|
Revenue
|
20.75M | 18.11M | 26.37M | 22.97M | 30.64M | 44.01M | 41.53M | 32.81M | 28.58M | 28.98M | 37.50M | 29.25M | 29.52M | 23.75M | 24.72M | 19.90M | | 12.88M | 14.94M | 16.52M | 16.58M | 11.77M | 15.50M | 10.57M | 10.48M | 15.12M | 16.75M | 15.68M | 14.45M | 14.06M | 12.73M | 13.66M | 13.61M | 16.02M | 20.94M | 22.86M | 22.21M | 25.83M | 20.55M | 38.81M | 28.74M | 25.49M | -0.18M | 37.68M | 44.07M | 47.42M | 42.64M | 45.20M | 47.43M | 49.81M | 51.10M | 36.88M | 37.48M | 39.86M | 45.30M | 46.90M | 48.32M | 48.26M | 54.88M | 57.39M |
|
Cost of Revenue
|
17.83M | 15.34M | 22.07M | 20.42M | 27.52M | 39.80M | 31.30M | 26.09M | 24.57M | 22.79M | 30.15M | 23.95M | 25.39M | 19.22M | 19.24M | 15.46M | | 10.54M | 12.37M | 14.14M | 14.14M | 9.63M | 13.22M | 8.70M | 8.47M | 12.63M | 13.93M | 12.78M | 11.36M | 11.55M | 10.54M | 11.18M | 11.10M | 13.80M | 17.57M | 17.67M | 16.72M | 20.53M | 16.07M | 31.65M | 22.60M | 19.19M | | 29.57M | 34.39M | 37.70M | 31.16M | 33.34M | 35.65M | 38.40M | 40.33M | 27.14M | 27.73M | 29.54M | 33.91M | 35.44M | 37.18M | 36.29M | 42.49M | 44.32M |
|
Gross Profit
|
2.91M | 2.76M | 4.30M | 2.55M | 3.12M | 4.22M | 10.23M | 6.73M | 4.01M | 6.19M | 7.36M | 5.30M | 4.14M | 4.53M | 5.48M | 4.43M | | 2.33M | 2.57M | 2.39M | 2.44M | 2.15M | 2.28M | 1.87M | 2.01M | 2.49M | 2.81M | 2.90M | 3.08M | 2.50M | 2.19M | 2.48M | 2.51M | 2.22M | 3.37M | 5.19M | 5.49M | 5.30M | 4.47M | 7.16M | 6.13M | 6.30M | | 8.11M | 9.68M | 9.71M | 11.48M | 11.86M | 11.78M | 11.41M | 10.76M | 9.73M | 9.75M | 10.32M | 11.39M | 11.46M | 11.14M | 11.97M | 12.39M | 13.07M |
|
Selling, General & Administrative
|
2.58M | 2.44M | 4.22M | 2.04M | 2.57M | 3.10M | 5.49M | 5.58M | 5.94M | 6.41M | 6.88M | 4.68M | 5.14M | 5.50M | 5.77M | 4.66M | | 2.89M | 2.53M | 2.69M | 3.04M | 2.62M | 2.59M | 2.18M | 2.94M | 2.12M | 2.44M | 2.16M | 2.27M | 2.01M | 1.77M | 2.86M | 2.03M | 1.74M | 2.68M | 3.89M | 4.18M | 3.83M | 3.62M | 3.87M | 4.24M | 4.15M | 4.83M | 5.23M | 6.58M | 6.56M | 7.20M | 7.86M | 7.72M | 7.91M | 8.36M | 7.45M | 7.82M | 7.64M | 9.12M | 9.03M | 8.82M | 8.40M | 8.67M | 8.39M |
|
Other Operating Expenses
|
-0.39M | | 18.47M | 20.51M | | | -87.60M | 0.15M | 0.14M | 0.15M | 0.25M | 0.19M | 0.16M | 0.19M | 0.19M | 0.19M | | 0.14M | 0.08M | 0.08M | 0.23M | 0.10M | 0.11M | -1.03M | 0.25M | 0.09M | 0.09M | | 0.11M | 0.09M | 1.59M | -1.69M | 0.05M | -1.69M | 0.07M | 1.04M | 0.29M | 1.17M | | | | 2.35M | 0.28M | 3.43M | 0.29M | 2.65M | -0.10M | 3.32M | 0.35M | 0.35M | 0.34M | 0.34M | 0.33M | 0.34M | 0.36M | 0.41M | 0.43M | 0.45M | 0.46M | 0.47M |
