|
Revenue
|
25.09M | 25.82M | 23.85M | 22.09M | 21.49M | 23.35M | 21.42M | 19.09M | 19.60M | 21.32M | 21.75M | 20.34M | 20.51M | 22.76M | 20.25M | 6.49M | 12.32M | 14.36M | 13.22M | 9.89M | 9.57M | 11.22M | 12.20M | 8.67M | 12.21M | 11.46M | 9.78M | 8.92M | 11.33M | 9.18M | 10.38M | -21.95M | 4.24M | 2.62M | 2.38M | 3.52M | 4.77M | 3.96M | 5.29M | 4.77M | 4.21M | 9.26M | 7.86M | 18.74M | 10.51M | 16.11M | 9.39M | 23.52M | 10.71M | 16.15M | 9.12M | 12.70M | 10.29M | 8.85M | 12.69M | 19.54M | 19.09M | 11.91M | 7.52M | 11.18M | 17.85M | 9.40M |
|
Cost of Revenue
|
0.94M | 0.61M | 0.24M | 0.57M | 0.35M | 0.43M | 0.35M | 0.49M | | | 0.38M | 0.96M | 0.50M | 1.00M | 1.40M | 0.20M | 0.44M | 2.19M | 0.82M | 1.10M | 0.35M | 1.88M | 2.78M | 0.20M | 2.58M | 2.94M | 0.85M | 1.34M | 1.22M | 1.14M | 2.11M | 1.59M | 3.73M | 2.16M | 1.96M | 2.92M | 3.65M | 2.77M | 3.55M | 3.33M | 2.68M | 6.43M | 2.92M | 5.27M | 5.61M | 6.03M | 4.07M | 2.54M | 3.66M | 8.47M | 3.64M | 1.96M | 4.28M | 3.58M | 6.27M | 19.38M | 12.15M | 6.60M | 3.17M | 13.92M | 9.53M | 6.00M |
|
Gross Profit
|
24.15M | 25.20M | 23.61M | 21.51M | 21.14M | 22.92M | 21.07M | 18.61M | 19.60M | 21.32M | 21.37M | 19.38M | 20.01M | 21.76M | 18.85M | 6.30M | 11.88M | 12.17M | 12.40M | 8.79M | 9.23M | 9.34M | 9.42M | 8.47M | 9.63M | 8.52M | 8.93M | 7.57M | 10.10M | 8.04M | 8.27M | -23.54M | 0.51M | 0.46M | 0.42M | 0.59M | 1.11M | 1.19M | 1.73M | 1.44M | 1.53M | 2.83M | 4.95M | 13.47M | 4.90M | 10.08M | 5.32M | 20.98M | 7.04M | 7.68M | 5.48M | 10.74M | 6.01M | 5.27M | 6.42M | 0.15M | 6.94M | 5.30M | 4.35M | -2.74M | 8.32M | 3.40M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | 1.06M | 6.21M | 1.44M | 1.52M | 1.34M | 1.11M | 1.19M | 1.26M | 1.54M | 1.37M | 1.17M | 1.16M | | | 1.57M | 1.55M | 1.90M | 1.85M | 1.63M | 1.82M | 1.88M | 1.95M | 1.85M | 1.96M |
|
Other Operating Expenses
|
25.83M | 24.60M | 23.15M | 34.02M | 21.92M | 21.48M | 22.41M | 21.59M | 20.55M | 20.77M | 21.98M | 24.30M | 21.60M | 22.63M | 19.86M | 6.65M | 13.37M | 14.45M | 13.75M | 13.94M | 11.48M | 12.33M | 13.00M | 20.29M | 11.24M | 11.35M | 9.51M | 9.29M | 9.11M | 8.81M | 10.09M | -16.25M | 5.12M | 3.39M | 3.14M | 4.33M | 5.22M | 2.77M | 3.55M | 3.81M | 2.68M | 6.60M | 4.00M | 12.32M | 7.52M | 10.50M | 6.69M | 8.16M | 6.97M | 10.52M | 9.59M | 13.44M | 6.69M | 6.26M | 10.94M | 13.01M | 12.47M | 6.94M | 5.21M | 5.69M | 9.86M | 6.32M |
|
Operating Expenses
|
25.83M | 24.60M | 23.15M | 34.02M | 21.92M | 21.48M | 22.41M | 21.59M | 20.55M | 20.77M | 21.98M | 24.30M | 21.60M | 22.63M | 19.86M | 6.65M | 13.37M | 14.45M | 13.75M | 13.94M | 11.48M | 12.33M | 13.00M | 20.29M | 11.24M | 11.35M | 9.51M | 9.29M | 9.11M | 8.81M | 10.09M | -16.25M | 5.12M | 3.39M | 3.14M | 4.33M | 5.22M | 6.89M | 4.61M | 10.02M | 4.12M | 8.13M | 5.34M | 13.43M | 8.71M | 11.75M | 8.23M | 9.53M | 8.14M | 11.68M | 9.59M | 13.44M | 8.27M | 7.80M | 12.84M | 14.86M | 14.10M | 8.76M | 7.09M | 7.64M | 11.71M | 8.28M |
