|
Revenue
|
48.44M | 52.99M | 64.94M | 51.55M | 60.66M | 63.74M | 74.22M | 65.98M | 74.09M | 70.46M | 89.85M | 71.73M | 84.40M | 90.51M | 94.12M | 71.73M | 84.40M | 90.51M | 94.12M | 92.69M | 91.97M | 97.65M | 99.78M | 93.32M | 105.26M | 99.59M | 119.97M | 38.09M | 39.02M | 39.02M | 44.44M | 40.55M | 43.91M | 47.92M | 49.05M | 44.86M | 50.68M | 52.36M | 60.86M | 62.62M | 56.59M | 60.92M | 71.44M | 62.81M | 75.35M | 68.91M | 75.51M | 71.32M | 67.86M | 76.26M | 88.91M | 85.04M | 81.73M | 78.46M | 106.78M | 92.42M | 92.08M | 119.35M | 161.76M | 138.04M | 159.28M | 161.34M |
|
Cost of Revenue
|
43.76M | 47.86M | 58.71M | 46.72M | 55.06M | 57.98M | 67.16M | 61.34M | 63.58M | 69.84M | 78.41M | 60.67M | 68.13M | 65.20M | 82.04M | 66.19M | 78.26M | 84.33M | 87.17M | 86.33M | 85.55M | 90.77M | 92.86M | 87.37M | 98.26M | 93.21M | -141.56M | 31.33M | 32.45M | 32.77M | 36.94M | 33.66M | 37.42M | 41.62M | 41.83M | 37.62M | 42.86M | 45.31M | 53.00M | 54.45M | 49.47M | 53.68M | 60.92M | 51.97M | 64.37M | 57.59M | 62.93M | 59.34M | 55.38M | 62.74M | 72.80M | 69.83M | 68.04M | 64.18M | 85.71M | 75.40M | 73.52M | 95.09M | 130.51M | 114.65M | 132.98M | 135.61M |
|
Gross Profit
|
4.68M | 5.13M | 6.22M | 4.83M | 5.60M | 5.76M | 7.06M | 5.31M | 5.96M | 5.26M | 7.81M | 5.54M | 6.14M | 6.18M | 6.96M | 5.54M | 6.14M | 6.18M | 6.96M | 6.36M | 6.42M | 6.88M | 6.91M | 5.95M | 7.00M | 6.37M | 8.01M | 6.76M | 6.57M | 6.24M | 7.50M | 6.89M | 6.50M | 6.30M | 7.22M | 7.23M | 7.82M | 7.05M | 7.86M | 8.16M | 7.11M | 7.24M | 10.53M | 10.84M | 10.98M | 11.32M | 12.57M | 11.98M | 12.49M | 13.52M | 16.11M | 15.21M | 13.69M | 14.27M | 21.07M | 17.02M | 18.56M | 24.26M | 31.25M | 23.40M | 26.31M | 25.73M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.90M | 0.10M | 0.10M | 0.50M | 1.70M | 0.40M | 0.40M |
|
Selling, General & Administrative
|
3.16M | 3.18M | 3.84M | 3.53M | 3.64M | 3.46M | 3.99M | 3.99M | 3.55M | 3.61M | 4.23M | 3.92M | 3.81M | 3.48M | 4.29M | 4.04M | 3.96M | 4.29M | 4.22M | 4.47M | 4.45M | 4.62M | 4.53M | 4.46M | 4.76M | 4.35M | 5.14M | 4.97M | 4.84M | 4.45M | 5.00M | 5.05M | 5.30M | 4.90M | 5.07M | 5.51M | 5.57M | 5.09M | 4.72M | 5.40M | 5.47M | 5.99M | 7.06M | 8.41M | 8.14M | 7.76M | 7.82M | 8.25M | 7.93M | 8.92M | 9.12M | 10.24M | 11.57M | 10.12M | 12.40M | 12.52M | 12.97M | 13.94M | 17.07M | 16.75M | 16.36M | 16.23M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.23M | 0.34M | 0.52M | | | | | | | 0.36M | 0.14M | 0.02M | 0.01M | 0.25M | 0.35M | 0.12M | 0.47M | 0.61M | 1.11M | 0.13M | 0.01M | 0.59M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | 5.98M | | | 6.29M | 6.99M | | | |
