|
Revenue
|
14.98M | | | | 14.76M | 16.51M | 17.73M | 16.07M | 16.70M | 17.91M | 19.00M | 16.95M | 16.33M | 17.78M | 18.07M | 16.89M | 16.90M | 17.89M | 19.59M | 18.08M | 17.96M | 19.54M | 20.78M | 18.75M | 18.45M | 19.39M | 21.83M | 19.42M | 19.19M | 20.50M | 22.36M | 20.19M | 18.91M | 20.24M | 21.92M | 19.34M | 19.39M | 20.65M | 22.55M | 21.01M | 19.90M | 21.75M | 24.74M | 21.75M | 20.64M | 22.47M | 24.92M | 22.83M | 22.19M | 25.01M | 26.58M | 25.12M | 22.50M | 25.25M | 26.57M | 24.54M | 24.54M | 27.42M | 29.14M | 26.85M | 25.89M | 28.55M | 30.49M |
|
Cost of Revenue
|
1.02M | | | | 0.94M | 0.78M | 0.71M | 0.72M | 0.50M | 0.55M | 0.52M | 0.54M | 0.54M | 0.55M | 0.51M | 0.52M | 0.56M | 0.63M | 0.51M | 0.50M | 0.52M | 0.61M | 0.58M | 0.60M | 0.64M | 0.59M | 0.70M | 0.68M | 0.69M | 0.66M | 0.74M | 0.69M | 0.66M | 0.67M | 0.73M | 0.81M | 0.77M | 0.78M | 0.84M | 0.93M | 0.73M | 0.73M | 0.93M | 0.89M | 0.92M | 0.86M | 0.98M | 1.19M | 0.94M | 1.91M | 1.57M | 2.43M | 1.08M | 1.12M | 1.12M | 1.10M | 1.12M | 1.15M | 1.21M | 1.27M | 1.12M | 1.01M | 1.26M |
|
Gross Profit
|
13.96M | | | | 13.82M | 15.73M | 17.02M | 15.35M | 16.20M | 17.36M | 18.49M | 16.41M | 15.79M | 17.23M | 17.56M | 16.37M | 16.34M | 17.26M | 19.09M | 17.58M | 17.44M | 18.93M | 20.20M | 18.15M | 17.81M | 18.80M | 21.13M | 18.74M | 18.50M | 19.84M | 21.62M | 19.50M | 18.24M | 19.57M | 21.19M | 18.53M | 18.62M | 19.87M | 21.71M | 20.08M | 19.17M | 21.02M | 23.81M | 20.86M | 19.73M | 21.61M | 23.94M | 21.64M | 21.24M | 23.11M | 25.01M | 22.68M | 21.41M | 24.13M | 25.45M | 23.44M | 23.43M | 26.27M | 27.93M | 25.58M | 24.76M | 27.54M | 29.23M |
|
Other Operating Expenses
|
12.20M | | | | 12.54M | 12.92M | 13.36M | 12.51M | 13.11M | 13.62M | 14.51M | 13.47M | 13.59M | 13.63M | 13.75M | 13.62M | 13.75M | 14.24M | 14.26M | 14.16M | 14.29M | 14.55M | 15.38M | 15.22M | 14.60M | 14.73M | 15.88M | 15.06M | 15.20M | 15.51M | 16.90M | 15.02M | 14.94M | 15.00M | 16.68M | 14.84M | 15.10M | 15.33M | 16.82M | 16.42M | 15.44M | 15.63M | 17.87M | 16.91M | 16.20M | 16.38M | 18.02M | 17.96M | 17.44M | 18.17M | 18.50M | 20.88M | 18.43M | 19.04M | 19.91M | 19.03M | 19.82M | 20.22M | 20.55M | 21.21M | 20.34M | 20.69M | 21.87M |
|
Operating Expenses
|
