|
Revenue
|
14.85M | 16.73M | 10.80M | 10.39M | 13.89M | 16.63M | 11.55M | 11.44M | 15.85M | 17.67M | 12.00M | 12.22M | 16.51M | 18.37M | 12.04M | 11.59M | 16.43M | 18.60M | 12.60M | 10.95M | 2.77M | 13.30M | 6.12M | 9.23M | 15.87M | 21.35M | 13.96M | 13.64M | 17.77M | 22.29M | 13.12M | 13.30M | 16.34M | 19.27M | 12.53M | 14.10M | 16.20M | 19.28M | 11.98M | 13.14M | 15.67M | 18.31M |
|
Cost of Revenue
|
2.60M | 3.37M | 2.02M | 1.09M | 1.75M | 1.54M | 1.14M | 1.29M | 1.52M | 1.42M | 1.07M | 1.09M | 1.51M | 1.50M | 1.03M | 1.14M | 1.43M | 1.66M | 1.00M | 0.99M | 0.79M | 1.14M | 0.73M | 0.69M | 1.12M | 1.93M | 1.15M | 0.99M | 1.21M | 1.60M | 1.15M | 1.12M | 1.60M | 1.39M | 1.15M | 1.17M | 1.33M | 1.64M | 1.37M | 1.28M | 1.33M | 1.64M |
|
Gross Profit
|
12.25M | 13.37M | 8.78M | 9.30M | 12.13M | 15.09M | 10.41M | 10.15M | 14.32M | 16.25M | 10.93M | 11.13M | 15.01M | 16.87M | 11.01M | 10.45M | 15.01M | 16.94M | 11.61M | 9.96M | 1.97M | 12.16M | 5.40M | 8.54M | 14.75M | 19.41M | 12.80M | 12.65M | 16.57M | 20.69M | 11.97M | 12.18M | 14.74M | 17.88M | 11.38M | 12.93M | 14.87M | 17.65M | 10.61M | 11.86M | 14.33M | 16.67M |
|
Depreciation & Amortization - Total
|
0.61M | 0.57M | 0.56M | 0.58M | 0.62M | 0.67M | 0.68M | 0.65M | 0.58M | 0.65M | 0.66M | 0.64M | 0.60M | 0.66M | 0.67M | 0.63M | 0.58M | 0.79M | 0.69M | 0.72M | 0.69M | 0.66M | 0.68M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
13.27M | 0.35M | 0.31M | 9.29M | 3.99M | | -0.14M | 9.94M | 14.08M | 15.48M | 10.40M | 10.23M | -0.10M | | 0.23M | -0.11M | 0.01M | -0.01M | 0.13M | 10.09M | 4.39M | 11.59M | 6.06M | 7.95M | 13.04M | 16.96M | | 11.21M | 15.08M | | 0.01M | 11.75M | 15.28M | 0.02M | 6.47M | 12.34M | 15.08M | | 1.73M | 12.49M | 15.23M | 17.26M |
|
Operating Expenses
|
13.88M | 15.34M | 9.21M | 9.87M | 9.99M | 15.07M | 10.39M | 10.58M | 14.66M | 16.13M | 11.07M | 10.86M | 15.51M | 16.34M | 8.78M | 11.61M | 15.13M | 17.13M | 11.72M | 10.81M | 5.09M | 12.25M | 6.74M | 7.95M | 13.04M | 16.96M | 4.92M | 11.21M | 15.08M | 17.88M | 11.76M | 11.75M | 15.28M | 17.46M | 11.94M | 12.34M | 15.08M | 17.37M | 12.08M | 12.49M | 15.23M | 17.26M |
|
Operating Income
|
0.97M | 1.39M | 1.60M | 0.52M | 3.90M | 1.56M | 1.16M | 0.86M | 1.19M | 1.54M | 0.93M | 1.36M | 1.00M | 2.03M | 3.26M | -0.02M | 1.30M | 1.47M | 0.88M | 0.14M | -2.32M | 3.33M | -0.53M | 1.27M | 3.09M | 4.39M | 9.03M | 2.43M | 2.70M | 4.41M | 1.36M | 1.55M | 7.55M | 1.81M | 0.59M | 1.76M | 1.12M | 3.65M | -0.10M | 0.65M | 0.43M | 1.05M |
|
EBIT
|
