.34M | 29.09M | 36.47M | 33.70M | 32.14M | 31.04M | 39.11M | 37.07M | 33.36M | 31.55M | 40.38M | 40.58M | 36.99M | 34.27M | 41.23M | 38.09M | 38.42M | 34.64M | 41.35M | 39.47M | 39.34M | 35.28M | 44.80M | 40.56M | 40.55M | 35.31M | 44.81M | 41.69M | 43.51M | 34.00M | 7.20M | 21.77M | 20.30M | 25.77M | 42.97M | 42.84M | 43.99M | 39.59M | 53.22M | 46.88M | 47.45M | 41.90M | 51.05M | 44.40M | 47.49M | 42.26M | 50.40M | 43.41M | 44.99M | 39.73M | 43.72M | 37.32M |
|
Cost of Revenue
|
8.99M | 8.34M | 8.58M | 8.10M | 10.57M | 9.74M | 8.36M | 7.67M | 9.99M | 9.14M | 7.75M | 7.43M | 8.96M | 8.65M | 7.85M | 8.37M | 10.74M | 10.13M | 8.75M | 9.17M | 10.57M | 10.94M | 9.59M | 9.19M | 10.66M | 10.11M | 9.75M | 9.84M | 5.40M | 5.30M | 5.12M | 5.20M | 5.66M | 5.46M | 4.97M | 5.24M | 4.84M | 5.33M | 5.33M | 5.65M | 0.85M | 2.92M | 2.81M | 3.53M | 4.74M | 4.97M | 5.14M | 4.84M | 6.00M | 5.85M | 5.93M | 5.35M | 6.27M | 5.94M | 6.09M | 5.84M | 6.30M | 5.89M | 5.80M | 5.58M | 6.04M | 5.22M |
|
Gross Profit
|
26.17M | 23.58M | 23.96M | 21.33M | 28.18M | 27.25M | 24.50M | 22.22M | 29.20M | 26.95M | 23.59M | 21.66M | 27.51M | 25.05M | 24.28M | 22.66M | 28.37M | 26.95M | 24.61M | 22.38M | 29.80M | 29.64M | 27.40M | 25.08M | 30.58M | 27.98M | 28.67M | 24.80M | 35.95M | 34.17M | 34.22M | 30.08M | 39.14M | 35.10M | 35.57M | 30.07M | 39.97M | 36.36M | 38.19M | 28.35M | 6.35M | 18.85M | 17.49M | 22.24M | 38.23M | 37.87M | 38.85M | 34.75M | 47.22M | 41.04M | 41.51M | 36.55M | 44.78M | 38.46M | 41.40M | 36.42M | 44.09M | 37.51M | 39.19M | 34.14M | 37.68M | 32.10M |
|
Selling, General & Administrative
|
2.21M | 2.24M | 2.45M | 2.36M | 2.31M | 2.36M | 2.78M | 2.25M | 2.24M | 2.10M | 2.41M | 2.76M | 2.40M | 2.23M | 2.85M | 2.37M | 2.57M | 2.61M | 3.00M | 2.43M | 2.77M | 2.69M | 3.33M | 2.71M | 2.96M | 2.71M | 3.30M | 2.44M | 2.96M | 2.81M | 3.08M | 2.52M | 2.86M | 2.75M | 3.41M | 2.19M | 3.24M | 3.17M | 3.05M | 2.40M | 2.44M | 2.27M | 1.79M | 3.04M | 2.80M | 2.90M | 2.96M | 3.02M | 3.87M | 3.08M | 3.14M | 3.02M | 3.50M | 2.75M | 3.32M | 3.14M | 2.69M | 3.11M | 3.15M | 3.32M | 2.82M | 2.71M |
|
Other Operating Expenses
|