12.20M | | | | 12.54M | 12.92M | 13.36M | 12.51M | 13.11M | 13.62M | 14.51M | 13.47M | 13.59M | 13.63M | 13.75M | 13.62M | 13.75M | 14.24M | 14.26M | 14.16M | 14.29M | 14.55M | 15.38M | 15.22M | 14.60M | 14.73M | 15.88M | 15.06M | 15.20M | 15.51M | 16.90M | 15.02M | 14.94M | 15.00M | 16.68M | 14.84M | 15.10M | 15.33M | 16.82M | 16.42M | 15.44M | 15.63M | 17.87M | 16.91M | 16.20M | 16.38M | 18.02M | 17.96M | 17.44M | 18.17M | 18.50M | 20.88M | 18.43M | 19.04M | 19.91M | 19.03M | 19.82M | 20.22M | 20.55M | 21.21M | 20.34M | 20.69M | 21.87M |
|
Operating Income
|
2.79M | | | | 2.22M | 3.59M | 4.37M | 3.56M | 3.59M | 4.29M | 4.50M | 3.48M | 2.74M | 4.14M | 4.32M | 3.28M | 3.15M | 3.65M | 5.33M | 3.92M | 3.67M | 4.99M | 5.39M | 3.53M | 3.85M | 4.67M | 5.95M | 4.35M | 3.99M | 4.99M | 5.45M | 5.17M | 3.97M | 5.24M | 5.24M | 4.50M | 4.28M | 5.32M | 5.73M | 4.59M | 4.46M | 6.12M | 6.87M | 4.84M | 4.44M | 6.09M | 6.90M | 4.87M | 4.74M | 6.84M | 8.08M | 4.24M | 4.06M | 6.21M | 6.66M | 5.51M | 4.72M | 7.20M | 8.59M | 5.64M | 5.55M | 7.86M | 8.62M |
|
EBIT
|
2.79M | | | | 2.22M | 3.59M | 4.37M | 3.56M | 3.59M | 4.29M | 4.50M | 3.48M | 2.74M | 4.14M | 4.32M | 3.28M | 3.15M | 3.65M | 5.33M | 3.92M | 3.67M | 4.99M | 5.39M | 3.53M | 3.85M | 4.67M | 5.95M | 4.35M | 3.99M | 4.99M | 5.45M | 5.17M | 3.97M | 5.24M | 5.24M | 4.50M | 4.28M | 5.32M | 5.73M | 4.59M | 4.46M | 6.12M | 6.87M | 4.84M | 4.44M | 6.09M | 6.90M | 4.87M | 4.74M | 6.84M | 8.08M | 4.24M | 4.06M | 6.21M | 6.66M | 5.51M | 4.72M | 7.20M | 8.59M | 5.64M | 5.55M | 7.86M | 8.62M |
|
Other Non Operating Income
|
0.61M | | | | 0.60M | -0.03M | -0.39M | -0.05M | 0.65M | 0.13M | -0.04M | -0.04M | 0.58M | 0.05M | -0.04M | -0.05M | 0.62M | -0.04M | -0.04M | -0.02M | 0.59M | -0.04M | -0.03M | -0.05M | 0.66M | -0.03M | -0.03M | -0.04M | 0.58M | -0.29M | -0.06M | -0.01M | 0.92M | 0.01M | 0.09M | -0.06M | 0.80M | -0.06M | -0.07M | -0.06M | 1.09M | -0.01M | -0.05M | -0.05M | 1.40M | -0.06M | -0.04M | 0.00M | 1.45M | -0.03M | -0.10M | -0.05M | 1.60M | -0.01M | -0.04M | -0.15M | 1.57M | -0.07M | -0.06M | -0.07M | 1.49M | -0.03M | -0.05M |
|
Non Operating Income
|
0.61M | | | | 0.60M | -0.03M | -0.39M | -0.05M | 0.65M | 0.13M | -0.04M | -0.04M | 0.58M | 0.05M | -0.04M | -0.05M | 0.62M | -0.04M | -0.04M | -0.02M | 0.59M | -0.04M | -0.03M | -0.05M | 0.66M | -0.03M | -0.03M | -0.04M | 0.58M | -0.29M | -0.06M | -0.01M | 0.92M | 0.01M | 0.09M | -0.06M | 0.80M | -0.06M | -0.07M | -0.06M | 1.09M | -0.01M | -0.05M | -0.05M | 1.40M | -0.06M | -0.04M | 0.00M | 1.45M | -0.03M | -0.10M | -0.05M | 1.60M | -0.01M | -0.04M | -0.15M | 1.57M | -0.07M | -0.06M | -0.07M | 1.49M | -0.03M | -0.05M |