|
Operating Expenses
|
3.16M | 3.18M | 3.84M | 3.53M | 3.64M | 3.46M | 3.99M | 3.99M | 3.55M | 3.61M | 4.23M | 3.92M | 3.81M | 3.48M | 4.29M | 4.04M | 3.96M | 4.29M | 4.22M | 4.47M | 4.45M | 4.62M | 4.53M | 4.46M | 4.76M | 4.35M | 5.14M | 4.97M | 4.84M | 4.45M | 5.00M | 5.05M | 5.30M | 4.90M | 5.07M | 5.51M | 5.57M | 5.09M | 4.72M | 5.81M | 5.70M | 6.34M | 7.58M | 8.41M | 8.14M | 7.76M | 7.82M | 8.25M | 7.93M | 9.29M | 9.26M | 10.26M | 11.68M | 10.47M | 12.85M | 13.55M | 13.54M | 14.65M | 18.68M | 18.58M | 16.77M | 17.22M |
|
Operating Income
|
1.52M | 1.95M | 2.39M | 1.29M | 1.96M | 2.29M | 3.07M | 1.58M | 2.04M | 2.09M | 2.81M | 1.40M | 2.15M | 1.78M | 3.52M | 1.49M | 2.18M | 1.89M | 2.74M | 1.89M | 1.98M | 2.26M | 2.38M | 1.49M | 2.24M | 2.02M | 2.86M | 1.79M | 1.73M | 1.79M | 2.50M | 1.85M | -1.25M | 1.40M | 2.15M | 1.72M | 2.25M | 1.97M | 2.53M | 0.94M | 0.76M | 0.82M | 2.79M | 2.03M | 2.44M | 3.18M | 4.40M | 3.38M | 4.11M | 3.67M | 6.16M | 4.23M | 1.51M | 3.29M | 7.46M | 3.50M | 4.25M | 8.51M | 11.73M | 4.78M | 7.96M | 6.94M |
|
EBIT
|
1.52M | 1.95M | 2.39M | 1.29M | 1.96M | 2.29M | 3.07M | 1.58M | 2.04M | 2.09M | 2.81M | 1.40M | 2.15M | 1.78M | 3.52M | 1.49M | 2.18M | 1.89M | 2.74M | 1.89M | 1.98M | 2.26M | 2.38M | 1.49M | 2.24M | 2.02M | 2.86M | 1.79M | 1.73M | 1.79M | 2.50M | 1.85M | -1.25M | 1.40M | 2.15M | 1.72M | 2.25M | 1.97M | 2.53M | 0.94M | 0.76M | 0.82M | 2.79M | 2.03M | 2.44M | 3.18M | 4.40M | 3.38M | 4.11M | 3.67M | 6.16M | 4.23M | 1.51M | 3.29M | 7.46M | 3.50M | 4.25M | 8.51M | 11.73M | 4.78M | 7.96M | 6.94M |
|
Interest & Investment Income
|
0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.12M | 0.13M | 0.14M | 0.16M | 0.13M | 0.15M | 0.14M | 0.15M | 0.12M | 0.13M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.06M | 0.06M | 0.06M | 0.14M | 0.15M | 0.17M | 0.14M | 0.23M | 0.24M | 0.21M | 0.30M | 0.16M | 0.17M | 0.13M | 0.12M | 0.08M | 0.06M | 0.02M | 0.02M | 0.02M | 0.01M | 0.29M | 0.06M | -0.00M | -0.01M | -0.01M | 0.06M | 0.12M | 0.11M | 0.33M | 0.32M | 0.17M | 0.20M | 0.35M | 0.20M | 0.16M | 0.19M | 0.15M | 0.22M |