|
Operating Expenses
|
24.26M | 17.88M | 22.69M | 22.55M | 30.16M | 42.90M | -82.11M | 5.74M | 6.08M | 6.56M | 7.13M | 4.87M | 5.31M | 5.69M | 5.96M | 4.85M | | 3.03M | 2.61M | 2.77M | 3.27M | 2.72M | 2.70M | 3.29M | 3.19M | 2.20M | 2.53M | 2.22M | 2.38M | 2.10M | 1.86M | 2.96M | 2.08M | 1.82M | 2.76M | 3.96M | 4.48M | 4.00M | 3.62M | 3.87M | 4.24M | 4.36M | 5.05M | 5.45M | 6.87M | 6.85M | 7.48M | 8.40M | 8.07M | 8.26M | 8.70M | 7.78M | 8.16M | 7.98M | 9.48M | 9.44M | 9.25M | 8.85M | 9.13M | 8.87M |
|
Operating Income
|
-3.51M | 0.22M | 3.68M | 0.42M | 0.48M | 1.11M | 4.60M | 0.99M | -2.07M | -0.37M | 0.23M | 0.43M | -1.17M | -1.15M | -0.48M | -0.41M | | -0.69M | -0.05M | -0.38M | -0.84M | -0.58M | -0.42M | -1.42M | -1.18M | 0.29M | 0.28M | 0.67M | 0.71M | 0.40M | 0.33M | -0.48M | 0.43M | 0.40M | 0.60M | 1.22M | 1.01M | 1.30M | 0.67M | 3.11M | 1.70M | 1.95M | 2.08M | 2.66M | 2.81M | 2.86M | 4.00M | 3.46M | 3.71M | 3.15M | 2.06M | 1.95M | 1.59M | 2.34M | 1.91M | 2.02M | 1.89M | 3.12M | 3.26M | 4.20M |
|
EBIT
|
-3.51M | 0.22M | 3.68M | 0.42M | 0.48M | 1.11M | 4.60M | 0.99M | -2.07M | -0.37M | 0.23M | 0.43M | -1.17M | -1.15M | -0.48M | -0.41M | | -0.69M | -0.05M | -0.38M | -0.84M | -0.58M | -0.42M | -1.42M | -1.18M | 0.29M | 0.28M | 0.67M | 0.71M | 0.40M | 0.33M | -0.48M | 0.43M | 0.40M | 0.60M | 1.22M | 1.01M | 1.30M | 0.67M | 3.11M | 1.70M | 1.95M | 2.08M | 2.66M | 2.81M | 2.86M | 4.00M | 3.46M | 3.71M | 3.15M | 2.06M | 1.95M | 1.59M | 2.34M | 1.91M | 2.02M | 1.89M | 3.12M | 3.26M | 4.20M |
|
Other Non Operating Income
|
9.20M | | -9.18M | 0.00M | -500.00 | | -0.03M | 0.02M | 0.00M | 0.04M | -0.01M | 0.01M | 0.00M | 0.00M | 0.11M | 0.03M | | 0.00M | 670.00 | 0.00M | 550.00 | 614.00 | -353.00 | 0.00M | 824.00 | 0.00M | 0.02M | 0.01M | 0.06M | -0.02M | 0.00M | -0.01M | -0.16M | -0.00M | 0.06M | 955.00 | -0.00M | 0.04M | 0.05M | 0.03M | 0.19M | 0.27M | | -0.06M | -0.79M | -0.06M | 0.02M | 0.04M | 0.83M | 0.21M | 0.15M | 0.19M | 0.17M | 0.24M | 0.23M | 0.34M | 0.23M | 0.21M | 0.39M | 0.23M |
|
Non Operating Income
|
