|
Revenue
|
6.76M | 6.95M | 6.87M | 7.81M | 8.13M | 7.82M | 7.15M | 9.20M | 8.43M | 8.54M | 8.06M | 9.13M | 9.33M | 9.46M | 9.20M | 9.95M | 9.50M | 9.00M | 8.69M | 9.28M | 9.21M | 9.02M | 8.67M | 9.60M | 9.82M | 8.85M | 8.75M | 9.48M | 9.44M | 8.39M | 8.46M | 10.01M | 9.79M | 8.86M | 8.51M | 8.62M | 8.88M | 8.19M | 7.19M | 7.58M | 4.10M | 7.65M | 8.27M | 9.30M | 8.36M | 8.56M | 7.75M | 9.20M | 9.02M | 8.57M | 6.86M | 8.73M | 8.05M | 7.95M | 6.78M | 7.85M | 8.06M | 6.97M | 4.10M | 7.25M | 7.30M | 7.36M |
|
Cost of Revenue
|
5.50M | 5.67M | 5.69M | 6.37M | 6.21M | 6.08M | 5.62M | 7.12M | 6.53M | 6.61M | 6.30M | 7.12M | 7.12M | 6.93M | 7.09M | 7.69M | 7.26M | 6.91M | 6.97M | 7.19M | 6.96M | 7.11M | 7.02M | 7.17M | 7.21M | 6.87M | 6.73M | 7.23M | 7.37M | 6.63M | 6.63M | 7.67M | 7.50M | 7.22M | 6.87M | 6.96M | 7.33M | 6.54M | 6.30M | 6.27M | 4.03M | 6.00M | 6.37M | 7.27M | 6.69M | 7.07M | 6.48M | 7.34M | 7.58M | 7.45M | 7.46M | 8.25M | 8.38M | 7.91M | 7.57M | 7.11M | 6.64M | 6.27M | 5.90M | 5.59M | 6.32M | 6.03M |
|
Gross Profit
|
1.27M | 1.28M | 1.18M | 1.44M | 1.93M | 1.75M | 1.53M | 2.08M | 1.90M | 1.92M | 1.75M | 2.01M | 2.21M | 2.53M | 2.11M | 2.26M | 2.24M | 2.09M | 1.72M | 2.09M | 2.25M | 1.91M | 1.64M | 2.43M | 2.61M | 1.99M | 2.02M | 2.26M | 2.07M | 1.75M | 1.83M | 2.34M | 2.29M | 1.63M | 1.64M | 1.66M | 1.55M | 1.65M | 0.89M | 1.31M | 0.07M | 1.64M | 1.89M | 2.03M | 1.68M | 1.49M | 1.27M | 1.86M | 1.45M | 1.12M | -0.61M | 0.48M | -0.33M | 0.04M | -0.79M | 0.74M | 1.42M | 0.69M | -1.79M | 1.66M | 0.98M | 1.33M |
|
Selling, General & Administrative
|
1.23M | 1.14M | 1.11M | 1.29M | 1.26M | 1.29M | 1.20M | 1.39M | 1.28M | 1.26M | 1.25M | 1.35M | 1.33M | 1.39M | 1.33M | 1.41M | 1.38M | 1.33M | 1.32M | 1.43M | 1.41M | 1.29M | 1.28M | 1.46M | 1.45M | 1.32M | 1.33M | 1.51M | 1.42M | 1.28M | 1.34M | 1.46M | 1.41M | 1.31M | 1.32M | 1.34M | 1.31M | 1.28M | 1.32M | 1.29M | 1.21M | 1.26M | 1.24M | 1.36M | 1.28M | 1.29M | 1.17M | 1.30M | 1.26M | 1.25M | 1.18M | 1.26M | 1.36M | 0.63M | 3.39M | 1.65M | 1.31M | 1.52M | 1.75M | 1.59M | 1.39M | 1.26M |
|
Other Operating Expenses
|
| | | | | | | | 0.03M | | 0.01M | | | 0.07M | -0.00M | 0.02M | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.74M | | | | 0.65M | -2.04M | | | | | | | |
|
Operating Expenses
|