|
Other Non Operating Income
|
0.00M | | -0.00M | | 0.00M | | | 0.00M | | 0.01M | 0.00M | 0.01M | 0.02M | -0.01M | | -0.01M | 0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | | -0.00M | 0.00M | | | -0.05M | 0.07M | 0.02M | 0.00M | -0.00M | 0.04M | 0.01M | 0.06M | 0.03M | -0.05M | 0.04M | 0.12M | 0.16M | -0.07M | 0.58M | -0.09M | 0.03M | -0.04M | 0.06M | 0.14M | -0.44M | -0.50M | -0.14M | 0.04M | -0.00M | -0.14M | -0.54M | -0.09M | -0.16M | -0.44M | 0.41M | -0.58M | 0.01M | 0.00M |
|
EBT
|
1.63M | 2.06M | 2.48M | 1.38M | 2.05M | 2.38M | 9.65M | 1.71M | 2.17M | 2.24M | 9.70M | 3.32M | 2.31M | 3.44M | -1.30M | 3.51M | 2.32M | 2.00M | 2.83M | 1.99M | 2.07M | 2.36M | 2.44M | 1.56M | 2.30M | 2.08M | 3.00M | 1.94M | 1.85M | 2.01M | 2.75M | 2.09M | -1.04M | 1.74M | 2.33M | 1.95M | 2.40M | 2.03M | 2.66M | 1.11M | 0.94M | 0.77M | 3.39M | 1.95M | 2.76M | 3.20M | 4.46M | 3.51M | 3.66M | 3.23M | 6.13M | 4.39M | 1.84M | 3.47M | 7.09M | 3.62M | 4.44M | 7.12M | 9.84M | 4.25M | 7.74M | 6.30M |
|
Tax Provisions
|
0.58M | 0.80M | 0.99M | 0.54M | 0.82M | 0.89M | 1.20M | 0.68M | 0.86M | 0.89M | 1.17M | 0.51M | 0.77M | 0.58M | 1.15M | 0.55M | 0.84M | 0.63M | 0.98M | 0.68M | 0.71M | 0.81M | 0.87M | 0.53M | 0.78M | 0.70M | 1.02M | 0.62M | 0.58M | 0.67M | 1.62M | 0.49M | 0.08M | 0.42M | 0.60M | 0.49M | 0.55M | 0.59M | 0.75M | 0.28M | 0.36M | 0.24M | 1.03M | 0.43M | 0.97M | 0.76M | 1.01M | 0.80M | 0.87M | 1.00M | 1.91M | 1.06M | 0.46M | 1.09M | 2.22M | 0.90M | 1.01M | 1.70M | 3.32M | 0.60M | 1.80M | 1.61M |
|
Profit After Tax
|
1.05M | 1.26M | 1.49M | 0.84M | 1.23M | 1.49M | 8.46M | 1.03M | 1.30M | 1.35M | 8.53M | 2.81M | 1.54M | 2.85M | -2.45M | 2.97M | 1.48M | 1.37M | 1.85M | 1.30M | 1.36M | 1.55M | 1.57M | 1.03M | 1.53M | 1.38M | 1.97M | 1.32M | 1.27M | 1.34M | 1.13M | 1.60M | -1.12M | 1.32M | 1.74M | 1.46M | 1.86M | 1.45M | 2.02M | 0.84M | 0.58M | 0.53M | 2.53M | 1.52M | 1.79M | 2.44M | 3.45M | 2.71M | 2.79M | 2.23M | 4.76M | 3.32M | 1.38M | 2.37M | 5.25M | 2.73M | 3.43M | 5.46M | 6.99M | 3.68M | 5.97M | 4.70M |
|
Income from Continuing Operations
|
1.05M | 1.26M | 1.49M | 0.84M | 1.23M | 1.49M | 8.46M | 1.03M | 1.30M | 1.35M | 8.53M | 2.81M | 1.54M | 2.85M | -2.45M | 2.97M | 1.48M | 1.37M | 1.85M | 1.30M | 1.36M | 1.55M | 1.57M | 1.03M | 1.53M | 1.38M | 1.97M | 1.32M | 1.27M | 1.34M | 1.13M | 1.60M | -1.12M | 1.32M | 1.73M | 1.46M | 1.86M | 1.45M | 1.91M | 0.84M | 0.58M | 0.53M | 2.36M | 1.52M | 1.79M | 2.44M | 3.45M | 2.71M | 2.79M | 2.23M | 4.23M | 3.32M | 1.38M | 2.37M | 4.86M | 2.72M | 3.43M | 5.42M | 6.52M | 3.65M | 5.94M | 4.70M |