862.00 | | 10.46M | -0.10M | -0.17M | -1.89M | -2.81M | -0.07M | -0.09M | 0.04M | -0.06M | -0.04M | -0.05M | -0.06M | 0.01M | -0.05M | | -0.08M | -0.09M | -0.08M | -0.09M | -0.09M | -0.10M | -0.09M | -0.08M | 0.05M | -0.03M | -0.04M | 0.01M | -0.02M | -0.05M | -0.03M | -0.14M | -0.00M | 0.06M | 955.00 | -0.00M | 0.04M | 0.05M | 0.03M | 0.19M | 0.27M | | -0.06M | -0.79M | -0.06M | 0.02M | 0.04M | 0.83M | 0.21M | 0.15M | 0.19M | 0.17M | 0.24M | 0.23M | | | | | |
|
EBT
|
5.13M | 0.14M | 5.69M | 0.32M | 0.32M | -0.78M | 1.79M | 0.92M | -2.15M | -0.40M | 0.17M | 0.40M | -1.22M | -1.22M | -0.47M | -0.47M | | -0.77M | -0.13M | -0.46M | -0.93M | -0.67M | -0.52M | -1.51M | -1.26M | 0.24M | 0.25M | 0.63M | 0.72M | 0.38M | 0.28M | -0.51M | 0.57M | 0.36M | 0.60M | 1.08M | 0.83M | 1.19M | 0.58M | 2.99M | 1.71M | 2.04M | 2.19M | 3.13M | 2.80M | 2.68M | 3.90M | 3.38M | 4.42M | 3.24M | 2.10M | 2.03M | 1.65M | 2.46M | 2.03M | 2.25M | 2.01M | 3.22M | 3.54M | 4.33M |
|
Tax Provisions
|
-0.51M | | 0.61M | | -0.30M | 0.59M | -1.01M | 0.03M | 0.05M | 0.03M | 0.05M | 0.06M | -0.10M | 0.21M | -0.06M | 0.02M | | 0.03M | -0.00M | 0.02M | -0.01M | 0.02M | 0.02M | 0.00M | 0.01M | 0.02M | -0.01M | 0.03M | -0.03M | 0.03M | 0.01M | -0.02M | 0.04M | 0.01M | 0.01M | 0.04M | 0.03M | 0.02M | 0.02M | 273.00 | 0.05M | 0.03M | | 0.03M | 0.02M | 0.03M | 0.05M | 0.06M | -1.45M | -0.72M | -0.50M | 0.32M | 0.34M | 0.55M | 0.46M | 0.57M | 0.41M | 0.72M | 0.79M | 0.97M |
|
Profit After Tax
|
5.64M | 0.14M | 3.27M | 0.32M | 0.32M | -0.88M | 2.05M | 0.90M | -2.41M | -0.54M | 0.14M | 0.34M | -1.12M | -1.43M | -0.41M | -0.52M | | -0.80M | -0.13M | -0.48M | -0.91M | -0.69M | -0.54M | -1.51M | -1.27M | 0.22M | 0.27M | 0.60M | 0.75M | 0.35M | 0.27M | -0.49M | 0.53M | 0.35M | 0.59M | 1.04M | 0.80M | 1.17M | 0.57M | 2.98M | 1.66M | 2.01M | 2.19M | 3.11M | 2.78M | 2.65M | 3.85M | 3.32M | 5.88M | 2.53M | 1.60M | 1.71M | 1.31M | 1.91M | 1.56M | 1.69M | 1.60M | 2.49M | 2.75M | 3.36M |
|
Income from Continuing Operations
|
5.64M | 0.14M | 5.09M | 0.32M | 0.62M | -1.37M | 2.80M | 0.90M | -2.21M | -0.43M | 0.12M | 0.34M | -1.12M | -1.43M | -0.41M | -0.49M | | -0.80M | -0.13M | -0.48M | -0.91M | -0.69M | -0.54M | -1.51M | -1.27M | 0.22M | 0.27M | 0.60M | 0.75M | 0.35M | 0.27M | -0.49M | 0.53M | 0.35M | 0.59M | 1.04M | 0.80M | 1.17M | 0.57M | 2.98M | 1.66M | 2.01M | 2.19M | 3.11M | 2.78M | 2.65M | 3.85M | 3.32M | 5.88M | 3.96M | 2.60M | 1.71M | 1.31M | 1.91M | 1.56M | 1.69M | 1.60M | 2.49M | 2.75M | 3.36M |
|
Consolidated Net Income
|
