|
Revenue
|
45.07M | 48.30M | 48.33M | 52.46M | 46.91M | 49.60M | 52.18M | 54.07M | 49.55M | 53.61M | 53.62M | 56.87M | 53.03M | 56.50M | 57.23M | 63.46M | 55.86M | 60.08M | 58.12M | 62.20M | 54.52M | 61.24M | 61.74M | 67.90M | 59.58M | 60.85M | 64.33M | 67.86M | 57.43M | 59.84M | 61.16M | 65.57M | 62.41M | 56.87M | 61.47M | 69.81M | 55.72M | 58.34M | 59.83M | 64.97M | 55.48M | 63.56M | 61.58M | 69.92M | 55.36M | 53.73M | 56.18M | 67.26M | 55.91M | 58.53M | 59.39M | 66.85M | 57.71M | 62.08M | 61.73M | 63.47M | 55.65M | 65.09M | 62.81M |
|
Cost of Revenue
|
28.86M | 29.82M | 31.34M | 36.37M | 30.77M | 35.14M | 35.13M | 39.38M | 33.84M | 36.79M | 36.52M | 40.96M | 36.26M | 39.06M | 39.21M | 45.85M | 39.01M | 41.54M | 41.52M | 44.61M | 36.28M | 40.16M | 41.63M | 46.01M | 37.56M | 38.27M | 42.66M | 46.70M | 37.07M | 38.79M | 28.32M | 41.24M | 36.51M | 37.92M | 36.72M | 43.43M | 37.15M | 37.32M | 38.57M | 43.62M | 37.13M | 37.06M | 44.35M | 1.20M | 30.57M | 33.01M | 30.73M | 33.67M | 30.30M | 32.78M | 37.72M | 35.20M | 33.11M | 34.53M | 36.48M | 41.96M | 40.10M | 40.22M | 44.28M |
|
Gross Profit
|
16.21M | 18.47M | 17.00M | 16.09M | 16.14M | 14.46M | 17.05M | 14.69M | 15.71M | 16.82M | 17.09M | 15.90M | 16.77M | 17.44M | 18.02M | 17.61M | 16.85M | 18.54M | 16.60M | 17.59M | 18.25M | 21.08M | 20.11M | 21.89M | 22.02M | 22.58M | 21.67M | 21.16M | 20.37M | 21.06M | 32.84M | 24.33M | 25.89M | 18.95M | 24.75M | 26.38M | 18.57M | 21.02M | 21.26M | 21.35M | 18.36M | 26.50M | 17.23M | 68.72M | 24.79M | 20.73M | 25.45M | 33.58M | 25.61M | 25.75M | 21.67M | 31.65M | 24.60M | 27.55M | 25.25M | 21.51M | 15.55M | 24.87M | 18.53M |
|
Other Operating Expenses
|
42.58M | 43.92M | 45.55M | 50.78M | 44.81M | 49.26M | 48.14M | 54.51M | 48.44M | 51.81M | 51.00M | 55.46M | 51.34M | 54.99M | 53.95M | 72.72M | 55.29M | 60.69M | 58.04M | 64.19M | 55.83M | 58.68M | 57.13M | 68.28M | 58.64M | 58.76M | 61.22M | 77.00M | 54.85M | 63.95M | 55.60M | 67.60M | 60.40M | 60.19M | 59.34M | 64.88M | 57.96M | 57.90M | 68.00M | 67.32M | 58.23M | 57.96M | 64.31M | 76.73M | 48.18M | 49.77M | 51.35M | 55.85M | 49.20M | 52.48M | 54.75M | 58.08M | 52.79M | 58.78M | 58.69M | 59.76M | 57.44M | 58.17M | 58.33M |
|
Operating Expenses
|