28.63M | 28.55M | 30.04M | 28.18M | 33.00M | 31.70M | 28.49M | 27.56M | 32.44M | 30.18M | 28.64M | 0.02M | 2.90M | 1.53M | 28.09M | 0.60M | 2.24M | 2.29M | 0.90M | -0.00M | 3.40M | 2.04M | 0.43M | -0.65M | 4.34M | 2.21M | 1.94M | -0.39M | 1.39M | 1.31M | 35.38M | 33.31M | 38.16M | 36.88M | -1.07M | -0.04M | 36.84M | 40.38M | 38.02M | -0.36M | 10.38M | 22.18M | 21.82M | 24.23M | 35.05M | 0.81M | 38.23M | 36.34M | 43.92M | 42.38M | 42.10M | 38.85M | 43.92M | 52.35M | 42.56M | 40.32M | 46.88M | -0.88M | 5.24M | 0.14M | 0.39M | 36.34M |
|
Operating Expenses
|
30.84M | 30.79M | 32.48M | 30.55M | 35.31M | 34.05M | 31.27M | 29.81M | 34.68M | 32.28M | 31.05M | 29.37M | 32.09M | 31.48M | 30.94M | 30.89M | 35.74M | 34.17M | 32.14M | 32.18M | 35.67M | 36.92M | 36.36M | 34.90M | 35.92M | 35.58M | 37.09M | 34.89M | 38.90M | 37.62M | 38.46M | 35.84M | 41.01M | 39.64M | 39.18M | 35.23M | 40.08M | 43.55M | 41.08M | 35.94M | 12.82M | 24.45M | 23.61M | 27.26M | 37.85M | 36.94M | 41.20M | 39.36M | 47.80M | 45.46M | 45.24M | 41.87M | 47.41M | 55.10M | 45.88M | 43.46M | 49.57M | 48.92M | 39.30M | 44.34M | 47.13M | 39.05M |
|
Operating Income
|
4.32M | 1.12M | 0.06M | -1.11M | 3.44M | 2.93M | 1.59M | 0.09M | 4.51M | 3.81M | 0.28M | -0.28M | 4.39M | 2.22M | 1.20M | 0.15M | 3.37M | 2.90M | 1.22M | -0.63M | 4.70M | 3.66M | 0.63M | -0.62M | 5.31M | 2.51M | 2.97M | -0.25M | 2.45M | 1.84M | 0.88M | -0.56M | 3.79M | 0.93M | 0.30M | 0.08M | 4.73M | -1.87M | 2.44M | -1.94M | -5.62M | -2.67M | -3.31M | -1.50M | 5.11M | 5.90M | 2.79M | 0.23M | 5.42M | 1.42M | 2.20M | 0.02M | 3.64M | -10.70M | 1.60M | -1.20M | 0.82M | -5.52M | 5.69M | -4.62M | -3.42M | -1.72M |
|
EBIT
|
4.32M | 1.12M | 0.06M | -1.11M | 3.44M | 2.93M | 1.59M | 0.09M | 4.51M | 3.81M | 0.28M | -0.28M | 4.39M | 2.22M | 1.20M | 0.15M | 3.37M | 2.90M | 1.22M | -0.63M | 4.70M | 3.66M | 0.63M | -0.62M | 5.31M | 2.51M | 2.97M | -0.25M | 2.45M | 1.84M | 0.88M | -0.56M | 3.79M | 0.93M | 0.30M | 0.08M | 4.73M | -1.87M | 2.44M | -1.94M | -5.62M | -2.67M | -3.31M | -1.50M | 5.11M | 5.90M | 2.79M | 0.23M | 5.42M | 1.42M | 2.20M | 0.02M | 3.64M | -10.70M | 1.60M | -1.20M | 0.82M | -5.52M | 5.69M | -4.62M | -3.42M | -1.72M |
|
Interest & Investment Income
|