5.64M | 0.14M | 5.09M | -0.12M | -0.08M | -0.10M | -0.28M | -0.40M | -0.20M | -0.11M | 0.02M | -0.04M | -1.12M | -1.43M | -0.41M | -0.04M | | 0.00M | 0.04M | 0.01M | 0.02M | -97.00 | -67.00 | 825.00 | -661.00 | | | | 0.75M | 0.35M | 0.27M | -0.49M | 0.53M | 0.35M | 0.59M | 1.04M | 0.80M | 1.17M | 0.57M | 2.98M | 1.66M | 2.01M | 2.19M | 3.11M | 2.78M | 2.65M | 3.85M | 3.32M | 5.88M | 3.96M | 2.60M | 1.71M | 1.31M | 1.91M | 1.56M | 1.69M | 1.60M | 2.49M | 2.75M | 3.36M |
|
Income towards Parent Company
|
5.64M | 0.14M | 5.09M | -0.12M | -0.08M | -0.10M | -0.28M | -0.40M | -0.20M | -0.11M | 0.02M | -0.04M | -1.12M | -1.43M | -0.41M | -0.04M | | 0.00M | 0.04M | 0.01M | 0.02M | -97.00 | -67.00 | 825.00 | -661.00 | | | | 0.75M | 0.35M | 0.27M | -0.49M | 0.53M | 0.35M | 0.59M | 1.04M | 0.80M | 1.17M | 0.57M | 2.98M | 1.66M | 2.01M | 2.19M | 3.11M | 2.78M | 2.65M | 3.85M | 3.32M | 5.88M | 3.96M | 2.60M | 1.71M | 1.31M | 1.91M | 1.56M | 1.69M | 1.60M | 2.49M | 2.75M | 3.36M |
|
Net Income towards Common Stockholders
|
5.64M | 0.14M | 5.09M | -0.12M | -0.08M | -0.10M | -0.28M | -0.40M | -0.20M | -0.11M | 0.02M | -0.04M | -1.12M | -1.43M | -0.41M | -0.04M | | 0.00M | 0.04M | 0.01M | 0.02M | -97.00 | -67.00 | 825.00 | -661.00 | | | | 0.75M | 0.35M | 0.27M | -0.49M | 0.53M | 0.35M | 0.59M | 1.04M | 0.80M | 1.17M | 0.57M | 2.98M | 1.66M | 2.01M | 2.19M | 3.11M | 2.78M | 2.65M | 3.85M | 3.32M | 5.88M | 3.96M | 2.60M | 1.71M | 1.31M | 1.91M | 1.56M | 1.69M | 1.60M | 2.49M | 2.75M | 3.36M |
|
EPS (Basic)
|
0.57 | 0.01 | 0.49 | 0.03 | 0.03 | -0.08 | -0.03 | 0.07 | -0.20 | -0.04 | 0.00 | 0.02 | -0.09 | -0.12 | -0.03 | -0.04 | | -0.07 | -0.01 | -0.04 | 0.00 | -0.06 | -0.04 | -0.12 | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.01 | 0.01 | -0.02 | 0.02 | 0.01 | 0.02 | 0.04 | 0.02 | 0.04 | 0.02 | 0.11 | 0.06 | 0.07 | 0.08 | 0.12 | 0.10 | 0.10 | 0.14 | 0.12 | 0.22 | 0.15 | 0.10 | 0.06 | 0.05 | 0.07 | 0.06 | 0.06 | 0.06 | 0.10 | 0.11 | 0.13 |
|
EPS (Weighted Average and Diluted)
|
0.54 | 0.01 | 0.45 | 0.03 | 0.03 | -0.01 | -0.03 | 0.07 | -0.20 | -0.04 | 0.00 | 0.02 | -0.09 | -0.12 | -0.03 | -0.04 | | -0.07 | -0.01 | -0.04 | 0.00 | -0.06 | -0.04 | -0.12 | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.01 | 0.01 | -0.02 | 0.02 | 0.01 | 0.02 | 0.04 | 0.02 | 0.04 | 0.02 | 0.11 | 0.06 | 0.07 | 0.08 | 0.12 | 0.10 | 0.10 | 0.14 | 0.12 | 0.22 | 0.15 | 0.10 | 0.06 | 0.05 | 0.07 | 0.06 | 0.06 | 0.06 | 0.10 | 0.11 | 0.13 |
|
Shares Outstanding (Weighted Average)
|