1.23M | 1.14M | 1.11M | 1.29M | 1.26M | 1.29M | 1.20M | 1.39M | 1.28M | 1.26M | 1.25M | 1.35M | 1.33M | 1.39M | 1.33M | 1.41M | 1.38M | 1.33M | 1.32M | 1.43M | 1.41M | 1.29M | 1.28M | 1.46M | 1.45M | 1.32M | 1.33M | 1.51M | 1.42M | 1.28M | 1.34M | 1.46M | 1.41M | 1.31M | 1.32M | 1.34M | 1.31M | 1.28M | 1.32M | 1.29M | 1.21M | 1.26M | 1.24M | 1.36M | 1.28M | 1.29M | 1.17M | 1.30M | 1.26M | -3.49M | 1.18M | 1.26M | 1.36M | 1.27M | 1.35M | 1.65M | 1.31M | 1.52M | 1.75M | 1.59M | 1.39M | 1.26M |
|
Operating Income
|
0.03M | 0.14M | 0.07M | 0.16M | 0.67M | 0.46M | 0.33M | 0.69M | 0.62M | 0.66M | 0.50M | 0.66M | 0.88M | 1.14M | 0.78M | 0.85M | 0.86M | 0.76M | 0.40M | 0.67M | 0.84M | 0.62M | 0.36M | 0.97M | 1.16M | 0.66M | 0.69M | 0.75M | 0.65M | 0.48M | 0.49M | 0.88M | 0.88M | 0.33M | 0.32M | 0.32M | 0.24M | 0.37M | -0.44M | 0.03M | -1.14M | 0.38M | 0.65M | 0.67M | 0.39M | 0.20M | 0.10M | 0.56M | 0.18M | 4.61M | -1.79M | -0.78M | -1.69M | -1.23M | -2.14M | -0.90M | 0.11M | -0.82M | -3.54M | 0.07M | -0.42M | 0.06M |
|
EBIT
|
0.03M | 0.14M | 0.07M | 0.16M | 0.67M | 0.46M | 0.33M | 0.69M | 0.62M | 0.66M | 0.50M | 0.66M | 0.88M | 1.14M | 0.78M | 0.85M | 0.86M | 0.76M | 0.40M | 0.67M | 0.84M | 0.62M | 0.36M | 0.97M | 1.16M | 0.66M | 0.69M | 0.75M | 0.65M | 0.48M | 0.49M | 0.88M | 0.88M | 0.33M | 0.32M | 0.32M | 0.24M | 0.37M | -0.44M | 0.03M | -1.14M | 0.38M | 0.65M | 0.67M | 0.39M | 0.20M | 0.10M | 0.56M | 0.18M | 4.61M | -1.79M | -0.78M | -1.69M | -1.23M | -2.14M | -0.90M | 0.11M | -0.82M | -3.54M | 0.07M | -0.42M | 0.06M |
|
Interest & Investment Income
|
0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.03M | | | | |
|
Other Non Operating Income
|
0.00M | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | 0.24M | 0.00M | 0.00M | 0.00M | 0.11M | 0.00M | 0.00M | 0.00M | 0.15M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.03M | 0.02M | 0.35M | 0.00M | 0.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.03M | 0.02M | 0.35M | 0.00M | 0.00M |
|
EBT
|
0.05M | 0.15M | 0.08M | 0.18M | 0.87M | 0.47M | 0.34M | 0.73M | 0.66M | 0.67M | 0.52M | 0.67M | 0.94M | 1.22M | 0.79M | 0.86M | 0.87M | 0.77M | 0.41M | 0.68M | 0.85M | 0.63M | 0.38M | 0.98M | 1.18M | 0.68M | 0.71M | 0.77M | 0.67M | 0.50M | 0.52M | 0.91M | 0.91M | 0.36M | 0.37M | 0.37M | 0.29M | 0.41M | -0.39M | 0.07M | -1.10M | 0.41M | 0.68M | 0.69M | 0.41M | 0.21M | 0.11M | 0.57M | 0.19M | 4.62M | -1.73M | -0.74M | -1.67M | -1.22M | -2.11M | -0.87M | 0.15M | -0.80M | -3.53M | 0.42M | -0.42M | 0.07M |
|
Tax Provisions
|