0.00M | 0.01M | 0.00M | 0.03M | 0.06M | -0.01M | 0.00M | 0.00M | | 0.03M | | | | | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.14M | 0.10M | 0.01M | 0.02M | 0.04M | 0.01M | -0.27M | -0.30M | 0.85M | -0.30M | -0.33M | -0.35M | 1.04M | -0.45M | -0.24M | -0.25M | 1.07M | -0.31M | 3.83M | 2.90M | -6.37M | -0.05M | 1.00M | 1.08M | -1.92M | 0.09M | 0.22M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Other Non Operating Income
|
-0.05M | 0.43M | 0.07M | 0.21M | 0.12M | 0.09M | 0.03M | 0.39M | 0.03M | 0.00M | 0.08M | 0.09M | 0.04M | 0.30M | 0.07M | 0.12M | 0.12M | 0.19M | 0.06M | 0.06M | 0.04M | 0.07M | 0.06M | 0.16M | 0.22M | -0.01M | 0.03M | 0.16M | 0.15M | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.25M | -0.13M | -0.14M | 0.15M | -0.15M | -0.14M | -0.13M | -0.11M | -0.09M | 0.30M | |
|
Non Operating Income
|
-0.05M | 0.48M | 0.07M | 0.23M | 0.12M | 0.07M | 0.03M | 0.39M | 0.03M | 0.01M | 0.08M | 0.09M | 0.04M | 0.30M | 0.07M | 0.12M | 0.12M | 0.19M | 0.06M | 0.06M | 0.04M | 0.07M | 0.06M | 0.16M | 0.22M | -0.68M | -0.01M | -0.16M | -0.18M | -0.24M | -0.22M | -0.27M | -0.30M | -0.32M | -0.30M | | | | | | | | | | | | | | | | -0.07M | -0.25M | -0.13M | -0.14M | 0.15M | -0.15M | -0.14M | -0.13M | -0.11M | -0.09M | 0.30M | 0.13M |
|
EBT
|
4.27M | 1.55M | 0.13M | -0.88M | 3.56M | 3.00M | 1.62M | 0.46M | 4.54M | 3.83M | 0.36M | -0.20M | 4.40M | 2.49M | 1.25M | 0.23M | 3.40M | 3.07M | 1.22M | -0.61M | 4.67M | 3.71M | 0.61M | -0.56M | 5.42M | 2.11M | 2.96M | -0.41M | 2.27M | 1.60M | 0.66M | -0.83M | 3.49M | 0.61M | 0.01M | -0.25M | 4.38M | -2.26M | 1.99M | -2.18M | -5.88M | -2.94M | -3.62M | 2.33M | 8.01M | 8.70M | 2.74M | 1.22M | 6.50M | 1.16M | 2.14M | -0.23M | 3.50M | -10.84M | 1.75M | -1.35M | 0.69M | -5.65M | 5.58M | -4.71M | -3.11M | -1.59M |
|
Tax Provisions
|
1.21M | 0.51M | 0.03M | -0.20M | 0.46M | 1.36M | 0.38M | 0.16M | 1.30M | 1.17M | 0.11M | -0.06M | 1.11M | 0.77M | 0.40M | 0.08M | 0.70M | 1.00M | 0.34M | -0.17M | 1.05M | 1.38M | 0.14M | -0.10M | 1.36M | 0.70M | 0.88M | -0.13M | 0.58M | 0.33M | -1.08M | -0.14M | 0.56M | -0.49M | 0.02M | 0.42M | 0.28M | -1.32M | 0.32M | -0.41M | -3.12M | -1.17M | -2.92M | -1.92M | 4.68M | 1.34M | 0.31M | 0.08M | 0.91M | 0.16M | 0.11M | 0.02M | 0.17M | -0.37M | 0.16M | -0.15M | -0.21M | -0.61M | 0.50M | 4.43M | 0.08M | 0.30M |
|
Profit After Tax
|
