|
Revenue
|
9.47M | 9.14M | 9.29M | 8.50M | 8.50M | 8.14M | 7.92M | | 8.13M | 8.07M | 0.01M | 0.01M | 9.20M | 0.01M | 9.95M | 10.83M | 11.15M | 11.50M | 11.32M | 11.39M | 10.50M | 10.76M | 10.81M | 11.44M | 10.34M | 9.02M | 9.99M | 10.28M | 10.20M | 10.91M | 10.11M | 11.01M | 9.34M | 10.25M | 10.43M | 14.52M | 14.52M | 10.43M | 11.68M | 12.36M | 12.87M | 13.04M | 10.42M | 13.97M | 13.56M | 11.74M | 10.95M | 12.82M | 45.49M | 12.30M | 16.15M | 17.70M | 21.55M | 15.99M | 16.57M | 17.49M | 19.87M | 0.43M | 18.18M | 23.41M | 28.41M |
|
Cost of Revenue
|
0.37M | 0.35M | 0.36M | 0.35M | 0.35M | 0.33M | 0.36M | | 0.36M | 0.31M | 0.34M | 0.28M | 0.38M | 0.31M | 0.33M | 0.25M | 0.37M | 0.27M | 0.34M | 0.26M | 0.34M | 0.29M | 0.22M | 0.22M | 0.24M | 0.23M | 0.21M | 0.23M | 0.22M | 0.21M | 0.21M | 0.19M | 0.19M | 0.19M | 0.18M | 0.19M | 0.19M | 0.18M | 0.18M | 0.19M | 0.16M | 0.17M | 0.15M | 0.15M | 0.16M | 0.16M | 0.20M | 0.17M | 0.21M | 0.20M | 0.19M | 0.22M | 0.18M | 0.20M | 0.16M | 0.15M | 0.15M | 0.16M | 0.19M | 0.15M | 0.14M |
|
Gross Profit
|
9.10M | 8.80M | 8.94M | 8.14M | 8.14M | 7.82M | 7.56M | | 7.77M | 7.76M | -0.34M | -0.27M | 8.82M | -0.30M | 9.62M | 10.58M | 10.78M | 11.22M | 10.98M | 11.13M | 10.17M | 10.47M | 10.60M | 11.22M | 10.10M | 8.78M | 9.78M | 10.05M | 9.98M | 10.70M | 9.89M | 10.82M | 9.15M | 10.06M | 10.25M | 14.33M | 14.33M | 10.25M | 11.50M | 12.16M | 12.72M | 12.86M | 10.27M | 13.82M | 13.40M | 11.58M | 10.75M | 12.64M | 45.28M | 12.10M | 15.96M | 17.49M | 21.36M | 15.79M | 16.41M | 17.34M | 19.72M | 0.26M | 17.98M | 23.26M | 28.28M |
|
Selling, General & Administrative
|
6.71M | 6.20M | 6.11M | 5.89M | 5.89M | 5.72M | 5.66M | | 5.90M | 5.88M | 6.99M | 8.62M | 8.76M | 9.47M | 11.22M | 11.35M | 11.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 1.92M | 2.25M | 2.33M | 2.63M | 2.19M | 2.81M | 2.40M | 2.47M | 2.35M | 2.24M | 2.38M | 2.42M | 2.34M | 2.46M | 2.66M | -0.98M | 2.81M | 1.51M | 1.99M | 1.58M | 1.54M | 1.37M | 2.23M | 1.96M | 1.45M | 0.85M | 0.65M | 0.56M | 0.56M | 0.50M | 0.49M | 0.74M | 0.95M | 0.80M | 0.87M | 0.95M | 1.06M | 0.74M | 0.97M | 0.83M | 0.93M | 1.09M | 1.57M | 0.99M | 0.94M | 0.88M | 1.88M |
|
Other Operating Expenses
|