0.01M | 0.05M | 0.03M | 0.06M | 0.28M | 0.15M | 0.11M | 0.24M | 0.21M | 0.21M | 0.18M | 0.22M | 0.30M | 0.40M | 0.23M | 0.29M | 0.30M | 0.23M | 0.14M | 0.22M | 0.28M | 0.21M | 0.14M | 0.34M | 0.38M | 0.22M | 0.26M | 0.26M | 0.21M | 0.17M | 0.01M | 0.20M | 0.21M | 0.08M | 0.06M | 0.08M | 0.06M | 0.10M | -0.10M | 0.01M | -0.32M | 0.10M | 0.15M | 0.15M | 0.09M | 0.04M | 0.11M | 0.12M | 0.04M | 1.04M | -0.42M | -0.15M | -0.35M | -0.25M | -0.57M | -0.18M | 0.01M | 0.65M | 0.09M | 0.02M | -0.02M | -291.00 |
|
Profit After Tax
|
0.03M | 0.11M | 0.05M | 0.12M | 0.59M | 0.32M | 0.23M | 0.49M | 0.44M | 0.46M | 0.35M | 0.45M | 0.64M | 0.82M | 0.57M | 0.57M | 0.57M | 0.54M | 0.27M | 0.46M | 0.57M | 0.42M | 0.23M | 0.65M | 0.80M | 0.46M | 0.45M | 0.51M | 0.46M | 0.34M | 0.77M | 0.71M | 0.70M | 0.29M | 0.30M | 0.29M | 0.23M | 0.32M | -0.29M | 0.06M | -0.78M | 0.31M | 0.46M | 0.54M | 0.32M | 0.17M | 0.08M | 0.45M | 0.15M | 3.58M | -1.31M | -0.58M | -1.31M | -0.96M | -1.54M | -0.70M | 0.14M | -1.45M | -3.61M | 0.40M | -0.39M | 0.07M |
|
Income from Continuing Operations
|
0.03M | 0.11M | 0.05M | 0.12M | 0.59M | 0.32M | 0.23M | 0.49M | 0.44M | 0.46M | 0.35M | 0.45M | 0.64M | 0.82M | 0.57M | 0.57M | 0.57M | 0.54M | 0.27M | 0.46M | 0.57M | 0.42M | 0.23M | 0.65M | 0.80M | 0.46M | 0.45M | 0.51M | 0.46M | 0.34M | 0.51M | 0.71M | 0.70M | 0.29M | 0.30M | 0.29M | 0.23M | 0.32M | -0.29M | 0.06M | -0.78M | 0.31M | 0.53M | 0.54M | 0.32M | 0.17M | 0.00M | 0.45M | 0.15M | 3.58M | -1.31M | -0.58M | -1.31M | -0.96M | -1.54M | -0.70M | 0.14M | -1.45M | -3.61M | 0.40M | -0.39M | 0.07M |
|
Consolidated Net Income
|
0.03M | 0.11M | 0.05M | 0.12M | 0.59M | 0.32M | 0.23M | 0.49M | 0.44M | 0.46M | 0.35M | 0.45M | 0.64M | 0.82M | 0.57M | 0.57M | 0.57M | 0.54M | 0.27M | 0.46M | 0.57M | 0.42M | 0.23M | 0.65M | 0.80M | 0.46M | 0.45M | 0.51M | 0.46M | 0.34M | 0.51M | 0.71M | 0.70M | 0.29M | 0.30M | 0.29M | 0.23M | 0.32M | -0.29M | 0.06M | -0.78M | 0.31M | 0.53M | 0.54M | 0.32M | 0.17M | 0.00M | 0.45M | 0.15M | 3.58M | -1.31M | -0.58M | -1.31M | -0.96M | -1.54M | -0.70M | 0.14M | -1.45M | -3.61M | 0.40M | -0.39M | 0.07M |
|
Income towards Parent Company
|
0.03M | 0.11M | 0.05M | 0.12M | 0.59M | 0.32M | 0.23M | 0.49M | 0.44M | 0.46M | 0.35M | 0.45M | 0.64M | 0.82M | 0.57M | 0.57M | 0.57M | 0.54M | 0.27M | 0.46M | 0.57M | 0.42M | 0.23M | 0.65M | 0.80M | 0.46M | 0.45M | 0.51M | 0.46M | 0.34M | 0.51M | 0.71M | 0.70M | 0.29M | 0.30M | 0.29M | 0.23M | 0.32M | -0.29M | 0.06M | -0.78M | 0.31M | 0.53M | 0.54M | 0.32M | 0.17M | 0.00M | 0.45M | 0.15M | 3.58M | -1.31M | -0.58M | -1.31M | -0.96M | -1.54M | -0.70M | 0.14M | -1.45M | -3.61M | 0.40M | -0.39M | 0.07M |