|
EBT
|
3.44M | | | | 2.85M | 3.60M | 4.05M | 3.54M | 4.28M | 4.51M | 4.59M | 3.51M | 3.39M | 4.27M | 4.39M | 3.31M | 3.82M | 3.71M | 5.45M | 3.92M | 4.29M | 4.99M | 5.45M | 3.58M | 4.53M | 4.69M | 6.01M | 4.37M | 4.64M | 4.78M | 5.47M | 5.27M | 4.98M | 5.43M | 5.48M | 4.65M | 5.31M | 5.53M | 6.22M | 4.89M | 5.97M | 6.45M | 6.97M | 5.04M | 6.09M | 6.40M | 6.97M | 2.96M | 2.86M | 4.75M | 5.85M | 1.94M | 1.64M | 3.87M | 4.46M | 3.32M | 2.55M | 5.02M | 6.40M | 3.40M | 3.38M | 5.70M | 6.43M |
|
Tax Provisions
|
1.12M | | | | 0.69M | 1.26M | 1.50M | -3.35M | 1.69M | 1.84M | 1.90M | -3.50M | 1.11M | 1.69M | 1.74M | -2.82M | 1.40M | 1.31M | 2.22M | -5.83M | 1.76M | 2.19M | 2.50M | -3.79M | 1.95M | 2.02M | 2.50M | -3.62M | 2.10M | 1.76M | 2.55M | -7.33M | 1.34M | 1.56M | 1.83M | -0.56M | 1.18M | 1.32M | 1.50M | 4.42M | 1.36M | 1.54M | 1.78M | 3.39M | 1.35M | 1.54M | 1.78M | -1.32M | 1.42M | 1.73M | 1.83M | -0.69M | 1.31M | 1.59M | 2.25M | -2.19M | 1.68M | 1.95M | 2.35M | 0.76M | 1.85M | 2.16M | 2.47M |
|
Profit After Tax
|
1.65M | | | | 1.01M | 1.75M | 2.24M | 1.75M | 2.50M | 2.75M | 2.85M | 1.75M | 1.64M | 2.51M | 2.60M | 1.55M | 2.08M | 1.96M | 3.32M | 2.14M | 2.54M | 3.23M | 3.70M | 1.83M | 2.83M | 3.04M | 4.36M | 2.72M | 3.09M | 3.25M | 3.94M | 3.70M | 3.48M | 3.93M | 3.93M | 2.94M | 3.59M | 3.78M | 4.46M | 10.12M | 4.07M | 4.57M | 5.06M | 3.11M | 6.09M | 6.40M | 6.97M | -2.62M | 6.37M | 7.13M | 8.37M | -3.88M | 3.71M | 4.44M | 5.07M | 3.48M | 4.41M | 5.33M | 6.81M | 3.85M | 5.43M | 6.29M | 6.96M |
|
Income from Continuing Operations
|
2.32M | | | | 2.16M | 2.34M | 2.54M | 6.89M | 2.59M | 2.67M | 2.69M | 7.01M | 2.28M | 2.58M | 2.65M | 6.12M | 2.42M | 2.39M | 3.23M | 9.75M | 2.52M | 2.80M | 2.96M | 7.36M | 2.58M | 2.66M | 3.51M | 8.00M | 2.55M | 3.01M | 2.93M | 12.60M | 3.64M | 3.86M | 3.64M | 5.21M | 4.13M | 4.20M | 4.72M | 0.47M | 4.61M | 4.91M | 5.19M | 1.65M | 4.74M | 4.86M | 5.18M | 4.28M | 1.44M | 3.03M | 4.02M | 2.63M | 0.33M | 2.27M | 2.21M | 5.51M | 0.87M | 3.08M | 4.04M | 2.64M | 1.53M | 3.54M | 3.95M |
|
Consolidated Net Income
|