3.06M | 1.08M | -0.21M | -1.55M | 3.10M | 1.92M | 1.24M | -0.40M | 3.28M | 2.66M | 0.25M | -0.27M | 3.29M | 1.72M | 0.86M | -0.17M | 2.70M | 2.48M | 0.88M | -0.58M | 3.62M | 2.33M | 0.48M | -0.65M | 4.06M | 1.41M | 2.08M | -0.39M | 1.68M | 1.27M | 1.74M | -0.69M | 2.92M | 1.10M | -0.06M | -0.68M | 4.09M | -0.73M | 1.67M | -1.78M | -2.76M | -1.84M | -0.76M | 4.25M | 3.33M | 7.36M | 2.43M | 1.15M | 5.60M | 1.00M | 2.02M | -0.48M | 3.33M | -11.04M | 1.60M | -1.45M | 0.90M | -5.19M | 5.08M | -9.26M | -3.45M | -1.92M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | | | -1.32M | -0.84M | -0.93M | -0.88M | -0.64M | -0.63M | -0.62M | -0.74M | -0.96M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.14M | -0.04M | 0.31M | 0.45M | 0.52M | -0.09M | 0.03M | 0.39M | 0.32M | 0.92M | 0.24M | 0.12M | 0.66M | 0.26M | 0.29M | 0.32M | 0.46M | 0.19M | 0.15M | 0.14M | 0.38M | 0.32M | 0.15M | 0.19M | 0.69M | 0.42M | 0.35M | 0.11M | 0.30M | -0.04M | 0.11M | -0.05M | 0.27M | 0.09M | 0.05M | -0.01M | 0.13M | -0.39M | 0.16M | 0.01M | -0.23M | 0.13M | 0.06M | 0.09M | 0.66M | 0.54M | 0.22M | 0.09M | 0.34M | 0.24M | 0.30M | 0.24M | 0.14M | -0.10M | 0.23M | 0.24M | 0.26M | -0.58M | 1.91M | 0.11M | 0.26M | 0.02M |
|
Income from Continuing Operations
|
3.06M | 1.04M | 0.10M | -0.68M | 3.10M | 1.64M | 1.24M | 0.30M | 3.24M | 2.66M | 0.25M | -0.14M | 3.29M | 1.72M | 0.86M | 0.15M | 2.70M | 2.07M | 0.88M | -0.44M | 3.62M | 2.33M | 0.48M | -0.46M | 4.06M | 1.41M | 2.08M | -0.29M | 1.68M | 1.27M | 1.74M | -0.69M | 2.92M | 1.10M | -0.01M | -0.68M | 4.09M | -0.94M | 1.67M | -1.76M | -2.76M | -1.77M | -0.70M | 4.25M | 3.33M | 7.36M | 2.43M | 1.15M | 5.60M | 1.00M | 2.02M | -0.24M | 3.33M | -10.47M | 1.60M | -1.21M | 0.90M | -5.04M | 5.08M | -9.14M | -3.19M | -1.90M |
|
Consolidated Net Income
|
3.06M | 1.04M | 0.10M | -0.34M | -0.27M | -2.66M | -0.17M | -0.45M | 0.04M | 0.19M | 0.25M | -0.14M | 3.29M | 1.72M | 0.86M | 0.15M | 2.70M | 2.07M | 0.88M | -0.44M | 3.62M | 2.33M | 0.48M | -0.46M | 4.06M | 1.41M | 2.08M | -0.29M | 1.68M | 1.27M | 1.74M | -0.69M | 2.92M | 1.10M | -0.01M | -0.68M | 4.09M | -0.94M | 1.67M | -1.76M | -2.76M | -1.77M | -0.70M | 4.25M | 3.33M | 7.36M | 2.43M | 1.15M | 5.60M | 1.00M | 2.02M | -0.24M | 3.33M | -10.47M | 1.60M | -1.21M | 0.90M | -5.04M | 5.08M | -9.14M | -3.19M | -1.90M |
|
Income towards Parent Company