0.97M | 1.39M | 1.60M | 0.52M | 3.90M | 1.56M | 1.16M | 0.86M | 1.19M | 1.54M | 0.93M | 1.36M | 1.00M | 2.03M | 3.26M | -0.02M | 1.30M | 1.47M | 0.88M | 0.14M | -2.32M | 3.33M | -0.53M | 1.27M | 3.09M | 4.39M | 9.03M | 2.43M | 2.70M | 4.41M | 1.36M | 1.55M | 7.55M | 1.81M | 0.59M | 1.76M | 1.12M | 3.65M | -0.10M | 0.65M | 0.43M | 1.05M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.17M | 0.16M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.21M | 0.22M | 0.29M | 0.40M | 0.50M | 0.54M | 0.54M | 0.54M | 0.53M | 0.52M | 0.48M | 0.44M | 0.48M | 0.53M |
|
Other Non Operating Income
|
688.00 | 348.00 | 0.00M | 945.00 | -0.05M | 538.00 | 0.08M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.06M | 0.05M | 0.10M | 0.12M | 0.16M | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
688.00 | 348.00 | 0.00M | 945.00 | -0.05M | 538.00 | 0.08M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.06M | 0.05M | 0.10M | 0.12M | 0.16M | 0.02M | -0.34M | -0.65M | -0.47M | -0.47M | -0.51M | -0.54M | -0.05M | -0.33M | -0.28M | -0.00M | 2.26M | -0.12M | -0.14M | 1.48M | -0.31M | -0.64M | -0.85M | -1.59M | -1.13M | -0.91M | -0.41M |
|
EBT
|
0.97M | 1.39M | 1.60M | 0.52M | 3.85M | 1.56M | 1.19M | 1.30M | 1.20M | 1.55M | 0.94M | 1.37M | 1.00M | 2.04M | 3.29M | 0.04M | 1.35M | 1.57M | 1.00M | 0.31M | -2.30M | 2.99M | -1.18M | 0.80M | 2.63M | 3.88M | 8.49M | 2.38M | 2.37M | 4.13M | 1.35M | 3.81M | 7.43M | 1.67M | 2.07M | 1.45M | 0.48M | 2.79M | -1.69M | -0.48M | -0.48M | 0.64M |
|
Tax Provisions
|
0.40M | 0.57M | 0.64M | 0.21M | 1.57M | 0.63M | 0.50M | 0.36M | 0.49M | 0.60M | 0.39M | 0.38M | 0.28M | 0.41M | 0.92M | -0.02M | 0.39M | 0.42M | 0.45M | 0.05M | -1.12M | 1.14M | -4.26M | 0.25M | 0.76M | 1.12M | 1.87M | 0.61M | 0.62M | 1.21M | 0.48M | 1.04M | 2.13M | 0.53M | 0.71M | 0.45M | 0.14M | 0.77M | -0.17M | -0.18M | -0.15M | 0.16M |
|
Profit After Tax
|
0.57M | 0.81M | 0.95M | 0.31M | 2.27M | 0.93M | 0.68M | 0.94M | 0.72M | 0.95M | 0.55M | 0.99M | 0.73M | 1.63M | 2.37M | 0.06M | 0.96M | 1.15M | 0.55M | 0.26M | -1.18M | 1.85M | 0.14M | 0.55M | 1.87M | 2.76M | 6.62M | 1.77M | 1.76M | 2.92M | 1.06M | 2.77M | 5.29M | 1.14M | 1.36M | 1.00M | 0.34M | 2.02M | -1.25M | -0.30M | -0.33M | 0.49M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | -0.15M | -0.51M | -0.82M | -0.64M | -0.64M | -0.69M | -0.74M | -0.24M | -0.53M | -0.50M | -0.29M | 1.86M | -0.62M | -0.67M | 0.91M | -0.85M | -1.17M | -1.37M | -2.07M | -1.57M | -1.39M | -0.94M |
|
Income from Continuing Operations
|
0.57M | 0.81M | 0.95M | 0.31M | 2.27M | 0.93M | 0.68M | 0.94M | 0.72M | 0.95M | 0.55M | 0.99M | 0.73M | 1.63M | 2.37M | 0.06M | 0.96M | 1.15M | 0.55M | 0.26M | -1.18M | 1.85M | 3.08M | 0.55M | 1.87M | 2.76M | 6.62M | 1.77M | 1.76M | 2.92M | 0.87M | 2.77M | 5.29M | 1.14M | 1.36M | 1.00M | 0.34M | 2.02M | -1.52M | -0.30M | -0.33M | 0.49M |
|
Consolidated Net Income
|
