|
Revenue
|
28.30M | 51.65M | -34.04M | 60.27M | 7.13M | 60.45M | 75.71M | 69.18M | 65.56M | 63.70M | 70.38M | 70.14M | 70.59M | 72.39M | 74.04M | 76.06M | 73.99M | 81.27M | 78.85M | 80.19M | 76.96M | 78.47M | 77.25M | 80.68M | 75.34M | 76.17M | 77.35M | 79.53M | 80.70M | 85.31M | 78.18M | 71.47M | 77.01M | 77.23M | 70.96M | 74.85M | 72.62M | 72.00M | 37.49M | | | | | | | | |
|
Cost of Revenue
|
| 43.41M | 49.08M | 51.39M | 49.37M | 51.94M | 62.01M | 56.06M | 53.68M | 52.01M | 57.53M | 57.07M | 58.35M | 60.55M | 62.28M | 63.34M | 61.71M | 66.87M | 62.67M | 63.98M | 61.22M | 61.90M | 60.64M | 62.26M | 58.44M | 59.41M | 60.19M | 63.07M | 64.89M | 67.71M | 63.42M | 60.91M | 63.68M | 63.10M | 58.77M | 61.48M | 58.52M | | | | | | | | | | |
|
Gross Profit
|
| 8.24M | 11.28M | 8.88M | 8.65M | 8.51M | 13.70M | 13.12M | 11.88M | 11.69M | 12.85M | 13.07M | 12.23M | 11.84M | 11.76M | 12.71M | 12.28M | 14.40M | 16.17M | 16.20M | 15.73M | 16.56M | 16.61M | 18.42M | 16.90M | 16.76M | 17.16M | 16.46M | 15.80M | 17.60M | 14.76M | 10.56M | 13.33M | 14.12M | 12.19M | 13.37M | 14.10M | | | | | | | | 10.73M | 9.11M | |
|
Selling, General & Administrative
|
| 5.13M | 6.53M | 5.76M | 5.72M | 5.52M | 8.03M | 7.64M | 7.21M | 6.82M | 6.77M | 7.10M | 7.20M | 7.04M | 7.32M | 7.42M | 7.38M | 8.38M | 9.61M | 8.74M | 9.43M | 9.34M | 9.26M | 9.75M | 9.60M | 9.82M | 9.99M | 9.50M | 9.41M | 9.96M | 8.30M | 8.03M | 10.10M | 10.04M | 10.23M | 10.71M | 10.12M | | | | | | | | 9.09M | 8.01M | |
|
Restructuring Costs
|
| 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.27M | 0.55M | -4.75M | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | 3.48M | 8.19M | 2.86M | 3.68M | 3.23M | 3.10M | 8.38M | 2.74M | | | | | | | | | | | | | | | | | | | 3.15M | -1.57M | | | -0.06M | -32.37M | | | | | | | | |
|
Operating Expenses
|
| 5.14M | 6.53M | 5.76M | 5.72M | 5.52M | 8.03M | 7.64M | 7.21M | 6.82M | 6.77M | 7.10M | 7.20M | 7.04M | 7.32M | 7.42M | 7.38M | 8.38M | 9.61M | 8.74M | 9.43M | 9.34M | 9.26M | 9.75M | 9.60M | 9.82M | 9.99M | 9.50M | 9.41M | 9.96M | 8.30M | 8.48M | 10.37M | 10.59M | 5.48M | 10.71M | 10.12M | | | | | | | | 9.09M | 8.01M | |
|
Operating Income
|
3.30M | 3.10M | 4.39M | 3.12M | 3.80M | 2.99M | 5.67M | 5.48M | 4.67M | 4.86M | 6.08M | 5.97M | 5.04M | 4.80M | 4.44M | 5.30M | 4.90M | 6.03M | 6.57M | 7.46M | 6.30M | 7.23M | 7.35M | 8.67M | 7.30M | 6.93M | 7.17M | 6.96M | 6.39M | 7.64M | 6.46M | 2.08M | 4.28M | 4.30M | 1.96M | 2.69M | 3.98M | | | | | | | | 1.64M | 1.10M | |
|
EBIT
|
3.30M | 3.10M | 4.39M | 3.12M | 3.80M | 2.99M | 5.67M | 5.48M | 4.67M | 4.86M | 6.08M | 5.97M | 5.04M | 4.80M | 4.44M | 5.30M | 4.90M | 6.03M | 6.57M | 7.46M | 6.30M | 7.23M | 7.35M | 8.67M | 7.30M | 6.93M | 7.17M | 6.96M | 6.39M | 7.64M | 6.46M | 2.08M | 4.28M | 4.30M | 1.96M | 2.69M | 3.98M | | | 1.52M | 3.90M | 3.12M | 2.36M | 3.15M | 1.64M | 1.10M | -5.77M |
|
Interest & Investment Income
|