|
Consolidated Net Income
|
1.05M | 1.26M | 1.49M | 0.84M | 1.23M | 1.49M | 8.46M | 1.03M | 1.30M | 1.35M | 8.53M | 2.81M | 1.54M | 2.85M | -2.45M | 2.97M | 1.48M | 1.37M | 1.85M | 1.30M | 1.36M | 1.55M | 1.57M | 1.03M | 1.53M | 1.38M | 1.97M | 1.32M | 1.27M | 1.34M | 1.13M | 1.60M | -1.12M | 1.32M | 1.73M | 1.46M | 1.86M | 1.45M | 1.91M | 0.84M | 0.58M | 0.53M | 2.36M | 1.52M | 1.79M | 2.44M | 3.45M | 2.71M | 2.79M | 2.23M | 4.23M | 3.32M | 1.38M | 2.37M | 4.86M | 2.72M | 3.43M | 5.42M | 6.52M | 3.65M | 5.94M | 4.70M |
|
Income towards Parent Company
|
1.05M | 1.26M | 1.49M | 0.84M | 1.23M | 1.49M | 8.46M | 1.03M | 1.30M | 1.35M | 8.53M | 2.81M | 1.54M | 2.85M | -2.45M | 2.97M | 1.48M | 1.37M | 1.85M | 1.30M | 1.36M | 1.55M | 1.57M | 1.03M | 1.53M | 1.38M | 1.97M | 1.32M | 1.27M | 1.34M | 1.13M | 1.60M | -1.12M | 1.32M | 1.73M | 1.46M | 1.86M | 1.45M | 1.91M | 0.84M | 0.58M | 0.53M | 2.36M | 1.52M | 1.79M | 2.44M | 3.45M | 2.71M | 2.79M | 2.23M | 4.23M | 3.32M | 1.38M | 2.37M | 4.86M | 2.72M | 3.43M | 5.42M | 6.52M | 3.65M | 5.94M | 4.70M |
|
Net Income towards Common Stockholders
|
1.05M | 1.26M | 1.49M | 0.84M | 1.23M | 1.49M | 1.97M | 1.02M | 1.54M | 1.33M | 2.50M | 1.06M | 1.48M | 1.37M | 1.85M | 1.06M | 1.48M | 1.37M | 1.85M | 1.30M | 1.36M | 1.55M | 1.61M | 1.03M | 1.53M | 1.38M | 1.97M | 1.32M | 1.27M | 1.34M | 1.13M | 1.60M | -1.12M | 1.32M | 1.73M | 1.46M | 1.86M | 1.45M | 1.91M | 0.84M | 0.58M | 0.53M | 2.36M | 1.52M | 1.79M | 2.44M | 3.45M | 2.71M | 2.79M | 2.23M | 4.23M | 3.32M | 1.38M | 2.37M | 4.86M | 2.72M | 3.43M | 5.42M | 6.52M | 3.65M | 5.94M | 4.70M |
|
EPS (Basic)
|
0.24 | 0.29 | 0.34 | 0.19 | 0.28 | 0.34 | 0.45 | 0.23 | 0.35 | 0.30 | 0.56 | 0.23 | 0.33 | 0.29 | 0.39 | 0.23 | 0.33 | 0.29 | 0.39 | 0.28 | 0.29 | 0.34 | 0.35 | 0.22 | 0.32 | 0.29 | 0.44 | 0.29 | 0.28 | 0.30 | 0.25 | 0.36 | -0.25 | 0.29 | 0.39 | 0.32 | 0.42 | 0.32 | 0.45 | 0.18 | 0.13 | 0.13 | 0.55 | 0.35 | 0.41 | 0.55 | 0.81 | 0.61 | 0.63 | 0.50 | 0.98 | 0.74 | 0.31 | 0.52 | 1.15 | 0.60 | 0.75 | 1.19 | 1.46 | 0.81 | 1.30 | 1.02 |
|
EPS (Weighted Average and Diluted)
|
