|
Revenue
|
35.74M | 28.57M | 31.18M | 28.00M | 40.85M | 28.73M | 36.67M | 30.57M | 42.03M | 34.21M | 40.79M | 25.27M | 38.00M | 31.56M | 38.16M | 27.72M | 38.01M | 31.60M | 40.64M | 33.42M | 43.80M | 34.58M | 43.74M | 35.52M | 49.82M | 39.66M | 46.66M | 31.87M | 53.92M | 42.86M | 48.69M | 32.15M | 48.68M | 43.95M | 50.99M | 32.10M | 55.64M | 45.76M | 47.04M | 37.29M | 83.52M | 78.07M | 74.77M | 59.19M | 99.68M | 81.30M | 73.44M | 72.38M | 94.34M | 74.90M | 72.14M | 62.97M | 74.93M | 81.24M | 73.51M | 64.05M | 70.51M | 76.32M | 73.08M | 61.51M | 61.11M | 75.30M |
|
Cost of Revenue
|
23.83M | 19.37M | 23.66M | 17.87M | 28.04M | 20.43M | 26.20M | 20.01M | 29.68M | 23.25M | 6.99M | 20.96M | 25.30M | 21.92M | 29.06M | 18.71M | 26.45M | 21.95M | 29.81M | 22.59M | 30.59M | 25.16M | 37.65M | 23.54M | 35.75M | 28.50M | 39.60M | 23.58M | 40.84M | 31.50M | 36.68M | 23.16M | 37.19M | 31.65M | 38.76M | 23.62M | 42.68M | 35.72M | 36.16M | 27.07M | 60.29M | 54.55M | 56.91M | 41.76M | 74.61M | 62.99M | 57.13M | 52.26M | 70.61M | 61.27M | 55.97M | 45.88M | 51.12M | 55.22M | 49.57M | 42.95M | 47.41M | 50.95M | 47.99M | 40.69M | 40.90M | 48.72M |
|
Gross Profit
|
11.91M | 9.20M | 7.52M | 10.12M | 12.81M | 8.31M | 10.47M | 10.56M | 12.34M | 10.96M | 33.80M | 4.30M | 12.70M | 9.64M | 9.10M | 9.01M | 11.57M | 9.65M | 10.83M | 10.83M | 13.20M | 9.43M | 6.09M | 11.98M | 14.07M | 11.15M | 7.06M | 8.28M | 13.08M | 11.36M | 12.01M | 8.99M | 11.50M | 12.31M | 12.24M | 8.48M | 12.96M | 10.04M | 10.88M | 10.21M | 23.23M | 23.52M | 17.86M | 17.43M | 25.07M | 18.31M | 16.32M | 20.12M | 23.72M | 13.63M | 16.16M | 17.09M | 23.81M | 26.02M | 23.94M | 21.10M | 23.09M | 25.37M | 25.09M | 20.82M | 20.22M | 26.57M |
|
Amortization - Intangibles
|
0.39M | 0.37M | 0.25M | 0.32M | 0.49M | 0.44M | 0.35M | 0.52M | 0.69M | 0.52M | 0.45M | 0.56M | 0.72M | 0.54M | 0.56M | 0.57M | 0.76M | 0.57M | 0.73M | 0.63M | 0.84M | 0.65M | 0.75M | 0.79M | 0.80M | 0.38M | 0.36M | 0.36M | 0.49M | 0.36M | 0.37M | 0.32M | 0.42M | 0.32M | 0.34M | 0.34M | 0.45M | 0.35M | 0.36M | 0.33M | 0.44M | 0.33M | 0.39M | 0.43M | 0.58M | 0.43M | 0.46M | 0.57M | 0.85M | 0.64M | 0.53M | 0.62M | 0.62M | 0.62M | 0.64M | 0.59M | 0.59M | 1.05M | 0.57M | 0.57M | 0.57M | 0.57M |
|
Selling, General & Administrative
|