| 0.06M | 0.10M | 0.13M | 0.11M | 0.15M | 0.12M | 0.13M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.15M | 0.14M | 0.14M | 0.15M | 0.20M | 0.14M | 0.07M | 0.07M | 0.04M | 0.03M | 0.03M | 0.01M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.15M | 0.15M | 0.25M | 0.21M | 0.25M | 0.24M | | | | | | | | 0.06M | 0.21M | |
|
Other Non Operating Income
|
| | | -0.07M | 0.01M | -0.08M | -0.10M | -0.04M | -0.08M | -0.30M | -0.16M | -0.39M | -0.22M | -0.28M | -0.37M | 0.09M | -0.16M | -0.31M | -0.01M | -0.10M | -0.23M | -0.09M | -0.21M | -0.15M | -0.15M | -0.07M | -0.30M | 0.35M | 0.32M | 0.23M | 0.12M | -0.26M | -0.14M | 0.29M | 0.66M | -0.09M | -0.09M | | | | | | | | -0.40M | -0.32M | |
|
Non Operating Income
|
| | | -0.07M | 0.01M | -0.08M | -0.10M | -0.04M | -0.08M | -0.30M | -0.16M | -0.39M | -0.22M | -0.28M | -0.37M | 0.09M | -0.16M | -0.31M | -0.01M | -0.10M | -0.23M | -0.09M | -0.21M | -0.15M | -0.15M | -0.07M | -0.30M | 0.35M | 0.32M | 0.23M | 0.12M | -0.26M | -0.14M | 0.29M | 0.66M | -0.09M | -0.09M | | | | | | | | -0.40M | -0.32M | |
|
EBT
|
3.30M | 2.91M | 4.67M | 2.96M | 2.86M | 2.88M | 5.49M | 5.37M | 4.53M | 4.52M | 5.86M | 5.54M | 4.81M | 4.57M | 4.12M | 5.46M | 4.89M | 5.92M | 6.68M | 7.41M | 6.14M | 7.18M | 7.17M | 8.55M | 7.16M | 6.99M | 7.00M | 6.74M | 6.16M | 7.52M | 6.47M | 1.95M | 4.28M | 4.26M | 1.51M | 2.84M | 4.11M | | | 1.52M | 3.90M | 3.12M | 2.36M | 3.15M | 1.29M | 0.99M | -5.77M |
|
Tax Provisions
|
| 0.48M | 2.08M | 1.15M | -3.39M | 1.07M | 2.07M | 1.85M | -3.74M | 1.70M | 2.16M | 2.31M | 1.72M | -3.81M | 1.38M | 2.12M | 1.89M | 2.11M | 1.77M | 2.71M | 2.37M | 2.32M | 3.57M | 3.23M | 2.68M | 0.64M | 0.78M | 1.64M | 2.11M | 8.21M | -6.22M | 0.91M | 1.28M | 1.23M | | | | | | 4.32M | 1.61M | 0.90M | | 0.91M | 0.44M | 1.28M | |
|
Profit After Tax
|
3.30M | 2.42M | 5.99M | 1.82M | 6.25M | 1.80M | 3.42M | 3.52M | 8.27M | 2.82M | 3.70M | 3.23M | 3.10M | 8.38M | 2.74M | 3.34M | 3.00M | 3.81M | 4.91M | 4.70M | 3.77M | 4.86M | 3.60M | 5.31M | 4.47M | 6.35M | 6.20M | 4.98M | 3.98M | -0.75M | 12.67M | 0.96M | 2.94M | 3.06M | 1.51M | 2.84M | 4.11M | | | -2.73M | 2.38M | 2.08M | 2.36M | 2.25M | 0.85M | -0.29M | -5.77M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.12M | 0.07M | 0.06M | 0.02M | -0.08M | -0.06M | -0.02M | 0.01M | 0.01M | -0.02M | | | 0.07M | 0.10M | -0.14M | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | -4.55M | | -4.31M | -4.19M | -4.40M | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.09M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
3.30M | 2.42M | 2.60M | 1.82M | 6.25M | 1.80M | 3.42M | 3.52M | 8.27M | 2.82M | 3.70M | 3.23M | 3.10M | 8.38M | 2.74M | 3.34M | 3.00M | 3.81M | 4.91M | 4.70M | 3.77M | 4.86M | 3.60M | 5.31M | 4.47M | 6.35M | 6.22M | 5.10M | 4.05M | -0.69M | 12.68M | 1.04M | 3.00M | 3.04M | 1.51M | 2.84M | 4.11M | | | -2.80M | 2.28M | 2.22M | 2.36M | 2.25M | 0.85M | -0.29M | -5.77M |
|
Consolidated Net Income
|
