|
Revenue
|
8.82M | 9.68M | 10.71M | 14.42M | 15.54M | 14.26M | 16.47M | 14.83M | 14.29M | 16.43M | 18.33M | 20.44M | 13.43M | 15.24M | 14.31M | 20.22M | 13.22M | 17.30M | 16.44M | 18.92M | 17.34M | 17.97M | 15.72M | 14.14M | 8.80M | 8.28M | 7.39M | 7.39M | 6.13M | 10.01M | 10.68M | 10.74M | 12.73M | 12.55M | 12.48M | 19.53M | 15.88M | 21.12M | 13.94M | 22.33M | 19.03M | 20.60M | 19.57M | 19.60M | 15.48M | 6.79M | 12.54M | 12.11M | 17.79M | 21.36M | 23.97M | 30.30M | 40.40M | 47.46M | 44.06M | 38.88M | 40.17M | 30.62M | 42.59M | 50.42M | 30.98M | 37.36M | 53.47M | 39.71M | 43.16M | 32.40M | 35.42M |
|
Cost of Revenue
|
0.74M | 0.84M | 1.02M | -0.44M | 1.21M | 0.94M | 1.10M | -0.81M | 1.15M | 1.32M | 1.21M | -1.24M | 1.03M | 1.20M | 1.43M | -0.88M | 1.28M | 1.17M | 1.34M | -1.14M | 1.44M | 1.54M | 1.34M | -1.41M | 1.03M | 0.98M | 0.59M | -0.36M | 0.51M | 0.77M | 0.90M | -0.82M | 0.99M | 1.05M | 1.32M | -1.18M | 1.26M | 1.32M | 1.40M | -1.22M | 1.61M | 1.79M | 1.38M | -1.74M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
8.09M | 8.84M | 9.69M | 14.86M | 14.33M | 13.32M | 15.37M | 15.64M | 13.14M | 15.11M | 17.11M | 21.68M | 12.40M | 14.04M | 12.87M | 21.11M | 11.93M | 16.12M | 15.10M | 20.06M | 15.90M | 16.44M | 14.37M | 15.55M | 7.77M | 7.30M | 6.80M | 7.75M | 5.62M | 9.24M | 9.78M | 11.56M | 11.74M | 11.50M | 11.16M | 20.71M | 14.63M | 19.81M | 12.54M | 23.55M | 17.42M | 18.81M | 18.19M | 21.34M | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.03M | 0.82M | 0.77M | 1.09M | 1.17M | 0.85M | 0.78M | 1.32M | 1.16M | 0.76M | 0.83M | 1.34M | 0.80M | 0.88M | 0.74M | 1.39M | 0.90M | 0.97M | 0.83M | 1.49M | 1.14M | 1.06M | 0.80M | 2.15M | 1.27M | 1.15M | 1.06M | 1.48M | 1.89M | 1.03M | 1.05M | 1.02M | 1.46M | 1.16M | 1.14M | 1.17M | 1.48M | 1.16M | 0.87M | 1.41M | 1.13M | 1.28M | 1.69M | 1.97M | 1.92M | 1.31M | 2.23M | 2.00M | 2.17M | 0.72M | 0.91M | 1.39M | 2.04M | 1.55M | 2.42M | 2.20M | 2.74M | 2.72M | 2.80M | 2.90M | 3.27M | 2.55M | 2.88M | 3.23M | 4.32M | 2.82M | 2.93M |
|
Other Operating Expenses
|
4.04M | 4.32M | 5.54M | 5.06M | 5.45M | 5.48M | 6.17M | 5.07M | 5.39M | 5.90M | 6.03M | 5.90M | 5.34M | 5.68M | 5.43M | 4.92M | 4.67M | 4.44M | 4.89M | 4.28M | 3.96M | 4.30M | 3.96M | 3.29M | 3.50M | 3.32M | 3.64M | 3.19M | 2.74M | 3.03M | 2.98M | 2.85M | 2.74M | 2.94M | 4.12M | 4.14M | 3.44M | 3.60M | 3.79M | 3.63M | 3.92M | 5.72M | 5.01M | 5.30M | 4.80M | 4.29M | 4.69M | 3.82M | 3.82M | 4.13M | 5.03M | 5.08M | 7.73M | 8.58M | 7.43M | 8.23M | 9.36M | 8.09M | 10.33M | 10.73M | 9.54M | 11.18M | 14.18M | 22.24M | 21.21M | 17.23M | 21.32M |
|
Operating Expenses
|
5.07M | 5.13M | 6.31M | 6.16M | 6.62M | 6.33M | 6.95M | 6.39M | 6.55M | 6.66M | 6.86M | 7.24M | 6.15M | 6.56M | 6.18M | 6.31M | 5.57M | 5.41M | 5.72M | 5.77M | 5.09M | 5.36M | 4.75M | 5.44M | 4.77M | 4.47M | 4.71M | 4.67M | 4.63M | 4.06M | 4.03M | 3.87M | 4.21M | 4.10M | 5.26M | 5.30M | 4.92M | 4.76M | 4.66M | 5.03M | 5.05M | 7.00M | 6.70M | 7.28M | 6.71M | 5.60M | 6.93M | 5.82M | 5.99M | 4.85M | 5.94M | 6.47M | 9.78M | 10.13M | 9.86M | 10.43M | 12.10M | 10.81M | 13.13M | 13.64M | 12.81M | 13.73M | 17.06M | 25.47M | 25.52M | 20.05M | 24.24M |