|
3.06M | 1.04M | 0.10M | -0.34M | -0.27M | -2.66M | -0.17M | -0.45M | 0.04M | 0.19M | 0.25M | -0.14M | 3.29M | 1.72M | 0.86M | 0.15M | 2.70M | 2.07M | 0.88M | -0.44M | 3.62M | 2.33M | 0.48M | -0.46M | 4.06M | 1.41M | 2.08M | -0.29M | 1.68M | 1.27M | 1.74M | -0.69M | 2.92M | -0.34M | -0.01M | -0.68M | 2.77M | -1.78M | 0.74M | -2.64M | -3.40M | -2.39M | -1.32M | 3.52M | 2.37M | 7.36M | 2.43M | 1.15M | 5.60M | 1.00M | 2.02M | -0.24M | 3.33M | -10.47M | 1.60M | -1.21M | 0.90M | -5.04M | 5.08M | -9.14M | -3.19M | -1.90M |
|
Net Income towards Common Stockholders
|
3.06M | 1.04M | 0.10M | -0.34M | -0.27M | -2.66M | -0.17M | -0.45M | 0.04M | 0.19M | 0.25M | -0.14M | 3.29M | 1.72M | 0.86M | 0.15M | 2.70M | 2.07M | 0.88M | -0.44M | 3.62M | 2.33M | 0.48M | -0.46M | 4.06M | 1.41M | 2.08M | -0.29M | 1.68M | 1.27M | 1.74M | -0.69M | 2.92M | -0.34M | -0.01M | -0.68M | 2.77M | -1.78M | 0.74M | -2.64M | -3.40M | -2.39M | -1.32M | 3.52M | 2.37M | 7.36M | 2.43M | 1.15M | 5.60M | 1.00M | 2.02M | -0.24M | 3.33M | -10.47M | 1.60M | -1.21M | 0.90M | -5.04M | 5.08M | -9.14M | -3.19M | -1.90M |
|
EPS (Basic)
|
0.84 | 0.31 | -0.06 | -0.44 | 0.74 | 0.32 | 0.34 | -0.12 | 0.91 | 0.53 | 0.08 | -0.08 | 0.81 | 0.45 | 0.17 | -0.05 | 0.68 | 0.69 | 0.21 | -0.17 | 0.95 | 0.59 | 0.09 | -0.19 | 0.99 | 0.29 | 0.51 | -0.11 | 0.40 | 0.38 | 0.47 | -0.19 | 0.77 | 0.29 | -0.02 | -0.19 | 1.14 | -0.16 | 0.43 | -0.51 | -0.72 | -0.54 | -0.22 | 1.19 | 0.76 | 1.94 | 0.62 | 0.30 | 1.48 | 0.21 | 0.48 | -0.13 | 0.89 | -2.88 | 0.38 | -0.40 | 0.18 | -1.24 | 0.88 | -2.57 | -0.96 | -0.53 |
|
EPS (Weighted Average and Diluted)
|
0.83 | 0.31 | -0.06 | -0.44 | 0.73 | 0.31 | 0.33 | -0.12 | 0.90 | 0.52 | 0.07 | -0.08 | 0.77 | 0.42 | 0.17 | -0.05 | 0.65 | 0.66 | 0.21 | -0.17 | 0.92 | 0.57 | 0.09 | -0.19 | 0.96 | 0.28 | 0.49 | -0.11 | 0.39 | 0.37 | 0.46 | -0.19 | 0.75 | 0.28 | -0.02 | -0.19 | 1.12 | -0.16 | 0.43 | -0.51 | -0.72 | -0.54 | -0.22 | 1.15 | 0.73 | 1.90 | 0.61 | 0.29 | 1.46 | 0.21 | 0.47 | -0.13 | 0.88 | -2.87 | 0.38 | -0.40 | 0.18 | -1.23 | 0.88 | -2.57 | -0.96 | -0.53 |
|
Shares Outstanding (Weighted Average)
|