8.07M | 6.47M | 6.31M | 7.74M | 9.60M | 8.72M | 9.88M | 7.30M | 8.97M | 7.47M | -5.28M | 7.27M | 5.98M | 5.11M | 5.85M | 5.12M | 6.88M | 4.87M | 6.07M | 5.91M | 8.20M | 6.91M | 6.76M | 7.76M | 8.91M | 4.58M | 6.10M | 5.93M | 9.26M | 6.87M | 6.50M | 6.95M | 9.12M | 6.86M | 6.88M | 7.75M | 10.04M | 6.79M | 7.04M | 7.46M | 11.92M | 10.37M | 10.56M | 9.88M | 13.81M | 10.20M | 9.48M | 10.53M | 14.68M | 8.77M | 10.79M | 10.28M | 9.77M | 11.07M | 10.36M | 10.70M | 10.06M | 11.68M | 10.86M | 10.57M | 10.25M | 11.20M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | | | | |
|
Operating Expenses
|
8.07M | 6.47M | 6.31M | 7.74M | 9.60M | 8.72M | 9.88M | 7.30M | 8.97M | 7.47M | -5.28M | 7.27M | 5.98M | 5.11M | 5.85M | 5.12M | 6.88M | 4.87M | 6.07M | 5.91M | 8.20M | 6.91M | 6.76M | 7.76M | 8.91M | 4.58M | 6.10M | 5.93M | 9.26M | 6.87M | 6.50M | 6.95M | 9.12M | 6.86M | 6.88M | 7.75M | 10.04M | 6.79M | 7.04M | 7.46M | 11.92M | 10.37M | 10.56M | 9.88M | 13.81M | 10.20M | 9.48M | 10.53M | 14.68M | 8.77M | 10.79M | 10.28M | 9.77M | 11.07M | 10.36M | 10.70M | 10.06M | 11.68M | 10.86M | 10.57M | 10.25M | 11.20M |
|
Operating Income
|
3.45M | 2.36M | 0.97M | 2.07M | 2.72M | -0.85M | 0.24M | 2.74M | 2.69M | -10.39M | 2.37M | 3.50M | 6.01M | 3.99M | 2.69M | 3.32M | 3.93M | 4.22M | 4.03M | 4.29M | 4.16M | 1.87M | 2.50M | 2.48M | 3.00M | 5.33M | 3.77M | 2.00M | 3.33M | 4.13M | 5.14M | 1.72M | 1.95M | 5.13M | 5.02M | 0.39M | 2.47M | 2.90M | 3.51M | 2.42M | 10.87M | 12.81M | 6.92M | 7.13M | 10.69M | 7.67M | 6.41M | 9.02M | 8.19M | 4.22M | 4.88M | 0.15M | 6.26M | 6.45M | 4.96M | 3.06M | 4.46M | 7.97M | 4.51M | 3.65M | 2.62M | 7.30M |
|
EBIT
|
3.45M | 2.36M | 0.97M | 2.07M | 2.72M | -0.85M | 0.24M | 2.74M | 2.69M | -10.39M | 2.37M | 3.50M | 6.01M | 3.99M | 2.69M | 3.32M | 3.93M | 4.22M | 4.03M | 4.29M | 4.16M | 1.87M | 2.50M | 2.48M | 3.00M | 5.33M | 3.77M | 2.00M | 3.33M | 4.13M | 5.14M | 1.72M | 1.95M | 5.13M | 5.02M | 0.39M | 2.47M | 2.90M | 3.51M | 2.42M | 10.87M | 12.81M | 6.92M | 7.13M | 10.69M | 7.67M | 6.41M | 9.02M | 8.19M | 4.22M | 4.88M | 0.15M | 6.26M | 6.45M | 4.96M | 3.06M | 4.46M | 7.97M | 4.51M | 3.65M | 2.62M | 7.30M |
|
Other Non Operating Income
|