0.57M | 0.81M | 0.95M | 0.31M | 2.27M | 0.93M | 0.68M | 0.94M | 0.72M | 0.95M | 0.55M | 0.99M | 0.73M | 1.63M | 2.37M | 0.06M | 0.96M | 1.15M | 0.55M | 0.26M | -1.18M | 1.85M | 3.08M | 0.55M | 1.87M | 2.76M | 6.62M | 1.77M | 1.76M | 2.92M | 0.87M | 2.77M | 5.29M | 1.14M | 1.36M | 1.00M | 0.34M | 2.02M | -1.52M | -0.30M | -0.33M | 0.49M |
|
Income towards Parent Company
|
0.57M | 0.81M | 0.95M | 0.31M | 2.27M | 0.93M | 0.68M | 0.94M | 0.72M | 0.95M | 0.55M | 0.99M | 0.73M | 1.63M | 2.37M | 0.06M | 0.96M | 1.15M | 0.55M | 0.26M | -1.18M | 1.85M | 3.08M | 0.55M | 1.87M | 2.76M | 6.62M | 1.77M | 1.76M | 2.92M | 0.87M | 2.77M | 5.29M | 1.14M | 1.36M | 1.00M | 0.34M | 2.02M | -1.52M | -0.30M | -0.33M | 0.49M |
|
Net Income towards Common Stockholders
|
0.57M | 0.81M | 0.95M | 0.31M | 2.27M | 0.93M | 0.68M | 0.94M | 0.72M | 0.95M | 0.55M | 0.99M | 0.73M | 1.63M | 2.37M | 0.06M | 0.96M | 1.15M | 0.55M | 0.26M | -1.18M | 1.85M | 3.08M | 0.55M | 1.87M | 2.76M | 6.62M | 1.77M | 1.76M | 2.92M | 0.87M | 2.77M | 5.29M | 1.14M | 1.36M | 1.00M | 0.34M | 2.02M | -1.52M | -0.30M | -0.33M | 0.49M |
|
EPS (Basic)
|
0.14 | 0.19 | 0.22 | 0.07 | 0.53 | 0.22 | 0.16 | 0.12 | 0.16 | 0.22 | 0.43 | 0.22 | 0.16 | 0.36 | 0.52 | 0.01 | 0.21 | 0.25 | 0.12 | 0.05 | -0.25 | 0.39 | 0.03 | 0.12 | 0.39 | 0.58 | 1.38 | 0.37 | 0.36 | 0.60 | 0.22 | 0.57 | 1.08 | 0.23 | 0.28 | 0.20 | 0.07 | 0.40 | -0.30 | -0.06 | -0.06 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.19 | 0.22 | 0.07 | 0.53 | 0.21 | 0.16 | 0.12 | 0.16 | 0.22 | 0.43 | 0.22 | 0.16 | 0.36 | 0.52 | 0.01 | 0.21 | 0.25 | 0.12 | 0.05 | -0.25 | 0.39 | 0.03 | 0.12 | 0.39 | 0.58 | 1.35 | 0.36 | 0.36 | 0.60 | 0.22 | 0.56 | 1.07 | 0.23 | 0.27 | 0.20 | 0.07 | 0.40 | -0.25 | -0.06 | -0.06 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | 4.59M | 4.66M | 4.68M | 4.71M | 4.70M | 4.75M | 4.77M | 4.79M | 4.78M | 4.82M | 4.85M | 4.87M | 4.85M | 4.89M | 4.91M | 4.93M | 4.92M | 4.97M | 4.98M | 5.01M | 4.99M | 5.04M | 5.06M | 5.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 4.61M | 4.66M | 4.68M | 4.71M | 4.70M | 4.75M | 4.77M | 4.79M | 4.83M | 4.86M | 4.87M | 4.90M | 4.89M | 4.92M | | | | | | | | | | |
|
EBITDA
|
1.58M | 1.95M | 2.15M | 1.10M | 4.52M | 2.23M | 1.84M | 1.51M | 1.77M | 2.18M | 1.59M | 1.99M | 1.60M | 2.69M | 3.93M | 0.60M | 1.88M | 2.26M | 1.57M | 0.86M | -1.62M | 3.99M | 0.16M | 1.27M | 3.09M | 4.39M | 9.03M | 2.43M | 2.70M | 4.41M | 1.36M | 1.55M | 7.55M | 1.81M | 0.59M | 1.76M | 1.12M | 3.65M | -0.10M | 0.65M | 0.43M | 1.05M |
|
Tax Rate
|
41.05% | 41.42% | 40.26% | 40.69% | 40.87% | 40.63% | 42.43% | 27.83% | 40.41% | 38.56% | 41.35% | 27.72% | 27.79% | 19.97% | 28.05% | -39.76% | 29.06% | 26.69% | 44.80% | 16.43% | 48.62% | 38.10% | 360.48% | 31.37% | 28.84% | 28.94% | 21.99% | 25.45% | 26.06% | 29.29% | 35.88% | 27.31% | 28.74% | 31.93% | 34.17% | 31.07% | 29.57% | 27.63% | 9.92% | 37.69% | 31.56% | 24.25% |