-5.70M | -5.44M | -5.07M | -5.04M | -5.04M | -4.75M | -4.84M | | -5.05M | -5.06M | -5.92M | -7.11M | -7.30M | 20.38M | -1.92M | -2.25M | -2.33M | 9.01M | 9.49M | 9.54M | 9.23M | 9.34M | 9.43M | 9.78M | 9.74M | 9.92M | 10.50M | 11.09M | 11.17M | 15.31M | 10.88M | 11.96M | 11.47M | 11.80M | 11.15M | 11.76M | 10.95M | 24.90M | 11.58M | 12.44M | 11.48M | 11.63M | 10.11M | 12.07M | 11.68M | 10.88M | 9.56M | 0.27M | 13.92M | 11.99M | 13.39M | 14.58M | 17.07M | 14.47M | 14.94M | 15.24M | 16.49M | 15.90M | 16.18M | 19.21M | 21.94M |
|
Operating Expenses
|
1.01M | 0.76M | 1.03M | 0.86M | 0.86M | 0.96M | 0.82M | | 0.84M | 0.82M | 1.08M | 1.50M | 1.46M | 29.84M | 11.22M | 11.35M | 11.41M | 11.64M | 11.68M | 12.36M | 11.64M | 11.81M | 11.78M | 12.02M | 12.12M | 12.34M | 12.84M | 13.54M | 13.83M | 14.33M | 13.70M | 13.71M | 13.72M | 13.64M | 12.95M | 13.38M | 13.39M | 27.15M | 13.20M | 13.45M | 12.28M | 12.29M | 10.73M | 12.66M | 12.24M | 11.68M | 10.58M | 14.92M | 14.84M | 13.02M | 14.53M | 15.39M | 18.12M | 15.37M | 15.94M | 16.40M | 18.15M | 16.96M | 17.21M | 20.18M | 23.82M |
|
Operating Income
|
2.76M | 2.94M | 3.19M | 2.60M | 2.60M | 2.43M | 2.26M | | 2.23M | 2.18M | 0.70M | 1.14M | 0.45M | 1.50M | -1.27M | -0.52M | -0.26M | -0.14M | -0.36M | -0.97M | -1.13M | -1.05M | -0.96M | -0.58M | -1.78M | -3.32M | -2.85M | -3.27M | -3.63M | -3.42M | -3.44M | -4.37M | -2.71M | -3.53M | -2.52M | -2.67M | 1.12M | -14.16M | -1.52M | -1.10M | 0.59M | 0.74M | -0.32M | 1.30M | 1.32M | 0.06M | 0.37M | -2.10M | 3.66M | -0.72M | 1.62M | 2.31M | 3.43M | 0.62M | 0.63M | 1.09M | 1.72M | 0.74M | 0.96M | 3.22M | 4.60M |
|
EBIT
|
2.76M | 2.94M | 3.19M | 2.60M | 2.60M | 2.43M | 2.26M | | 2.23M | 2.18M | 0.70M | 1.14M | 0.45M | 1.50M | -1.27M | -0.52M | -0.26M | -0.14M | -0.36M | -0.97M | -1.13M | -1.05M | -0.96M | -0.58M | -1.78M | -3.32M | -2.85M | -3.27M | -3.63M | -3.42M | -3.44M | -4.37M | -2.71M | -3.53M | -2.52M | -2.67M | 1.12M | -14.16M | -1.52M | -1.10M | 0.59M | 0.74M | -0.32M | 1.30M | 1.32M | 0.06M | 0.37M | -2.10M | 3.66M | -0.72M | 1.62M | 2.31M | 3.43M | 0.62M | 0.63M | 1.09M | 1.72M | 0.74M | 0.96M | 3.22M | 4.60M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -6.36M | -28.64M | 3.21M | 3.21M | -28.64M | 19.53M | -77.21M | 16.49M | 38.09M | 81.21M | -5.14M | 55.69M | -36.09M | -8.32M | -12.67M | -66.33M | 24.02M | 8.64M | -2.73M | -12.49M | 14.69M | 19.76M | 28.02M | 33.67M | 13.41M | 59.39M | 11.52M | 49.98M |
|
Interest & Investment Income