0.23 | 0.28 | 0.33 | 0.18 | 0.26 | 0.33 | 0.43 | 0.22 | 0.34 | 0.29 | 0.55 | 0.23 | 0.32 | 0.29 | 0.39 | 0.23 | 0.32 | 0.29 | 0.39 | 0.28 | 0.29 | 0.33 | 0.35 | 0.22 | 0.32 | 0.29 | 0.44 | 0.29 | 0.28 | 0.30 | 0.25 | 0.36 | -0.25 | 0.29 | 0.39 | 0.32 | 0.42 | 0.32 | 0.45 | 0.18 | 0.13 | 0.13 | 0.55 | 0.35 | 0.41 | 0.55 | 0.81 | 0.61 | 0.63 | 0.50 | 0.98 | 0.74 | 0.31 | 0.52 | 1.15 | 0.60 | 0.75 | 1.19 | 1.46 | 0.81 | 1.30 | 1.02 |
|
Shares Outstanding (Weighted Average)
|
4.38M | 4.39M | 4.39M | 4.41M | 4.41M | 4.41M | 4.41M | 4.43M | | | | | | | | | | | | | | | 4.63M | | | 4.54M | 4.50M | 4.34M | 4.31M | 4.30M | 4.30M | 4.30M | 4.34M | 4.39M | 4.36M | 4.40M | 4.41M | 4.43M | 4.42M | 4.45M | 4.35M | 4.31M | 4.29M | 4.25M | 4.26M | 4.28M | 4.27M | 4.31M | 4.32M | 4.34M | 4.33M | 4.37M | 4.40M | 4.41M | 4.40M | 4.44M | 4.46M | 4.48M | 4.46M | 4.50M | 4.52M | 4.54M |
|
Shares Outstanding (Diluted Average)
|
4.49M | 4.50M | 4.50M | 4.65M | 4.65M | 4.62M | 4.61M | 4.61M | | | | | | | | | | | | | | | 4.63M | | | 4.54M | 4.50M | 4.34M | 4.31M | 4.30M | 4.30M | 4.30M | 4.34M | 4.39M | 4.36M | 4.40M | 4.41M | 4.43M | 4.42M | 4.45M | 4.35M | 4.31M | 4.29M | 4.25M | 4.26M | 4.28M | 4.27M | 4.31M | 4.32M | 4.34M | 4.33M | 4.37M | 4.40M | 4.41M | 4.40M | 4.44M | 4.46M | 4.48M | 4.46M | 4.50M | 4.52M | 4.54M |
|
EBITDA
|
1.52M | 1.95M | 2.39M | 1.29M | 1.96M | 2.29M | 3.07M | 1.58M | 2.04M | 2.09M | 2.81M | 1.40M | 2.15M | 1.78M | 3.52M | 1.49M | 2.18M | 1.89M | 2.74M | 1.89M | 1.98M | 2.26M | 2.38M | 1.49M | 2.24M | 2.02M | 2.86M | 1.79M | 1.73M | 1.79M | 2.50M | 1.85M | -1.25M | 1.40M | 2.15M | 1.72M | 2.25M | 1.97M | 2.53M | 0.94M | 0.76M | 0.82M | 2.79M | 2.03M | 2.44M | 3.18M | 4.40M | 3.38M | 4.11M | 3.67M | 6.16M | 4.23M | 1.61M | 3.39M | 7.55M | 4.40M | 4.35M | 8.61M | 12.23M | 6.48M | 8.36M | 7.34M |
|
Tax Rate
|
35.32% | 38.89% | 39.96% | 38.96% | 40.04% | 37.33% | 12.43% | 39.65% | 39.88% | 39.62% | 12.08% | 15.40% | 33.42% | 17.00% | -88.81% | 15.51% | 36.13% | 31.57% | 34.69% | 34.42% | 34.28% | 34.14% | 35.72% | 33.91% | 33.67% | 33.81% | 34.18% | 32.01% | 31.19% | 33.28% | 59.03% | 23.43% | -7.51% | 24.17% | 25.70% | 24.97% | 22.79% | 28.96% | 28.12% | 25.02% | 38.39% | 31.08% | 30.51% | 22.09% | 35.09% | 23.65% | 22.68% | 22.69% | 23.70% | 30.90% | 31.10% | 24.27% | 24.90% | 31.58% | 31.37% | 24.86% | 22.78% | 23.88% | 33.75% | 14.12% | 23.25% | 25.50% |