| | | | | | | 0.17M | 0.24M | 0.92M | 1.70M | -0.04M | -0.03M | 0.93M | -0.86M | 0.19M | 0.21M | 1.91M | -1.51M | 0.07M | 0.17M | 0.04M | 0.06M | 0.06M | 0.07M | 0.04M | -0.05M | 0.26M | -0.05M | -0.01M | | -0.02M | -0.08M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.05M | 0.02M | 0.04M | 0.03M | 0.04M | 0.02M | 0.07M | 0.04M | 0.04M | 0.03M | -0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.06M | 0.03M | 0.05M | 0.02M |
|
Non Operating Income
|
| | | | | | | 0.17M | 0.24M | 0.92M | 1.70M | -0.04M | -0.03M | 0.93M | -0.86M | 0.19M | 0.21M | 1.91M | -1.51M | 0.07M | 0.17M | 0.04M | 0.06M | 0.06M | 0.07M | 0.04M | -0.05M | 0.00M | -0.05M | -0.01M | -0.12M | -0.02M | -0.08M | 0.01M | -0.21M | 0.01M | 0.00M | 0.00M | 0.00M | 0.05M | 0.02M | 0.04M | 0.03M | 0.04M | 0.02M | 0.07M | 0.04M | 0.04M | 0.03M | -0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.06M | 0.03M | 0.05M | 0.02M |
|
EBT
|
3.08M | 2.41M | 2.28M | 2.00M | 3.00M | 0.09M | 1.77M | 2.76M | 2.74M | -9.99M | 19.10M | 2.84M | 5.84M | 4.83M | 4.68M | 3.42M | 4.04M | 6.00M | 6.32M | 4.92M | 4.54M | 2.87M | 3.34M | 2.42M | 2.95M | 5.73M | 4.44M | 2.04M | 3.13M | 4.54M | 5.82M | 1.49M | 14.86M | 5.11M | 4.98M | 0.33M | 2.34M | 2.81M | 3.45M | 2.43M | 10.83M | 12.81M | 6.85M | 6.93M | 10.32M | 7.33M | 5.97M | 8.51M | 7.27M | 3.24M | 3.59M | -1.21M | 4.68M | 5.12M | 3.89M | 2.33M | 3.73M | 7.45M | 4.27M | 3.44M | 2.46M | 7.12M |
|
Tax Provisions
|
1.22M | 1.24M | 0.05M | 0.80M | 1.52M | 0.47M | -0.36M | 1.18M | 1.65M | 1.51M | -0.49M | 1.22M | 1.99M | 1.45M | 2.31M | 1.16M | 1.27M | 2.16M | -4.25M | 1.42M | 1.32M | 0.84M | 0.48M | 0.72M | 0.86M | 1.48M | 0.98M | 0.65M | 1.03M | 1.42M | 1.30M | 0.28M | 2.79M | 1.53M | 1.40M | 0.07M | 0.47M | 0.27M | 0.88M | 0.47M | 2.12M | 2.62M | 1.76M | 1.49M | 2.19M | 1.36M | 1.10M | 1.85M | 1.60M | 0.29M | 1.13M | -0.26M | 1.04M | 0.85M | 2.42M | 0.55M | 0.89M | 1.78M | 1.57M | 0.82M | 0.63M | 1.56M |
|
Profit After Tax
|
1.86M | 1.17M | 2.22M | 1.20M | 1.49M | -0.38M | 2.13M | 1.58M | 1.09M | -11.50M | 3.91M | 2.24M | 3.85M | 3.38M | 3.13M | 2.26M | -8.08M | 13.62M | 4.48M | 3.50M | 3.22M | 2.03M | 2.86M | 1.70M | 2.09M | 4.24M | 3.46M | 1.39M | 2.10M | 3.12M | 7.46M | 1.22M | 12.07M | 3.58M | 3.58M | 0.27M | 1.88M | 2.54M | 2.58M | 1.95M | 8.71M | 10.19M | 5.09M | 5.44M | 8.13M | 5.97M | 4.87M | 6.65M | 5.67M | 2.96M | 2.70M | -0.95M | 3.64M | 4.28M | 2.86M | 1.77M | 2.84M | 5.67M | 2.70M | 2.62M | 1.82M | 5.55M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | 0.67M | 0.34M | 1.07M | 0.91M | 0.05M | 0.13M | 0.57M | 0.92M | -0.05M | 0.08M | 0.61M | 0.99M | -0.01M | 13.