|
0.21M | 0.21M | 0.21M | 0.33M | 0.33M | 0.36M | 0.33M | | 0.61M | 0.52M | 0.57M | 0.54M | 0.73M | 0.71M | 0.65M | 0.62M | 0.82M | 0.90M | 0.83M | 0.86M | 1.18M | 0.96M | 0.90M | 0.83M | 1.28M | 1.07M | 1.17M | 1.37M | 0.95M | 1.35M | 1.48M | 1.02M | 1.22M | 1.09M | 1.53M | 1.14M | 1.37M | 1.34M | 1.68M | 1.30M | 1.60M | 0.39M | 0.64M | 0.65M | 0.78M | 0.88M | 2.11M | 1.26M | 1.20M | 1.07M | 4.06M | 1.99M | 1.22M | 1.57M | 1.22M | 3.00M | 1.25M | 1.18M | 1.18M | 3.80M | 1.30M |
|
Other Non Operating Income
|
| | | | | | | | | | 0.00M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | 0.01M | | 0.01M | 0.01M | 0.00M | | | | | | 0.07M | | | | | | | | | | | | 0.00M | | | -0.01M | 0.04M |
|
Non Operating Income
|
| | | | | | | | | | 563.00 | 524.00 | 0.02M | 697.00 | 0.62M | 0.59M | 0.28M | 0.84M | 0.77M | 0.80M | 1.11M | 0.53M | 0.83M | 0.73M | 1.16M | 0.95M | 1.07M | 2.00M | 0.82M | 1.21M | 0.88M | 1.03M | 4.04M | 1.33M | 0.01M | 1.10M | 0.01M | 1.31M | 0.00M | | | | | | 0.07M | | | | | | | | | | | | | | | | |
|
EBT
|
2.96M | 3.14M | 3.39M | 2.92M | 2.92M | 2.78M | 2.59M | | -0.02M | 2.77M | 0.00M | 0.00M | 1.16M | 483.00 | -0.65M | 0.07M | 0.01M | 0.70M | 0.41M | -0.17M | -0.03M | -0.52M | -0.14M | 0.15M | -0.62M | -2.37M | -1.78M | -1.26M | -2.82M | -2.21M | -7.21M | -1.68M | -0.33M | -2.11M | -29.85M | 5.44M | 5.44M | -29.85M | 19.49M | -77.19M | 18.59M | 43.33M | 81.45M | 15.21M | 57.77M | 11.44M | -38.44M | -13.53M | -62.02M | 23.93M | 13.27M | 0.38M | -9.47M | 15.74M | 20.62M | 31.84M | 36.10M | 14.89M | 61.27M | 18.23M | 55.70M |
|
Tax Provisions
|
1.12M | 1.13M | 1.21M | 1.03M | 1.03M | 0.86M | 0.88M | | -0.23M | 0.73M | -430.00 | -510.00 | 0.34M | 485.00 | 0.01M | -0.02M | 0.03M | 0.47M | -0.03M | -0.68M | -0.06M | -0.36M | -0.18M | -0.06M | -0.28M | -1.41M | -0.31M | -4.24M | -1.47M | -1.14M | -1.88M | -0.71M | -0.10M | -16.85M | -8.32M | 1.62M | 1.62M | -8.32M | 5.28M | -20.86M | 4.32M | 10.86M | 22.18M | 2.73M | 15.20M | 4.56M | -10.63M | -3.67M | -17.19M | 6.10M | 3.83M | -0.29M | -2.99M | 3.12M | 5.21M | 8.48M | 9.39M | 4.00M | 16.60M | 3.81M | 13.59M |
|
Profit After Tax
|