|
Operating Income
|
-1.69M | 0.60M | 0.46M | -12.51M | -0.78M | 1.43M | -1.34M | -2.98M | -0.96M | 0.55M | -0.60M | -4.92M | 0.30M | 1.51M | 1.66M | 1.67M | 1.10M | 1.09M | 0.73M | -4.92M | -0.78M | -0.04M | 0.25M | -11.82M | 1.56M | 0.55M | 0.78M | -0.03M | 2.55M | 0.69M | 0.62M | 0.89M | -0.88M | -0.77M | -0.76M | -0.81M | -0.45M | -2.93M | 0.68M | -5.25M | 0.08M | 1.13M | 2.52M | 5.31M | 1.79M | 4.36M | 1.16M | 13.99M | 2.57M | 4.47M | -0.47M | -0.73M | 2.02M | 1.05M | -0.15M | 4.68M | 4.99M | 3.14M | 0.43M | 3.54M | 6.15M | 1.12M |
|
EBIT
|
-1.69M | 0.60M | 0.46M | -12.51M | -0.78M | 1.43M | -1.34M | -2.98M | -0.96M | 0.55M | -0.60M | -4.92M | 0.30M | 1.51M | 1.66M | 1.67M | 1.10M | 1.09M | 0.73M | -4.92M | -0.78M | -0.04M | 0.25M | -11.82M | 1.56M | 0.55M | 0.78M | -0.03M | 2.55M | 0.69M | 0.62M | 0.89M | -0.88M | -0.77M | -0.76M | -0.81M | -0.45M | -2.93M | 0.68M | -5.25M | 0.08M | 1.13M | 2.52M | 5.31M | 1.79M | 4.36M | 1.16M | 13.99M | 2.57M | 4.47M | -0.47M | -0.73M | 2.02M | 1.05M | -0.15M | 4.68M | 4.99M | 3.14M | 0.43M | 3.54M | 6.15M | 1.12M |
|
Interest & Investment Income
|
0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.05M | 0.00M | 0.00M | 0.00M | 0.01M | 0.22M | -0.46M | 0.03M | 0.04M | 0.53M | -0.37M | 0.28M | 0.32M | 0.24M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | 0.30M | 0.08M | 0.23M | 0.03M | | 0.00M | | | 1.80M | | | | | | | | | | | |
|
EBT
|
-0.75M | 1.21M | 0.69M | -11.93M | -0.43M | 1.87M | -0.98M | -2.49M | -0.96M | 0.55M | -0.22M | -3.96M | -1.09M | 0.14M | 0.39M | -0.16M | -1.04M | -0.09M | -0.53M | -4.05M | -1.90M | -1.11M | -0.81M | -11.62M | 0.97M | 0.12M | 0.27M | -0.38M | 2.21M | 0.36M | 0.28M | -5.71M | -0.86M | -0.73M | -0.72M | -0.86M | -0.33M | -2.79M | 0.73M | -5.24M | 0.74M | 1.12M | 2.80M | 5.38M | 2.03M | 4.39M | 1.16M | 13.99M | 2.57M | 4.47M | 1.33M | -0.73M | 2.07M | 1.21M | 0.11M | 5.03M | 5.27M | 3.72M | 0.84M | 3.89M | 6.60M | 1.58M |
|
Tax Provisions
|
-0.25M | 0.48M | -0.59M | -2.86M | -0.15M | 0.78M | -0.67M | -0.86M | -0.35M | 0.04M | -0.23M | -1.45M | -0.40M | 0.09M | 0.10M | -0.41M | -0.41M | 0.01M | -0.23M | -1.50M | -0.72M | -0.43M | -0.24M | -3.82M | 0.34M | 0.01M | 0.10M | 0.56M | 0.77M | 0.09M | 3.14M | -4.27M | -0.19M | -0.15M | 0.73M | -1.09M | -0.13M | -0.62M | 0.40M | -1.36M | 0.15M | 0.32M | 0.71M | 1.47M | 0.39M | 1.06M | 0.25M | 4.00M | 0.66M | 0.85M | -15.25M | -0.41M | 0.72M | 0.11M | 0.02M | 0.88M | 1.21M | -0.32M | 0.12M | -2.07M | 1.91M | 0.38M |
|
Profit After Tax
|