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.86M | 1.17M | 2.22M | 1.20M | 1.49M | -0.38M | 2.13M | 1.58M | 1.09M | -11.50M | 19.59M | 1.62M | 3.85M | 3.38M | 2.36M | 2.27M | 2.77M | 3.84M | 10.58M | 3.50M | 3.22M | 2.03M | 2.86M | 1.70M | 2.09M | 4.24M | 3.46M | 1.39M | 2.10M | 3.12M | 4.51M | 1.22M | 12.07M | 3.58M | 3.58M | 0.27M | 1.88M | 2.54M | 2.58M | 1.95M | 8.71M | 10.19M | 5.09M | 5.44M | 8.13M | 5.97M | 4.87M | 6.65M | 5.67M | 2.96M | 2.46M | -0.95M | 3.64M | 4.28M | 1.47M | 1.77M | 2.84M | 5.67M | 2.70M | 2.62M | 1.82M | 5.55M |
|
Consolidated Net Income
|
1.86M | 1.17M | 2.22M | 1.20M | 1.49M | -0.38M | 2.13M | 1.58M | 1.09M | -11.50M | 19.59M | -0.62M | -1.23M | -0.86M | -0.08M | -0.01M | -10.85M | 9.78M | -0.45M | | | | | 1.70M | 2.09M | 4.24M | 3.46M | 1.39M | 2.10M | 3.12M | 4.51M | 1.22M | 12.07M | 3.58M | 3.58M | 0.27M | 1.88M | 2.54M | 2.58M | 1.95M | 8.71M | 10.19M | 5.09M | 5.44M | 8.13M | 5.97M | 4.87M | 6.65M | 5.67M | 2.96M | 2.46M | -0.95M | 3.64M | 4.28M | 1.47M | 1.77M | 2.84M | 5.67M | 2.70M | 2.62M | 1.82M | 5.55M |
|
Income towards Parent Company
|
1.86M | 1.17M | 2.22M | 1.20M | 1.49M | -0.38M | 2.13M | 1.58M | 1.09M | -11.50M | 19.59M | -0.62M | -1.23M | -0.86M | -0.08M | -0.01M | -10.85M | 9.78M | -0.45M | | | | | 1.70M | 2.09M | 4.24M | 3.46M | 1.39M | 2.10M | 3.12M | 4.51M | 1.22M | 12.07M | 3.58M | 3.58M | 0.27M | 1.88M | 2.54M | 2.58M | 1.95M | 8.71M | 10.19M | 5.09M | 5.44M | 8.13M | 5.97M | 4.87M | 6.65M | 5.67M | 2.96M | 2.46M | -0.95M | 3.64M | 4.28M | 1.47M | 1.77M | 2.84M | 5.67M | 2.70M | 2.62M | 1.82M | 5.55M |
|
Net Income towards Common Stockholders
|
1.86M | 1.17M | 2.22M | 1.20M | 1.49M | -0.38M | 2.13M | 1.58M | 1.09M | -11.50M | 19.59M | -0.62M | -1.23M | -0.86M | -0.08M | -0.01M | -10.85M | 9.78M | -0.45M | | | | | 1.70M | 2.09M | 4.24M | 3.46M | 1.39M | 2.10M | 3.12M | 4.51M | 1.22M | 12.07M | 3.58M | 3.58M | 0.27M | 1.88M | 2.54M | 2.58M | 1.95M | 8.71M | 10.19M | 5.09M | 5.44M | 8.13M | 5.97M | 4.87M | 6.65M | 5.67M | 2.96M | 2.46M | -0.95M | 3.64M | 4.28M | 1.47M | 1.77M | 2.84M | 5.67M | 2.70M | 2.62M | 1.82M | 5.55M |
|
EPS (Basic)
|