3.30M | 2.42M | 2.60M | 1.82M | 6.25M | 1.80M | 3.42M | 3.52M | 8.27M | 2.82M | 3.70M | 3.23M | 3.10M | 8.38M | 2.74M | 3.34M | 3.00M | 3.81M | 4.91M | 4.70M | 3.77M | 4.86M | 3.60M | 5.31M | 4.47M | 6.35M | 6.22M | 5.10M | 4.05M | -0.69M | 12.68M | 1.04M | 3.00M | 3.04M | 1.51M | 2.84M | 4.11M | | | -2.80M | 2.28M | 2.22M | 2.36M | 2.25M | 0.85M | -0.29M | -5.77M |
|
Income towards Parent Company
|
3.30M | 2.42M | 2.60M | 1.82M | 6.25M | 1.80M | 3.42M | 3.52M | 8.27M | 2.82M | 3.70M | 3.23M | 3.10M | 8.38M | 2.74M | 3.34M | 3.00M | 3.81M | 4.91M | 4.70M | 3.77M | 4.86M | 3.60M | 5.31M | 4.47M | 6.35M | 6.22M | 5.10M | 4.05M | -0.69M | 12.68M | -3.50M | -1.55M | 3.04M | -2.80M | -1.35M | -0.30M | | | -2.80M | 2.28M | 2.22M | 2.36M | 2.25M | 0.85M | -0.29M | -5.77M |
|
Net Income towards Common Stockholders
|
3.30M | 2.42M | 2.60M | 1.82M | 6.25M | 1.80M | 3.42M | 3.52M | 8.27M | 2.82M | 3.70M | 3.23M | 3.10M | 8.38M | 2.74M | 3.34M | 3.00M | 3.81M | 4.91M | 4.70M | 3.77M | 4.86M | 3.60M | 5.31M | 4.47M | 6.35M | 6.22M | 4.98M | 3.98M | -0.75M | 12.68M | 0.96M | 2.93M | 3.15M | -2.80M | -1.35M | -0.30M | | | -2.80M | 2.28M | 2.22M | 2.36M | 2.25M | 0.85M | -0.29M | -5.77M |
|
EPS (Basic)
|
| 0.19 | 0.46 | 0.14 | 0.49 | 0.14 | 0.27 | 0.28 | 0.68 | 0.23 | 0.31 | 0.27 | 0.25 | 0.69 | 0.22 | 0.27 | 0.25 | 0.31 | 0.40 | 0.38 | 0.31 | 0.39 | 0.29 | 0.43 | 0.36 | 0.52 | 0.50 | 0.40 | 0.32 | -0.06 | 1.02 | 0.08 | 0.23 | 0.25 | | | | | -2.61 | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| 0.18 | 0.45 | 0.14 | 0.49 | 0.14 | 0.27 | 0.28 | 0.67 | 0.23 | 0.30 | 0.26 | 0.25 | 0.68 | 0.22 | 0.27 | 0.24 | 0.31 | 0.39 | 0.38 | 0.30 | 0.39 | 0.29 | 0.43 | 0.36 | 0.51 | 0.49 | 0.40 | 0.32 | -0.06 | 1.00 | 0.08 | 0.23 | 0.25 | | | | | -2.61 | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| 13.01M | | | | 12.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 13.23M | | | | 12.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
3.30M | 3.10M | 4.39M | 3.12M | 3.80M | 2.99M | 5.67M | 5.48M | 4.67M | 4.86M | 6.08M | 5.97M | 5.04M | 4.80M | 4.44M | 5.30M | 4.90M | 6.03M | 6.57M | 7.46M | 6.30M | 7.23M | 7.35M | 8.67M | 7.30M | 6.93M | 7.17M | 6.96M | 6.39M | 7.64M | 6.46M | 2.08M | 4.28M | 4.30M | 1.96M | 2.69M | 3.98M | | | -2.66M | 2.35M | 2.17M | 2.36M | 2.40M | 0.84M | -0.49M | -5.77M |
|
Interest Expenses
|
| 0.22M | 0.22M | 0.22M | 0.19M | 0.18M | 0.19M | 0.19M | 0.16M | 0.14M | 0.14M | 0.14M | 0.10M | 0.09M | 0.10M | 0.07M | -0.00M | -0.02M | 0.01M | 0.02M | | | | | | | | | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | | 0.00M | 0.01M | 0.03M | | | | | | | | | | |
|
Tax Rate
|
| 16.61% | 44.39% | 38.62% | -118.37% | 37.37% | 37.70% | 34.40% | -82.44% | 37.59% | 36.86% | 41.64% | 35.69% | -83.23% | 33.50% | 38.74% | 38.63% | 35.63% | 26.51% | 36.54% | 38.62% | 32.27% | 49.76% | 37.83% | 37.49% | 9.20% | 11.12% | 24.33% | 34.23% | 109.21% | -96.15% | 46.51% | 29.85% | 28.74% | | | | | | 283.73% | 41.39% | 28.84% | | 28.68% | 34.29% | 129.05% | |