1.84M | 2.01M | 2.18M | 1.89M | 1.89M | 1.92M | 1.71M | | 0.21M | 2.04M | 834.00 | 0.00M | 0.83M | 0.00M | -1.27M | -0.52M | -0.26M | 1.18M | 0.43M | -0.97M | -1.13M | -1.05M | -0.96M | -0.58M | -1.78M | -3.32M | -2.85M | -3.27M | -3.63M | -3.42M | -5.33M | -2.71M | -4.37M | 14.74M | -21.53M | 3.82M | 3.82M | -21.53M | 14.21M | -56.33M | 14.27M | 31.88M | 59.27M | 12.48M | 42.57M | 6.88M | -27.81M | -9.86M | -44.83M | 17.83M | 9.43M | 0.68M | -6.49M | 12.62M | 15.41M | 23.36M | 26.73M | 10.89M | 44.67M | 14.42M | 42.15M |
|
Income from Continuing Operations
|
1.84M | 2.01M | 2.18M | 1.89M | 1.89M | 1.92M | 1.71M | | 0.21M | 2.04M | 0.00M | 0.00M | 0.83M | -2.00 | -0.66M | 0.09M | -0.01M | 0.23M | 0.43M | 0.50M | 0.03M | -0.16M | 0.05M | 0.21M | -0.34M | -0.96M | -1.47M | 2.98M | -1.35M | -1.07M | -5.33M | -0.97M | -0.23M | 14.74M | -21.53M | 3.82M | 3.82M | -21.53M | 14.21M | -56.33M | 14.27M | 32.47M | 59.27M | 12.48M | 42.57M | 6.88M | -27.81M | -9.86M | -44.83M | 17.83M | 9.43M | 0.68M | -6.49M | 12.62M | 15.41M | 23.36M | 26.71M | 10.89M | 44.67M | 14.42M | 42.11M |
|
Consolidated Net Income
|
1.84M | 2.01M | 2.18M | 1.89M | 1.89M | 1.92M | 1.71M | | 0.21M | 2.04M | 0.00M | 0.00M | 0.83M | -2.00 | -0.66M | 0.09M | -0.01M | 0.23M | 0.43M | 0.50M | 0.03M | -0.16M | 0.05M | 0.21M | -0.34M | -0.96M | -1.47M | 2.98M | -1.35M | -1.07M | -5.33M | -0.97M | -0.23M | 14.74M | -21.53M | 3.82M | 3.82M | -21.53M | 14.21M | -56.33M | 14.27M | 32.47M | 59.27M | 12.48M | 42.57M | 6.88M | -27.81M | -9.86M | -44.83M | 17.83M | 9.43M | 0.68M | -6.49M | 12.62M | 15.41M | 23.36M | 26.71M | 10.89M | 44.67M | 14.42M | 42.11M |
|
Income towards Parent Company
|
1.84M | 2.01M | 2.18M | 1.89M | 1.89M | 1.92M | 1.71M | | 0.21M | 2.04M | 0.00M | 0.00M | 0.83M | -2.00 | -0.66M | 0.09M | -0.01M | 0.23M | 0.43M | 0.50M | 0.03M | -0.16M | 0.05M | 0.21M | -0.34M | -0.96M | -1.47M | 2.98M | -1.35M | -1.07M | -5.33M | -0.97M | -0.23M | 14.74M | -21.53M | 3.82M | 3.82M | -21.53M | 14.21M | -56.33M | 14.27M | 32.47M | 59.27M | 12.48M | 42.57M | 6.88M | -27.81M | -9.86M | -44.83M | 17.83M | 9.43M | 0.68M | -6.49M | 12.62M | 15.41M | 23.36M | 26.71M | 10.89M | 44.67M | 14.42M | 42.11M |
|
Net Income towards Common Stockholders
|
1.84M | 2.01M | 2.18M | 1.89M | 1.89M | 1.92M | 1.71M | | 0.21M | 2.04M | 0.00M | 0.00M | 0.83M | -2.00 | -0.66M | 0.09M | -0.01M | 0.23M | 0.43M | 0.50M | 0.03M | -0.16M | 0.05M | 0.21M | -0.34M | -0.96M | -1.47M | 2.98M | -1.35M | -1.07M | -5.33M | -0.97M | -0.23M | 14.74M | -21.53M | 3.82M | 3.82M | -21.53M | 14.21M | -56.33M | 14.27M | 32.47M | 59.27M | 12.48M | 42.57M | 6.88M | -27.81M | -9.86M | -44.83M | 17.83M | 9.43M | 0.68M | -6.49M | 12.62M | 15.41M | 23.36M | 26.71M | 10.89M | 44.67M | 14.42M | 42.11M |