2.32M | | | | 2.16M | 2.34M | 2.54M | 6.89M | 2.59M | 2.67M | 2.69M | 7.01M | 2.28M | 2.58M | 2.65M | 6.12M | 2.42M | 2.39M | 3.23M | 9.75M | 2.52M | 2.80M | 2.96M | 7.36M | 2.58M | 2.66M | 3.51M | 8.00M | 2.55M | 3.01M | 2.93M | 12.60M | 3.64M | 3.86M | 3.64M | 5.21M | 4.13M | 4.20M | 4.72M | 0.47M | 4.61M | 4.91M | 5.19M | 1.65M | 4.74M | 4.86M | 5.18M | 4.28M | 1.44M | 3.03M | 4.02M | 2.63M | 0.33M | 2.27M | 2.21M | 5.51M | 0.87M | 3.08M | 4.04M | 2.64M | 1.53M | 3.54M | 3.95M |
|
Income towards Parent Company
|
2.32M | | | | 2.16M | 2.34M | 2.54M | 6.89M | 2.59M | 2.67M | 2.69M | 7.01M | 2.28M | 2.58M | 2.65M | 6.12M | 2.42M | 2.39M | 3.23M | 9.75M | 2.52M | 2.80M | 2.96M | 7.36M | 2.58M | 2.66M | 3.51M | 8.00M | 2.55M | 3.01M | 2.93M | 12.60M | 3.64M | 3.86M | 3.64M | 5.21M | 4.13M | 4.20M | 4.72M | 0.47M | 4.61M | 4.91M | 5.19M | 1.65M | 4.74M | 4.86M | 5.18M | 4.28M | 1.44M | 3.03M | 4.02M | 2.63M | 0.33M | 2.27M | 2.21M | 5.51M | 0.87M | 3.08M | 4.04M | 2.64M | 1.53M | 3.54M | 3.95M |
|
Net Income towards Common Stockholders
|
2.32M | | | | 2.16M | 2.34M | 2.54M | 6.89M | 2.59M | 2.67M | 2.69M | 7.01M | 2.28M | 2.58M | 2.65M | 6.12M | 2.42M | 2.39M | 3.23M | 9.75M | 2.52M | 2.80M | 2.96M | 7.36M | 2.58M | 2.66M | 3.51M | 8.00M | 2.55M | 3.01M | 2.93M | 12.60M | 3.64M | 3.86M | 3.64M | 2.94M | 4.13M | 4.20M | 4.72M | 3.10M | 4.61M | 4.91M | 5.19M | 3.11M | 4.74M | 4.86M | 5.18M | 4.28M | 1.44M | 3.03M | 4.02M | 2.63M | 0.33M | 2.27M | 2.21M | 5.51M | 0.87M | 3.08M | 4.04M | 2.64M | 1.53M | 3.54M | 3.95M |
|
EPS (Basic)
|
0.22 | | | | 0.13 | 0.23 | 0.26 | 848.07 | 0.29 | 0.32 | 0.33 | 0.20 | 0.19 | 0.29 | 0.30 | 0.18 | 0.24 | 0.22 | 0.37 | 0.24 | 0.28 | 0.36 | 0.41 | 0.21 | 0.28 | 0.33 | 0.48 | 0.30 | 0.34 | 0.35 | 0.43 | 0.40 | 0.38 | 0.43 | 0.43 | 0.32 | 0.39 | 0.41 | 0.48 | 0.33 | 0.44 | 0.49 | 0.54 | 0.33 | 0.45 | 0.48 | 0.54 | 0.32 | 0.48 | 0.53 | 0.65 | 0.24 | 0.39 | 0.44 | 0.49 | 0.34 | 0.43 | 0.52 | 0.66 | 0.37 | 0.53 | 0.61 | 0.68 |
|
EPS (Weighted Average and Diluted)
|
0.22 | | | | 0.13 | 0.23 | 0.26 | 844.12 | 0.29 | 0.32 | 0.33 | 0.20 | 0.19 | 0.28 | 0.29 | 0.17 | 0.23 | 0.22 | 0.37 | 0.24 | 0.28 | 0.36 | 0.41 | 0.21 | 0.28 | 0.33 | 0.48 | 0.30 | 0.34 | 0.35 | 0.42 | 0.40 | 0.37 | 0.42 | 0.42 | 0.32 | 0.39 | 0.41 | 0.48 | 0.33 | 0.44 | 0.49 | 0.54 | 0.33 | 0.45 | 0.48 | 0.54 | 0.33 | 0.47 | 0.53 | 0.65 | 0.25 | 0.39 | 0.44 | 0.49 | 0.34 | 0.43 | 0.52 | 0.66 | 0.37 | 0.53 | 0.61 | 0.68 |
|
Shares Outstanding (Weighted Average)
|