42.58M | 43.92M | 45.55M | 50.78M | 44.81M | 49.26M | 48.14M | 54.51M | 48.44M | 51.81M | 51.00M | 55.46M | 51.34M | 54.99M | 53.95M | 72.72M | 55.29M | 60.69M | 58.04M | 64.19M | 55.83M | 58.68M | 57.13M | 68.28M | 58.64M | 58.76M | 61.22M | 77.00M | 54.85M | 63.95M | 55.60M | 67.60M | 60.40M | 60.19M | 59.34M | 64.88M | 57.96M | 57.90M | 68.00M | 67.32M | 58.23M | 57.96M | 64.31M | 76.73M | 48.18M | 49.77M | 51.35M | 55.85M | 49.20M | 52.48M | 54.75M | 58.08M | 52.79M | 58.78M | 58.69M | 59.76M | 57.44M | 58.17M | 58.33M |
|
Operating Income
|
7.30M | 7.50M | 7.48M | 7.82M | 7.58M | 7.61M | 8.11M | 8.42M | 8.39M | 9.27M | 9.57M | 9.37M | 9.91M | 10.08M | 10.38M | 10.69M | 11.07M | 11.20M | 11.32M | 12.19M | 11.73M | 12.00M | 12.32M | 12.51M | 12.74M | 13.07M | 13.83M | 13.51M | 13.77M | 13.81M | 13.59M | 13.04M | 13.80M | 15.31M | 15.04M | 15.38M | 15.17M | 14.91M | 15.00M | 15.12M | 15.24M | 15.32M | 15.45M | 15.48M | 15.49M | 15.89M | 16.60M | 17.44M | 17.07M | 17.24M | 17.37M | 17.57M | 17.49M | 17.54M | 17.38M | 17.31M | 17.38M | 17.17M | 19.12M |
|
EBIT
|
7.30M | 7.50M | 7.48M | 7.82M | 7.58M | 7.61M | 8.11M | 8.42M | 8.39M | 9.27M | 9.57M | 9.37M | 9.91M | 10.08M | 10.38M | 10.69M | 11.07M | 11.20M | 11.32M | 12.19M | 11.73M | 12.00M | 12.32M | 12.51M | 12.74M | 13.07M | 13.83M | 13.51M | 13.77M | 13.81M | 13.59M | 13.04M | 13.80M | 15.31M | 15.04M | 15.38M | 15.17M | 14.91M | 15.00M | 15.12M | 15.24M | 15.32M | 15.45M | 15.48M | 15.49M | 15.89M | 16.60M | 17.44M | 17.07M | 17.24M | 17.37M | 17.57M | 17.49M | 17.54M | 17.38M | 17.31M | 17.38M | 17.17M | 19.12M |
|
EBT
|
2.49M | 4.38M | 2.78M | 1.68M | 2.09M | 0.34M | 4.04M | -0.44M | 1.11M | 1.79M | 2.62M | 1.41M | 1.69M | 1.51M | 3.28M | -8.43M | 0.35M | -0.84M | -0.14M | -1.32M | -1.31M | 2.56M | 4.61M | -0.37M | 0.94M | 2.10M | 3.11M | -9.13M | 2.58M | -4.11M | 5.56M | -2.03M | 2.01M | -3.32M | 2.13M | 4.93M | -2.23M | 0.44M | -8.17M | -2.35M | -2.75M | 5.60M | -2.73M | 30.38M | 7.18M | 3.97M | 4.82M | 11.41M | 6.71M | 6.04M | 4.64M | 8.77M | 4.92M | 3.30M | 3.04M | 3.72M | -1.79M | 6.91M | 4.48M |
|
Tax Provisions
|
0.87M | 1.37M | 0.73M | -0.12M | 0.58M | -0.06M | 1.13M | -0.14M | 0.25M | 0.49M | 0.79M | 0.60M | 0.49M | 0.36M | 0.95M | 1.92M | 0.00M | 1.15M | -0.17M | 0.21M | 1.08M | 1.08M | 1.84M | -0.49M | -1.11M | 1.52M | -0.34M | 35.07M | 2.54M | -1.55M | 12.67M | -0.60M | 5.81M | 1.24M | 0.09M | -0.02M | 1.35M | 1.47M | -0.26M | -3.89M | 0.82M | 0.58M | 0.07M | -44.95M | 0.73M | 1.47M | 1.42M | -2.25M | 1.84M | -0.08M | 1.94M | -1.97M | 0.38M | -0.66M | 0.25M | 0.10M | -0.16M | 0.46M | 2.06M |