-0.50M | 0.73M | 1.28M | -9.07M | -0.28M | 1.08M | -0.32M | -1.63M | -0.61M | 0.28M | 0.00M | -2.51M | -0.69M | 0.05M | 0.29M | -2.29M | 6.26M | 0.25M | -0.31M | 5.11M | -1.18M | -0.68M | -0.57M | -7.80M | 0.63M | 0.11M | 0.17M | -0.93M | 1.45M | 0.28M | -2.85M | -1.44M | -0.66M | -0.58M | -1.46M | 0.23M | -0.20M | -2.17M | 0.34M | -3.88M | 0.59M | 0.80M | 2.09M | 3.91M | 1.64M | 3.33M | 0.91M | 9.99M | 1.91M | 3.62M | 16.57M | -0.32M | 1.35M | 1.11M | 0.09M | 4.14M | 4.06M | 4.04M | 0.72M | 5.96M | 4.69M | 1.20M |
|
Income from Continuing Operations
|
-0.50M | 0.73M | 1.28M | -9.07M | -0.28M | 1.08M | -0.32M | -1.63M | -0.61M | 0.51M | 0.00M | -2.51M | -0.69M | 0.05M | 0.29M | 0.26M | -0.64M | -0.10M | -0.30M | -2.55M | -1.18M | -0.68M | -0.57M | -7.80M | 0.63M | 0.11M | 0.17M | -0.93M | 1.45M | 0.28M | -2.85M | -1.44M | -0.66M | -0.58M | -1.46M | 0.23M | -0.20M | -2.17M | 0.34M | -3.88M | 0.59M | 0.80M | 2.09M | 3.91M | 1.64M | 3.33M | 0.91M | 9.99M | 1.91M | 3.62M | 16.57M | -0.32M | 1.35M | 1.11M | 0.09M | 4.14M | 4.06M | 4.04M | 0.72M | 5.96M | 4.69M | 1.20M |
|
Consolidated Net Income
|
-0.50M | 0.73M | 1.28M | -9.07M | -0.28M | 1.08M | -0.32M | -1.63M | -0.61M | 0.51M | 0.00M | -2.51M | -0.69M | 0.05M | -0.64M | -2.48M | 10.97M | 0.44M | 0.04M | 3.46M | | | | | 0.63M | 0.11M | 0.17M | -0.93M | 1.45M | 0.28M | -2.85M | -1.44M | 0.86M | 0.74M | 0.51M | 1.88M | -0.20M | -2.17M | 0.34M | -3.88M | 0.59M | 0.80M | 2.09M | 3.91M | 1.64M | 3.33M | 0.91M | 9.99M | 1.91M | 3.62M | 16.57M | -0.32M | 1.35M | 1.11M | 0.09M | 4.14M | 4.06M | 4.04M | 0.72M | 5.96M | 4.69M | 1.20M |
|
Income towards Parent Company
|
-0.50M | 0.73M | 1.28M | -9.07M | -0.28M | 1.08M | -0.32M | -1.63M | -0.61M | 0.51M | 0.00M | -2.51M | -0.69M | 0.05M | -0.64M | -2.48M | 10.97M | 0.44M | 0.04M | 3.46M | | | | | 0.63M | 0.11M | 0.17M | -0.93M | 1.45M | 0.28M | -2.85M | -1.44M | 0.86M | 0.74M | 0.51M | 1.88M | -0.20M | -2.17M | 0.34M | -3.88M | 0.59M | 0.80M | 2.09M | 3.91M | 1.64M | 3.33M | 0.91M | 9.99M | 1.91M | 3.62M | 16.57M | -0.32M | 1.35M | 1.11M | 0.09M | 4.14M | 4.06M | 4.04M | 0.72M | 5.96M | 4.69M | 1.20M |
|
Net Income towards Common Stockholders
|
-0.50M | 0.73M | 1.28M | -9.07M | -0.28M | 1.08M | -0.32M | -1.63M | -0.61M | 0.51M | 0.00M | -2.51M | -0.69M | 0.05M | -0.64M | -2.48M | 10.97M | 0.44M | 0.04M | 3.46M | | | | | 0.63M | 0.11M | 0.17M | -0.93M | 1.45M | 0.28M | -2.85M | -1.44M | 0.86M | 0.74M | 0.51M | 1.88M | -0.20M | -2.17M | 0.34M | -3.88M | 0.59M | 0.80M | 2.09M | 3.91M | 1.64M | 3.33M | 0.91M | 9.99M | 1.91M | 3.62M | 16.57M | -0.32M | 1.35M | 1.11M | 0.09M | 4.14M | 4.06M | 4.04M | 0.72M | 5.96M | 4.69M | 1.20M |
|
EPS (Basic)
|