3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.25M | 3.26M | 3.26M | 3.26M | 3.37M | 3.38M | 3.38M | 3.39M | 3.41M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.43M | 3.43M | 3.43M | 3.44M | 3.45M | 3.47M | 3.47M | | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.52M | 3.54M | 3.55M | 3.55M | 3.55M | 3.55M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.61M | 3.61M |
|
Shares Outstanding (Diluted Average)
|
3.52M | 3.51M | 3.49M | 3.49M | 3.54M | 3.52M | 3.45M | 3.36M | 3.33M | 3.33M | 3.32M | 3.25M | 3.40M | 3.37M | 3.40M | 3.40M | 3.43M | 3.43M | 3.48M | 3.49M | 3.52M | 3.51M | 3.52M | 3.42M | 3.50M | 3.51M | 3.51M | 3.54M | 3.55M | 3.53M | 3.55M | 3.55M | 3.56M | 3.55M | 3.47M | 3.48M | 3.53M | 3.53M | 3.54M | 3.50M | 3.50M | 3.50M | 3.50M | 3.63M | 3.65M | 3.60M | 3.60M | 3.60M | 3.60M | 3.60M | 3.65M | 3.65M | 3.64M | 3.60M | 3.63M | 3.60M | 3.63M | 3.60M | 3.61M | 3.60M | 3.60M | 3.60M |
|
EBITDA
|
4.32M | 1.12M | 0.06M | -1.11M | 3.44M | 2.93M | 1.59M | 0.09M | 4.51M | 3.81M | 0.28M | -0.28M | 4.39M | 2.22M | 1.20M | 0.15M | 3.37M | 2.90M | 1.22M | -0.63M | 4.70M | 3.66M | 0.63M | -0.62M | 5.31M | 2.51M | 2.97M | -0.25M | 2.45M | 1.84M | 0.88M | -0.56M | 3.79M | 0.93M | 0.30M | 0.08M | 4.73M | -1.87M | 2.44M | -1.94M | -5.62M | -2.67M | -3.31M | -1.50M | 5.11M | 5.90M | 2.79M | 0.23M | 5.42M | 1.42M | 2.20M | 0.02M | 3.64M | -10.70M | 1.60M | -1.20M | 0.82M | -5.52M | 5.69M | -4.62M | -3.42M | -1.72M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | | | | | 0.02M | 0.03M | 0.02M | 0.04M | 0.10M | 0.04M | 0.07M | 0.06M | 0.08M | 0.03M | 0.09M | 0.11M | 0.12M | 0.10M | 0.10M | 0.17M | 0.19M | 0.28M | 0.23M | 0.29M | 0.31M | 0.33M | 0.31M | 0.35M | 0.37M | 0.41M | 0.46M | 0.30M | 0.28M | 0.38M | 0.32M | 0.31M | 0.31M | 0.29M | 0.28M | 0.26M | 0.29M | 0.35M | 0.43M | 0.47M | 0.17M | 0.17M | 0.17M | 0.16M | 0.15M | 0.14M | 0.12M | 0.10M | 0.10M | 0.09M |
|
Tax Rate
|
28.26% | 32.86% | 24.41% | 22.92% | 12.85% | 45.45% | 23.33% | 34.79% | 28.69% | 30.56% | 31.58% | 29.29% | 25.27% | 31.07% | 31.79% | 35.06% | 20.65% | 32.53% | 28.06% | 28.13% | 22.49% | 37.12% | 22.60% | 18.36% | 25.12% | 33.16% | 29.68% | 30.68% | 25.78% | 20.56% | | 17.37% | 16.12% | | | | 6.47% | 58.34% | 16.03% | 19.01% | 53.05% | 39.89% | 80.68% | | 58.46% | 15.36% | 11.29% | 6.21% | 13.92% | 13.67% | 5.34% | | 4.94% | 3.41% | 9.01% | 10.87% | | 10.85% | 9.02% | | | |