|
Profit After Tax
|
1.62M | 3.01M | 2.05M | 1.80M | 1.51M | 0.40M | 2.91M | -0.30M | 0.86M | 1.31M | 1.82M | 0.81M | 1.20M | 1.15M | 2.32M | -11.18M | 0.57M | -1.77M | 0.25M | -2.20M | -2.39M | 1.48M | 2.76M | 0.12M | 2.06M | 0.57M | 3.45M | -44.20M | 0.04M | -2.56M | -7.11M | -1.43M | -3.80M | -4.57M | 2.05M | 4.95M | -3.58M | -1.03M | -7.92M | 1.54M | -3.57M | 5.02M | -2.80M | 38.14M | 6.45M | 2.49M | 3.41M | 13.66M | 4.87M | 6.13M | 2.70M | 10.74M | 4.54M | 3.96M | 2.79M | 3.62M | -1.62M | 6.46M | 2.42M |
|
Income from Continuing Operations
|
1.62M | 3.01M | 2.05M | 1.80M | 1.51M | 0.40M | 2.91M | -0.30M | 0.86M | 1.31M | 1.82M | 0.81M | 1.20M | 1.15M | 2.32M | -10.35M | 0.35M | -1.99M | 0.03M | -1.52M | -2.39M | 1.48M | 2.76M | 0.12M | 2.06M | 0.57M | 3.45M | -44.20M | 0.04M | -2.56M | -7.11M | -1.43M | -3.80M | -4.57M | 2.05M | 4.95M | -3.58M | -1.03M | -7.92M | 1.54M | -3.57M | 5.02M | -2.80M | 75.33M | 6.45M | 2.49M | 3.41M | 13.66M | 4.87M | 6.13M | 2.70M | 10.74M | 4.54M | 3.96M | 2.79M | 3.62M | -1.62M | 6.46M | 2.42M |
|
Consolidated Net Income
|
1.62M | 3.01M | 2.05M | 1.80M | 1.51M | 0.40M | 2.91M | -0.30M | 0.86M | 1.31M | 1.82M | 0.81M | 1.20M | 1.15M | 2.32M | -10.35M | 0.35M | -1.99M | 0.03M | -1.52M | -2.39M | 1.48M | 2.76M | 0.12M | 2.06M | 0.57M | 3.45M | -44.20M | 0.04M | -2.56M | -7.11M | -1.43M | -3.80M | -4.57M | 2.05M | 4.95M | -3.58M | -1.03M | -7.92M | 1.54M | -3.57M | 5.02M | -2.80M | 75.33M | 6.45M | 2.49M | 3.41M | 13.66M | 4.87M | 6.13M | 2.70M | 10.74M | 4.54M | 3.96M | 2.79M | 3.62M | -1.62M | 6.46M | 2.42M |
|
Income towards Parent Company
|
1.62M | 3.01M | 2.05M | 1.80M | 1.51M | 0.40M | 2.91M | -0.30M | 0.86M | 1.31M | 1.82M | 0.81M | 1.20M | 1.15M | 2.32M | -10.35M | 0.35M | -1.99M | 0.03M | -1.52M | -2.39M | 1.48M | 2.76M | 0.12M | 2.06M | 0.57M | 3.45M | -44.20M | 0.04M | -2.56M | -7.11M | -1.43M | -3.80M | -4.57M | 2.05M | 4.95M | -3.58M | -1.03M | -7.92M | 1.54M | -3.57M | 5.02M | -2.80M | 75.33M | 6.45M | 2.49M | 3.41M | 13.66M | 4.87M | 6.13M | 2.70M | 10.74M | 4.54M | 3.96M | 2.79M | 3.62M | -1.62M | 6.46M | 2.42M |
|
Net Income towards Common Stockholders
|