|
Operating Income
|
3.75M | 4.55M | 4.39M | 8.26M | 8.92M | 7.93M | 9.52M | 8.44M | 7.74M | 9.77M | 11.47M | 13.20M | 7.29M | 8.68M | 8.13M | 13.91M | 7.65M | 11.88M | 10.72M | 13.15M | 12.25M | 12.61M | 10.96M | 8.70M | 4.03M | 3.81M | 2.68M | 2.72M | 0.99M | 5.18M | 5.75M | 7.69M | 7.54M | 7.40M | 5.90M | 15.41M | 9.71M | 15.05M | 7.88M | 18.52M | 12.37M | 11.81M | 11.49M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
3.75M | 4.55M | 4.39M | 8.26M | 8.92M | 7.93M | 9.52M | 8.44M | 7.74M | 9.77M | 11.47M | 13.20M | 7.29M | 8.68M | 8.13M | 13.91M | 7.65M | 11.88M | 10.72M | 13.15M | 12.25M | 12.61M | 10.96M | 8.70M | 4.03M | 3.81M | 2.68M | 2.72M | 0.99M | 5.18M | 5.75M | 7.69M | 7.54M | 7.40M | 5.90M | 15.41M | 9.71M | 15.05M | 7.88M | 18.52M | 12.37M | 11.81M | 11.49M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | 0.01M | 0.02M | 0.05M | | | 0.04M | | 0.01M | | -0.00M | | | 0.14M | 0.03M | 0.00M | 0.65M | 0.06M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.03M | 0.17M | 0.02M | 0.51M | 0.00M | 0.01M | 0.02M | 0.05M | | | 0.04M | | 0.01M | | -0.00M | | | 0.14M | 0.03M | 0.00M | 0.65M | 0.06M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
3.75M | 4.55M | 4.39M | 8.26M | 8.92M | 7.93M | 9.52M | 8.44M | 7.74M | 9.77M | 11.47M | 13.20M | 7.29M | 8.68M | 8.13M | 13.91M | 7.65M | 11.88M | 10.72M | 13.15M | 12.25M | 12.61M | 10.96M | 8.70M | 4.03M | 3.81M | 2.68M | 2.72M | 0.99M | 5.18M | 5.75M | 7.69M | 7.54M | 7.40M | 5.90M | 15.41M | 9.71M | 15.05M | 7.88M | 18.52M | 12.37M | 11.81M | 11.49M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
3.78M | 4.72M | 4.42M | 8.77M | 8.93M | 7.93M | 9.54M | 8.49M | 7.74M | 9.77M | 11.51M | 13.20M | 7.30M | 8.68M | 8.13M | 13.91M | 7.65M | 12.03M | 10.75M | 13.15M | 12.90M | 12.67M | 10.97M | 8.70M | 4.03M | 3.82M | 2.68M | 2.73M | 1.50M | 5.95M | 6.65M | 6.87M | 8.52M | 8.45M | 7.22M | 14.23M | 10.96M | 16.36M | 9.28M | 17.30M | 13.98M | 13.60M | 12.87M | 12.32M | 8.76M | 1.19M | 5.62M | 6.29M | 11.80M | 16.51M | 18.03M | 23.83M | 30.62M | 37.32M | 34.20M | 28.46M | 28.07M | 19.80M | 29.46M | 36.78M | 18.17M | 23.63M | 36.41M | 14.24M | 17.64M | 12.35M | 11.17M |
|
Income from Continuing Operations
|
3.75M | 4.55M | 4.39M | 8.26M | 8.92M | 7.93M | 9.52M | 8.44M | 7.74M | 9.77M | 11.47M | 13.20M | 7.29M | 8.68M | 8.13M | 13.91M | 7.65M | 11.88M | 10.72M | 13.15M | 12.25M | 12.61M | 10.96M | 8.70M | 4.03M | 3.81M | 2.68M | 2.72M | 0.99M | 5.18M | 5.75M | 7.69M | 7.54M | 7.40M | 5.90M | 15.41M | 9.71M | 15.05M | 7.88M | 18.52M | 12.37M | 11.81M | 11.49M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
3.75M | 4.55M | 4.39M | 8.26M | 8.92M | 7.93M | 9.52M | 8.44M | 7.74M | 9.77M | 11.47M | 13.20M | 7.29M | 8.68M | 8.13M | 13.91M | 7.65M | 11.88M | 10.72M | 13.15M | 12.25M | 12.61M | 10.96M | 8.70M | 4.03M | 3.81M | 2.68M | 2.72M | 0.99M | 5.18M | 5.75M | 7.69M | 7.54M | 7.40M | 5.90M | 15.41M | 9.71M | 15.05M | 7.88M | 18.52M | 12.37M | 11.81M | 11.49M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