|
EPS (Basic)
|
1.34 | 1.46 | 1.58 | 1.37 | 1.37 | 1.39 | 1.24 | | 0.15 | 1.48 | 0.60 | 0.83 | 0.60 | 0.71 | -0.46 | 0.04 | 0.03 | 0.85 | 0.31 | 0.37 | 0.02 | -0.11 | 0.04 | 0.15 | -0.25 | -0.70 | -1.07 | 2.16 | -0.98 | -0.77 | -3.86 | -0.70 | -0.17 | 10.67 | -15.60 | 2.77 | 2.77 | -15.60 | 10.29 | -40.79 | 10.34 | 23.09 | 42.93 | 9.04 | 30.83 | 4.98 | -20.14 | -7.15 | -32.50 | 12.95 | 6.85 | 0.49 | -4.71 | 9.16 | 11.19 | 16.96 | 19.41 | 7.91 | 32.43 | 10.47 | 30.60 |
|
EPS (Weighted Average and Diluted)
|
| 1.46 | | | | 1.39 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
1.45M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M |
|
Shares Outstanding (Diluted Average)
|
| 1.38M | | | | 1.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
2.76M | 2.94M | 3.19M | 2.60M | -2.28M | -4.23M | 5.62M | | -1.48M | 14.96M | 8.03M | 4.87M | 5.71M | 7.51M | 7.56M | 10.72M | -0.65M | 5.40M | -3.21M | -0.30M | 5.31M | -9.57M | 5.98M | -9.85M | -1.56M | 2.18M | 13.55M | 7.62M | 2.91M | 10.33M | 26.86M | -14.09M | -8.59M | 1.55M | -21.53M | 5.02M | 3.82M | -12.52M | 14.21M | -56.33M | 14.27M | 0.74M | 59.27M | 12.48M | 42.57M | 6.88M | -27.81M | -9.86M | 3.66M | 17.83M | 9.43M | 0.68M | -6.49M | 12.62M | 15.41M | 23.36M | 26.73M | 0.01M | 44.67M | 14.42M | 4.60M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.00M | -0.04M | 0.01M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.08M | 0.10M | 0.12M | 0.13M | 0.14M | 0.15M | 0.17M | 0.19M | 0.21M | 0.22M | 0.25M | 0.19M | 0.18M | 0.15M | 0.06M | 0.03M | 0.06M | 0.06M | 0.07M | 0.09M | 0.15M | 0.28M | 0.51M | 0.86M | 1.05M | 1.17M | 1.17M | 1.13M | 1.06M | 0.43M | 0.47M | 0.39M | 0.34M | 0.32M | 0.33M |
|
Tax Rate
|
37.79% | 35.96% | 35.56% | 35.26% | 35.26% | 30.90% | 34.03% | | | 26.32% | | | 28.85% | | | | | 67.38% | | | | 69.23% | | | 45.75% | 59.44% | 17.41% | | 52.02% | 51.36% | 26.06% | 42.21% | 30.12% | | 27.86% | 29.76% | 29.76% | 27.86% | 27.09% | 27.03% | 23.23% | 25.05% | 27.23% | 17.98% | 26.31% | 39.87% | 27.65% | 27.09% | 27.72% | 25.49% | 28.90% | | 31.56% | 19.85% | 25.24% | 26.64% | 26.01% | 26.85% | 27.09% | 20.90% | 24.40% |