|
Net Income towards Common Stockholders
|
0.03M | 0.11M | 0.05M | 0.12M | 0.59M | 0.32M | 0.23M | 0.49M | 0.44M | 0.46M | 0.35M | 0.45M | 0.64M | 0.82M | 0.57M | 0.57M | 0.57M | 0.54M | 0.27M | 0.46M | 0.57M | 0.42M | 0.23M | 0.65M | 0.80M | 0.46M | 0.45M | 0.51M | 0.46M | 0.34M | 0.51M | 0.71M | 0.70M | 0.29M | 0.30M | 0.29M | 0.23M | 0.32M | -0.29M | 0.06M | -0.78M | 0.31M | 0.53M | 0.54M | 0.32M | 0.17M | 0.00M | 0.45M | 0.15M | 3.58M | -1.31M | -0.58M | -1.31M | -0.96M | -1.54M | -0.70M | 0.14M | -1.45M | -3.61M | 0.40M | -0.39M | 0.07M |
|
EPS (Basic)
|
0.04 | 0.11 | 0.05 | 0.12 | 0.61 | 0.33 | 0.24 | 0.51 | 0.46 | 0.48 | 0.36 | 0.47 | 0.66 | 0.85 | 0.59 | 0.59 | 0.59 | 0.56 | 0.28 | 0.48 | 0.59 | 0.44 | 0.24 | 0.67 | 0.82 | 0.48 | 0.47 | 0.53 | 0.48 | 0.35 | 0.79 | 0.73 | 0.73 | 0.30 | 0.31 | 0.30 | 0.24 | 0.32 | -0.30 | 0.06 | -0.81 | 0.32 | 0.48 | 0.56 | 0.33 | 0.18 | 0.08 | 0.46 | 0.16 | 3.71 | -1.36 | -0.60 | -1.36 | -1.00 | -1.60 | -0.72 | 0.15 | -1.50 | -3.74 | 0.42 | -0.41 | 0.07 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56 | 0.33 | 0.18 | 0.08 | 0.46 | 0.16 | 3.71 | -1.36 | -0.60 | -1.36 | -1.00 | -1.60 | -0.72 | 0.15 | -1.50 | -3.74 | 0.42 | -0.41 | 0.07 |
|
Shares Outstanding (Weighted Average)
|
0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M |
|
EBITDA
|
0.03M | 0.14M | 0.07M | 0.16M | 0.67M | 0.46M | 0.33M | 0.69M | 0.62M | 0.66M | 0.50M | 0.66M | 0.88M | 1.14M | 0.78M | 0.85M | 0.86M | 0.76M | 0.40M | 0.67M | 0.84M | 0.62M | 0.36M | 0.97M | 1.16M | 0.66M | 0.69M | 0.75M | 0.65M | 0.48M | 0.49M | 0.88M | 0.88M | 0.33M | 0.32M | 0.32M | 0.24M | 0.37M | -0.44M | 0.03M | -1.14M | 0.38M | 0.65M | 0.67M | 0.39M | 0.20M | 0.10M | 0.56M | 0.18M | 4.61M | -1.79M | -0.78M | -1.69M | -1.23M | -2.14M | -0.90M | 0.11M | -0.82M | -3.54M | 0.07M | -0.42M | 0.06M |
|
Tax Rate
|
30.69% | 31.61% | 40.97% | 33.89% | 32.66% | 32.65% | 32.49% | 32.34% | 32.80% | 31.19% | 33.57% | 32.36% | 31.90% | 33.00% | 28.59% | 33.78% | 34.67% | 29.66% | 33.03% | 31.84% | 32.75% | 32.78% | 38.32% | 34.18% | 32.34% | 31.94% | 36.31% | 33.73% | 31.13% | 32.94% | 2.49% | 22.37% | 23.08% | 20.89% | 17.46% | 22.02% | 20.99% | 23.87% | 24.62% | 20.96% | 29.17% | 25.35% | 21.76% | 21.74% | 21.40% | 16.85% | 96.21% | 21.57% | 21.04% | 22.55% | 24.28% | 20.89% | 21.25% | 20.66% | 26.92% | 20.21% | 7.41% | | | 4.83% | 4.84% | |