1.62M | 3.01M | 2.05M | 1.80M | 1.51M | 0.40M | 2.91M | -0.30M | 0.86M | 1.31M | 1.82M | 0.81M | 1.20M | 1.15M | 2.32M | -10.35M | 0.35M | -1.99M | 0.03M | -1.52M | -2.39M | 1.48M | 2.76M | 0.12M | 2.06M | 0.57M | 3.45M | -44.20M | 0.04M | -2.56M | -7.11M | -1.43M | -3.80M | -4.57M | 2.05M | 4.95M | -3.58M | -1.03M | -7.92M | 1.54M | -3.57M | 5.02M | -2.80M | 75.33M | 6.45M | 2.49M | 3.41M | 13.66M | 4.87M | 6.13M | 2.70M | 10.74M | 4.54M | 3.96M | 2.79M | 3.62M | -1.62M | 6.46M | 2.42M |
|
EPS (Basic)
|
0.03 | 0.06 | 0.04 | 0.04 | 0.03 | 0.01 | 0.06 | -0.01 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 | -0.22 | 0.01 | -0.04 | 0.01 | -0.04 | -0.05 | 0.03 | 0.06 | | 0.04 | 0.01 | 0.07 | -0.89 | | -0.05 | -0.14 | -0.03 | -0.08 | -0.09 | 0.04 | 0.10 | -0.07 | -0.02 | -0.16 | 0.03 | -0.07 | 0.10 | -0.06 | 0.77 | 0.13 | 0.05 | 0.07 | 0.27 | 0.10 | 0.12 | 0.06 | 0.21 | 0.09 | 0.08 | 0.06 | 0.07 | -0.03 | 0.13 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.07 | 0.05 | 0.02 | 0.03 | 0.01 | 0.06 | | 0.02 | 0.03 | 0.03 | | 0.02 | 0.03 | 0.04 | | 0.01 | -0.04 | | | -0.05 | 0.03 | 0.06 | | 0.04 | 0.01 | 0.07 | | | | | | | | | | -0.07 | -0.02 | -0.16 | 0.03 | -0.07 | 0.10 | -0.06 | 0.77 | 0.13 | 0.05 | 0.06 | 0.27 | 0.10 | 0.12 | 0.05 | 0.21 | 0.09 | 0.08 | 0.05 | 0.07 | -0.03 | 0.13 | 0.04 |
|
EBITDA
|
2.67M | 9.84M | 12.02M | 1.78M | 3.09M | 4.22M | 7.87M | -0.94M | 0.89M | -15.36M | -0.91M | -1.92M | 10.37M | 9.18M | 1.41M | -7.88M | 3.70M | -12.81M | 0.49M | -6.79M | 6.14M | 12.14M | 1.91M | -18.02M | 5.30M | 3.62M | 6.21M | -40.71M | -14.07M | -12.23M | -9.14M | -0.75M | 23.08M | 24.41M | 24.57M | -1.68M | -43.65M | 73.62M | 6.20M | 3.99M | -60.09M | 37.17M | -4.19M | 149.40M | 23.64M | -1.26M | -11.53M | 17.11M | 26.45M | -6.77M | 4.39M | 19.25M | 22.93M | -4.20M | 16.03M | 2.34M | 7.27M | 9.88M | -3.34M |
|
Tax Rate
|
34.89% | 31.27% | 26.20% | -7.09% | 27.76% | -18.88% | 28.03% | 32.65% | 22.74% | 27.19% | 30.33% | 42.84% | 29.21% | 23.74% | 29.06% | -22.80% | 0.57% | -137.59% | 118.71% | -15.81% | -82.66% | 42.09% | 40.05% | 131.02% | -118.03% | 72.71% | -10.90% | -383.90% | 98.57% | 37.78% | 227.81% | 29.39% | 289.34% | -37.38% | 4.03% | -0.47% | -60.36% | 334.47% | 3.13% | 165.47% | -30.02% | 10.32% | -2.64% | -147.96% | 10.16% | 37.17% | 29.34% | -19.70% | 27.45% | -1.36% | 41.87% | -22.42% | 7.78% | -19.90% | 8.13% | 2.56% | 9.18% | 6.58% | 46.04% |