3.75M | 4.55M | 4.39M | 8.26M | 8.92M | 7.93M | 9.52M | 8.44M | 7.74M | 9.77M | 11.47M | 13.20M | 7.29M | 8.68M | 8.13M | 13.91M | 7.65M | 11.88M | 10.72M | 13.15M | 12.25M | 12.61M | 10.96M | 8.70M | 4.03M | 3.81M | 2.68M | 2.72M | 0.99M | 5.18M | 5.75M | 7.69M | 7.54M | 7.40M | 5.90M | 15.41M | 9.71M | 15.05M | 7.88M | 18.52M | 12.37M | 11.81M | 11.49M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Dividend Payments
|
0.12M | 0.16M | 5.29M | 0.26M | 0.29M | 0.27M | 0.34M | 0.26M | 0.27M | 0.35M | 0.37M | 0.37M | 0.28M | 0.34M | 0.29M | 0.42M | 0.27M | 0.39M | 0.40M | 0.44M | 0.46M | 0.46M | 0.40M | 0.28M | 0.15M | 0.15M | 0.10M | 0.11M | 0.06M | 0.20M | 0.23M | 0.24M | 0.30M | 0.33M | 0.27M | 0.44M | 0.37M | 0.58M | 0.36M | 0.66M | 0.45M | 0.46M | 0.46M | 0.37M | 0.24M | 0.06M | 0.19M | 0.21M | 0.40M | 0.55M | 0.63M | 0.77M | 1.08M | 1.25M | 1.29M | 0.86M | 0.76M | 0.66M | 1.03M | 1.28M | 0.60M | 0.83M | 1.27M | 0.55M | 0.63M | 0.44M | 0.41M |
|
Net Income towards Common Stockholders
|
3.65M | 150.68M | 4.26M | 8.51M | 8.63M | 157.40M | 9.20M | 8.23M | 144.34M | 9.42M | 11.14M | 12.83M | 7.01M | 8.34M | 7.84M | 13.49M | 7.37M | 11.64M | 10.35M | 12.71M | 12.44M | 12.21M | 10.57M | 8.43M | 3.88M | 3.67M | 2.58M | 2.62M | 1.44M | 5.75M | 6.42M | 6.63M | 8.22M | 8.12M | 6.95M | 13.79M | 10.59M | 15.79M | 8.92M | 16.65M | 13.53M | 13.14M | 12.40M | 11.95M | 8.52M | 1.13M | 5.43M | 6.08M | 11.40M | 15.96M | 17.40M | 23.06M | 29.54M | 36.07M | 32.91M | 27.59M | 27.31M | 19.15M | 28.43M | 35.50M | 17.56M | 22.80M | 35.14M | 13.70M | 17.01M | 11.90M | 10.77M |
|
EPS (Basic)
|
0.13 | 0.16 | 0.14 | 0.29 | 0.29 | 5.13 | 0.30 | 0.27 | 4.71 | 0.31 | 0.36 | 0.42 | 0.23 | 0.27 | 0.26 | 0.44 | 0.24 | 0.38 | 0.34 | 0.41 | 0.41 | 0.39 | 0.35 | 0.27 | 0.13 | 0.12 | 0.08 | 0.09 | 0.05 | 0.19 | 0.21 | 0.22 | 0.27 | 0.26 | 0.22 | 0.44 | 0.33 | 0.49 | 0.27 | 515.68 | 0.42 | 0.38 | 0.35 | 0.35 | 0.25 | 0.03 | 0.16 | 0.18 | 0.33 | 0.46 | 0.49 | 0.66 | 0.80 | 0.96 | 0.88 | 0.71 | 0.71 | 0.50 | 0.73 | 0.91 | 0.44 | 0.57 | 0.87 | 0.33 | 0.36 | 0.25 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| | | 29.04M | 29.85M | 30.68M | 30.68M | 30.47M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.68M | 30.69M | 32.28M | 31.49M | 32.28M | 32.28M | 32.28M | 0.03M | 32.36M | 34.68M | 34.68M | 34.13M | 34.68M | 34.68M | 34.68M | 34.68M | 34.68M | 34.69M | 35.41M | 35.05M | 36.99M | 37.55M | 37.56M | 37.62M | 38.37M | 38.37M | 38.79M | 38.78M | 39.60M | 40.09M | 40.17M | 41.81M | 47.34M | 47.34M | 47.67M |
|
EBITDA
|
3.75M | 4.55M | 4.39M | 8.26M | 8.92M | 7.93M | 9.52M | 8.44M | 7.74M | 9.77M | 11.47M | 13.20M | 7.29M | 8.68M | 8.13M | 13.91M | 7.65M | 11.88M | 10.72M | 13.15M | 12.25M | 12.61M | 10.96M | 8.70M | 4.03M | 3.81M | 2.68M | 2.72M | 0.99M | 5.18M | 5.75M | 7.69M | 7.54M | 7.40M | 5.90M | 15.41M | 9.71M | 15.05M | 7.88M | 18.52M | 12.37M | 11.81M | 11.49M | 14.06M | | | | | | | | | | | | | | | | | | | | | | | |