7.51M | 0.01M | 0.01M | 0.01M | 0.01M | 7.67M | 8.55M | 0.01M | 8.63M | 8.65M | 8.68M | | 8.72M | 8.76M | 8.79M | | 8.85M | 8.88M | 8.90M | | 8.92M | 8.93M | 8.96M | | 9.07M | 9.09M | 9.11M | | 9.13M | 9.16M | 9.19M | | 9.22M | 9.24M | 9.24M | | 9.26M | 9.28M | 9.28M | | 9.30M | 9.33M | 9.34M | | 9.37M | 9.39M | 9.40M | | 9.42M | 9.45M | 9.48M | | 9.50M | 10.00M | 10.28M | | 10.29M | 10.29M | 10.30M | | 10.30M | | |
|
Shares Outstanding (Diluted Average)
|
7.58M | 0.01M | 0.01M | 0.01M | 0.01M | 7.71M | 8.58M | 0.01M | 8.66M | 8.69M | 8.75M | | 8.79M | 8.83M | 8.85M | | 8.90M | 8.93M | 8.93M | | 8.96M | 8.96M | 9.00M | | 9.13M | 9.15M | 9.18M | | 9.20M | 9.23M | 9.29M | | 9.28M | 9.29M | 9.30M | | 9.31M | 9.32M | 9.33M | | 9.34M | 9.37M | 9.38M | | 9.41M | 9.43M | 9.43M | | 9.46M | 9.47M | 9.49M | | 9.51M | 10.00M | 10.28M | | 10.29M | 10.29M | 10.30M | | 10.31M | | |
|
EBITDA
|
2.79M | | | | 2.22M | 3.59M | 4.37M | 3.56M | 3.59M | 4.29M | 4.50M | 3.48M | 2.74M | 4.14M | 4.32M | 3.28M | 3.15M | 3.65M | 5.33M | 3.92M | 3.67M | 4.99M | 5.39M | 3.53M | 3.85M | 4.67M | 5.95M | 4.35M | 3.99M | 4.99M | 5.45M | 5.17M | 3.97M | 5.24M | 5.24M | 4.50M | 4.28M | 5.32M | 5.73M | 4.59M | 4.46M | 6.12M | 6.87M | 4.84M | 4.44M | 6.09M | 6.90M | 4.87M | 4.74M | 6.84M | 8.08M | 4.24M | 4.06M | 6.21M | 6.66M | 5.51M | 4.72M | 7.20M | 8.59M | 5.64M | 5.55M | 7.86M | 8.62M |
|
Interest Expenses
|
1.79M | | | | 1.84M | 1.85M | 1.81M | 1.79M | 1.77M | 1.76M | 1.75M | 1.76M | 1.75M | 1.76M | 1.78M | 1.76M | 1.74M | 1.74M | 2.14M | 1.78M | 1.75M | 1.75M | 1.75M | 1.74M | 1.70M | 1.65M | 1.65M | 1.65M | 1.56M | 1.52M | 1.53M | 1.56M | 1.50M | 1.50M | 1.55M | 1.70M | 1.72M | 1.75M | 1.76M | 1.79M | 1.90M | 1.88M | 1.91M | 1.93M | 1.88M | 1.89M | 1.91M | 1.91M | 1.89M | 2.09M | 2.23M | 2.30M | 2.42M | 2.34M | 2.20M | 2.20M | 2.17M | 2.17M | 2.19M | 2.24M | 2.17M | 2.15M | 2.19M |
|
Tax Rate
|
32.46% | | | | 24.34% | 34.99% | 37.19% | -94.85% | 39.47% | 40.78% | 41.46% | -99.52% | 32.80% | 39.52% | 39.67% | -85.10% | 36.68% | 35.41% | 40.70% | -148.76% | 41.16% | 43.93% | 45.80% | -105.81% | 43.06% | 43.16% | 41.59% | -82.85% | 45.12% | 36.91% | 46.50% | -139.21% | 26.90% | 28.82% | 33.49% | -12.15% | 22.22% | 23.97% | 24.07% | 90.38% | 22.75% | 23.83% | 25.59% | 67.28% | 22.19% | 24.10% | 25.61% | -44.48% | 49.68% | 36.28% | 31.34% | -35.72% | 79.91% | 41.19% | 50.44% | -66.12% | 65.87% | 38.72% | 36.81% | 22.21% | 54.76% | 37.95% | 38.48% |