-0.08 | 0.12 | 0.21 | -0.00M | -0.05 | 0.18 | -0.05 | -272.01 | -0.10 | 0.05 | 0.50 | -418.45 | -0.11 | 0.01 | 0.04 | -0.36 | 0.82 | 0.03 | -0.04 | 0.44 | -0.15 | -0.08 | -0.07 | -0.97 | 0.08 | 0.01 | 0.02 | -0.12 | 0.18 | 0.03 | -0.35 | -0.18 | -0.08 | -0.08 | -0.18 | 232.37 | -0.02 | -0.27 | 0.04 | -0.48 | 0.07 | 0.10 | 0.29 | 0.51 | 0.22 | 0.45 | 0.12 | 0.00M | 0.36 | 0.69 | 3.14 | -60.02 | 0.25 | 0.21 | 0.02 | 0.78 | 0.77 | 0.76 | 0.13 | 1.12 | 0.88 | 0.22 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.08 | 0.01 | 0.02 | -0.12 | 179.14 | 34.31 | -353.07 | -177.57 | 0.11 | 0.09 | 0.06 | 231.06 | -24.21 | -266.82 | 0.04 | -476.52 | 0.07 | 0.10 | 0.28 | 0.51 | 0.22 | 0.45 | 0.12 | 0.00M | 0.36 | 0.68 | 3.12 | -59.73 | 0.25 | 0.21 | 0.02 | 0.78 | 0.76 | 0.75 | 0.13 | 1.11 | 0.87 | 0.22 |
|
Shares Outstanding (Weighted Average)
|
6.00M | 6.00M | 6.00M | 0.01M | 0.01M | 0.01M | 6.00M | 0.01M | 6.00M | 6.00M | 0.01M | 0.01M | 6.37M | 0.01M | 7.20M | 6.99M | 7.60M | 8.03M | 8.03M | 7.92M | 8.03M | 8.04M | 8.04M | 8.04M | 8.04M | 8.05M | 8.05M | 8.05M | 0.01M | 0.01M | 0.01M | 0.01M | 8.09M | 8.10M | 8.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 7.36M | 0.01M | 5.27M | 5.28M | 5.28M | 0.01M | 5.29M | 5.30M | 5.30M | 5.30M | 5.31M | 5.32M | 5.32M | 5.32M | 5.33M | 5.34M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | 8.06M | 8.06M | 8.06M | 8.08M | 8.08M | 8.08M | 0.01M | 0.01M | 0.01M | 0.01M | 8.12M | 8.15M | 8.14M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 7.38M | 0.01M | 5.30M | 5.31M | 5.31M | 0.01M | 5.33M | 5.34M | 5.35M | 5.35M | 5.35M | 5.37M | 5.38M | 5.37M | 5.38M | 5.39M |
|
EBITDA
|
-1.69M | 0.60M | 0.46M | -12.51M | -0.78M | 1.43M | -1.34M | -2.98M | -0.96M | 0.55M | -0.60M | -4.92M | 0.30M | 1.51M | 1.66M | 1.67M | 1.10M | 1.09M | 0.73M | -4.92M | -0.78M | -0.04M | 0.25M | -11.82M | 1.56M | 0.55M | 0.78M | -0.03M | 2.55M | 0.69M | 0.62M | 0.89M | -0.88M | -0.77M | -0.76M | -0.81M | -0.45M | -2.93M | 0.68M | -5.25M | 0.08M | 1.13M | 2.52M | 5.31M | 1.79M | 4.36M | 1.16M | 13.99M | 2.57M | 4.47M | -0.47M | -0.73M | 2.02M | 1.05M | -0.15M | 4.68M | 4.99M | 3.14M | 0.43M | 3.54M | 6.15M | 1.12M |
|
Interest Expenses
|
0.42M | 0.47M | 0.48M | 0.40M | 0.39M | 0.36M | 0.34M | 0.35M | 0.33M | 0.31M | 0.40M | 0.47M | 0.47M | 0.46M | 0.43M | 0.41M | 0.39M | 0.37M | 0.47M | 0.38M | 0.38M | 0.36M | 0.34M | 0.28M | 0.22M | 0.08M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | -0.04M | 0.00M | | 0.01M | 0.01M | | | | | | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
33.33% | 39.79% | -84.58% | 23.96% | 34.66% | 41.96% | 67.89% | 34.60% | 36.60% | 7.48% | 101.35% | 36.69% | 36.91% | 62.04% | 26.21% | 259.38% | 39.14% | -6.59% | 42.86% | 37.08% | 38.08% | 38.88% | 29.40% | 32.87% | 34.85% | 6.67% | 35.56% | -148.27% | 34.60% | 23.42% | 1,100.35% | 74.78% | 22.66% | 20.55% | -100.69% | 126.80% | 40.61% | 22.29% | 53.95% | 26.00% | 19.76% | 28.56% | 25.33% | 27.31% | 19.20% | 24.25% | 21.42% | 28.61% | 25.69% | 19.01% | -1,148.04% | 56.69% | 35.01% | 8.73% | 19.30% | 17.55% | 22.93% | -8.66% | 14.85% | -53.26% | 28.93% | 23.95% |