9.83M | 9.83M | 10.34M | 10.38M | 10.37M | 10.44M | 10.83M | 12.17M | 12.18M | 12.18M | 12.18M | 12.18M | 12.18M | 12.18M | 12.18M | 12.19M | 12.22M | 12.25M | 12.26M | 12.30M | 12.28M | 12.30M | 12.33M | 12.36M | 13.21M | 26.91M | 26.92M | 26.92M | 26.92M | | | | | 26.92M | 26.92M | 26.92M | | 26.92M | 26.92M | 26.94M | 26.92M | 26.94M | 26.94M | 26.92M | 26.92M | 26.92M | 26.92M | 26.92M | 26.92M | 26.92M | 26.92M | 26.88M | 26.82M | 26.42M | 26.33M | | | | | |
|
Shares Outstanding (Diluted Average)
|
10.40M | 10.40M | 11.22M | 11.22M | 11.41M | 10.44M | 11.20M | 12.54M | 12.18M | 12.18M | 12.18M | 12.31M | 12.18M | 12.18M | 12.18M | 12.19M | 12.22M | 12.25M | 12.26M | 12.30M | 12.28M | 12.30M | 12.33M | 12.36M | 13.21M | 27.42M | 27.37M | 27.43M | 27.44M | | | | | 26.92M | 26.92M | 26.92M | | 26.94M | 26.94M | 26.94M | 26.94M | 26.94M | | 26.94M | 26.94M | 26.94M | 26.94M | 26.94M | 26.94M | 26.94M | 26.94M | 26.90M | 26.84M | 26.43M | 26.35M | | | | | |
|
EBITDA
|
-3.51M | 0.22M | 3.68M | 0.42M | 0.48M | 1.11M | 4.60M | 0.99M | -2.07M | -0.37M | 0.23M | 0.43M | -1.17M | -1.15M | -0.48M | -0.41M | | -0.69M | -0.05M | -0.38M | -0.84M | -0.58M | -0.42M | -1.42M | -1.18M | 0.29M | 0.28M | 0.67M | 0.71M | 0.40M | 0.33M | -0.48M | 0.43M | 0.40M | 0.60M | 1.22M | 1.01M | 1.30M | 0.67M | 3.11M | 1.70M | 1.95M | 2.08M | 2.66M | 2.81M | 2.86M | 4.00M | 3.46M | 3.71M | 3.15M | 2.06M | 1.95M | 1.59M | 2.34M | 1.91M | 2.02M | 1.89M | 3.12M | 3.26M | 4.20M |
|
Interest Expenses
|
0.17M | 0.09M | 0.01M | 0.10M | 0.16M | 0.17M | 0.14M | 0.09M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.07M | 0.10M | 0.08M | | 0.08M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.09M | 0.08M | -0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.02M | 0.03M | 0.06M | 0.15M | 0.17M | 0.15M | 0.14M | 0.16M | 0.18M | 0.18M | 0.18M | 0.19M | 0.16M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.12M | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Tax Rate
|
-10.02% | | 10.64% | | -96.02% | -75.58% | -56.74% | 2.88% | -2.47% | -6.59% | 31.45% | 14.57% | 8.00% | -17.61% | 13.68% | -3.70% | | -3.47% | 1.43% | -3.91% | 1.22% | -3.07% | -2.89% | -0.29% | -0.63% | 6.74% | -4.14% | 4.17% | -4.22% | 9.05% | 2.13% | 3.25% | 6.48% | 2.81% | 2.23% | 3.87% | 3.58% | 1.56% | 2.79% | 0.01% | 3.18% | 1.51% | | 0.84% | 0.82% | 1.13% | 1.29% | 1.89% | -32.88% | -22.12% | -23.72% | 15.70% | 20.59% | 22.39% | 22.77% | 25.26% | 20.43% | 22.51% | 22.32% | 22.46% |