0.15 | 0.09 | 0.18 | 0.09 | 0.12 | -0.03 | 0.17 | 0.12 | 0.08 | -0.86 | 0.29 | 0.16 | 0.29 | 0.25 | 0.23 | 0.16 | -0.58 | 0.98 | 0.32 | 0.25 | 0.23 | 0.14 | 0.20 | 0.12 | 0.15 | 0.30 | 0.24 | 0.10 | 0.15 | 0.22 | 0.52 | 0.08 | 0.84 | 0.25 | 0.25 | 0.02 | 0.13 | 0.18 | 0.18 | 0.14 | 0.62 | 0.72 | 0.36 | 0.39 | 0.59 | 0.44 | 0.36 | 0.49 | 0.42 | 0.22 | 0.20 | -0.07 | 0.27 | 0.31 | 0.21 | 0.13 | 0.21 | 0.41 | 0.20 | 0.19 | 0.13 | 0.40 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.09 | 0.17 | 0.09 | 0.11 | -0.03 | 0.16 | 0.12 | 0.08 | -0.85 | 1.46 | 0.17 | 0.28 | 0.24 | 0.23 | 0.16 | -0.57 | 0.96 | 0.32 | 0.25 | 0.23 | 0.14 | 0.20 | 0.12 | 0.15 | 0.30 | 0.24 | 0.10 | 0.15 | 0.22 | 0.52 | 0.08 | 0.84 | 0.25 | 0.25 | 0.02 | 0.13 | 0.18 | 0.18 | 0.14 | 0.61 | 0.71 | 0.36 | 0.39 | 0.58 | 0.43 | 0.36 | 0.49 | 0.42 | 0.22 | 0.20 | -0.07 | 0.26 | 0.31 | 0.21 | 0.13 | 0.20 | 0.40 | 0.20 | 0.19 | 0.13 | 0.40 |
|
EBITDA
|
3.45M | 2.36M | 0.97M | 2.07M | 2.72M | -0.85M | 0.24M | 2.74M | 2.69M | -10.39M | 2.37M | 3.50M | 6.01M | 3.99M | 2.69M | 3.32M | 3.93M | 4.22M | 4.03M | 4.29M | 4.16M | 1.87M | 2.50M | 2.48M | 3.00M | 5.33M | 3.77M | 2.00M | 3.33M | 4.13M | 5.14M | 1.72M | 1.95M | 5.13M | 5.02M | 0.39M | 2.47M | 2.90M | 3.51M | 2.42M | 10.87M | 12.81M | 6.92M | 7.13M | 10.69M | 7.67M | 6.41M | 9.02M | 8.19M | 4.22M | 4.88M | 0.15M | 6.26M | 6.45M | 4.96M | 3.06M | 4.46M | 7.97M | 4.51M | 3.65M | 2.62M | 7.30M |
|
Interest Expenses
|
| | | | | | | | | | | 0.17M | 0.14M | 0.09M | 0.08M | 0.09M | 0.10M | 0.13M | 0.12M | 0.10M | 0.13M | 0.11M | 0.13M | 0.16M | 0.26M | 0.21M | 0.20M | 0.17M | 0.23M | 0.20M | 0.20M | 0.19M | 0.17M | 0.04M | 0.04M | 0.07M | 0.13M | 0.10M | 0.06M | 0.04M | 0.06M | 0.04M | 0.10M | 0.23M | 0.39M | 0.41M | 0.47M | 0.56M | 0.95M | 0.95M | 1.32M | 1.38M | 1.58M | 1.32M | -9.63M | 0.73M | 0.73M | 0.53M | 0.31M | 0.24M | 0.21M | 0.20M |
|
Tax Rate
|
39.57% | 51.39% | 2.37% | 40.00% | 50.53% | 508.60% | -20.17% | 42.90% | 60.28% | -15.10% | -2.59% | 42.88% | 34.07% | 30.11% | 49.47% | 33.85% | 31.53% | 36.02% | -67.32% | 28.91% | 29.05% | 29.41% | 14.43% | 29.93% | 29.15% | 25.90% | 22.07% | 31.86% | 32.97% | 31.28% | 22.42% | 18.44% | 18.78% | 29.98% | 28.16% | 19.58% | 19.93% | 9.48% | 25.43% | 19.58% | 19.60% | 20.49% | 25.75% | 21.47% | 21.26% | 18.56% | 18.45% | 21.77% | 21.97% | 8.82% | 31.55% | 21.19% | 22.26% | 16.59% | 62.14% | 23.75% | 23.75% | 23.94% | 36.72% | 23.84% | 25.78% | 21.97% |