|
Revenue
|
24.80M | 18.94M | 29.95M | 20.30M | 76.23M | 91.81M | 3.40M | 14.80M | 46.10M | 48.50M | 25.20M | 26.60M | 30.40M | 26.70M | 27.18M | 20.56M | 30.69M | 30.30M | 25.05M | 14.04M | 21.49M | 32.69M | 23.15M | 20.87M | 35.12M | 37.66M | 34.37M | 28.01M | 43.37M | 49.73M | 37.50M | 25.37M | 35.69M | 41.94M | 32.55M | 23.09M | 29.55M | 50.29M | 49.11M | 46.96M | 40.19M | 38.28M | 25.84M | 18.07M | 30.76M | 44.52M | 32.01M | 25.61M | 25.29M | 39.56M | 42.66M | 35.39M | 51.17M | 68.38M | 60.04M | 53.67M | 85.53M | 104.86M | 90.16M | 71.13M | 85.92M | 104.69M | 100.65M | 76.68M | 103.60M | 130.07M |
|
Cost of Revenue
|
21.46M | 19.60M | 25.19M | 21.47M | 66.33M | 80.93M | 30.35M | 15.33M | 43.66M | 47.24M | 22.48M | 25.15M | 30.53M | 26.22M | 24.24M | 18.68M | 28.27M | 27.62M | 22.87M | 12.58M | 19.76M | 29.55M | 21.10M | 19.57M | 32.19M | 33.08M | 30.73M | 26.31M | 39.39M | 44.85M | 32.81M | 23.86M | 37.12M | 38.92M | 30.57M | 22.04M | 26.17M | 45.06M | 45.28M | 46.36M | 36.94M | 33.28M | 23.49M | 18.00M | 27.94M | 36.27M | 29.17M | 23.73M | 22.58M | 34.07M | 37.35M | 32.53M | 44.75M | 60.59M | 54.06M | 49.77M | 74.65M | 88.81M | 77.33M | 62.85M | 68.54M | 93.20M | 87.90M | 73.67M | 88.58M | 122.07M |
|
Gross Profit
|
3.33M | -0.65M | 4.77M | -1.17M | 9.90M | 10.88M | 3.60M | -1.55M | 2.37M | 2.41M | 2.64M | 1.46M | -0.04M | 0.58M | 2.94M | 1.88M | 2.42M | 2.78M | 2.18M | 1.46M | 1.72M | 3.15M | 2.05M | 1.30M | 2.93M | 4.59M | 3.64M | 1.69M | 3.98M | 4.88M | 4.68M | 1.51M | -1.44M | 3.03M | 1.98M | 1.06M | 3.38M | 5.23M | 3.83M | 0.59M | 3.25M | 5.00M | 2.36M | 0.07M | 2.83M | 8.25M | 2.84M | 1.87M | 2.71M | 5.50M | 5.31M | 2.87M | 6.42M | 7.78M | 5.99M | 3.90M | 10.88M | 16.05M | 10.84M | 6.24M | 15.31M | 17.57M | 10.26M | -4.23M | 11.98M | 16.45M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 2.04M | 2.08M | 2.12M | 2.48M | 2.93M | 3.04M | 3.15M |
|
Selling, General & Administrative
|
2.16M | 3.56M | 3.42M | 2.77M | 2.86M | 3.69M | 3.18M | 3.55M | 2.97M | 3.57M | 2.69M | 2.47M | 2.33M | 2.36M | 2.55M | 2.03M | 1.87M | 1.59M | 1.77M | 1.62M | 1.53M | 1.44M | 1.84M | 1.71M | 1.51M | 1.52M | 2.18M | 1.87M | 1.59M | 1.65M | 2.20M | 1.94M | 1.60M | 1.67M | 2.01M | 1.96M | 1.77M | 1.99M | 2.76M | 2.01M | 2.02M | 2.07M | 2.60M | 2.35M | 2.53M | 2.36M | 3.60M | 3.82M | 3.21M | 3.42M | 3.63M | 3.42M | 3.82M | 5.01M | 5.32M | 5.89M | 5.28M | 7.29M | 5.98M | 6.14M | 5.74M | 12.27M | 6.52M | 6.56M | 7.27M | 14.20M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.63M | | | | | |
|
Operating Expenses
|
2.16M | 3.56M | 3.42M | 2.77M | 2.86M | 3.69M | 3.18M | 3.55M | 2.97M | 3.57M | 2.69M | 2.47M | 2.33M | 2.36M | 2.55M | 2.03M | 1.87M | 1.59M | 1.77M | 1.62M | 1.53M | 1.44M | 1.84M | 1.71M | 1.51M | 1.52M | 2.18M | 1.87M | 1.59M | 1.65M | 2.20M | 1.94M | 1.60M | 1.67M | 2.01M | 1.96M | 1.77M | 1.99M | 2.76M | 2.01M | 2.02M | 2.07M | 2.60M | 2.35M | 2.53M | 2.36M | 3.60M | 3.82M | 3.21M | 3.42M | 3.63M | 3.42M | 3.82M | 5.01M | 5.32M | 5.89M | 5.28M | 7.29M | 7.97M | 8.18M | 7.81M | 14.39M | 9.01M | 9.49M | 10.31M | 17.35M |
|
Operating Income
|
1.17M | -4.21M | 1.35M | -3.94M | 7.04M | 7.19M | 0.40M | -5.10M | -0.60M | -1.10M | -0.10M | -1.00M | -2.30M | -34.60M | 0.39M | -0.15M | 0.54M | 1.30M | 0.41M | -0.16M | 0.19M | 1.71M | 0.21M | -0.41M | 1.41M | 3.06M | 1.46M | -0.18M | 2.39M | 3.24M | 2.49M | -0.43M | -3.04M | 1.36M | -0.03M | -0.90M | 1.61M | 3.24M | 1.08M | -1.42M | 1.23M | 2.94M | -0.24M | -2.28M | 0.29M | 5.89M | -0.75M | -1.95M | -0.50M | 2.31M | 1.68M | -0.55M | 2.60M | 2.77M | 0.67M | -1.99M | 5.60M | 8.76M | 3.64M | -1.08M | 8.49M | 8.78M | 1.65M | -8.09M | 3.17M | 7.49M |
|
EBIT
|
1.17M | -4.21M | 1.35M | -3.94M | 7.04M | 7.19M | 0.40M | -5.10M | -0.60M | -1.10M | -0.10M | -1.00M | -2.30M | -34.60M | 0.39M | -0.15M | 0.54M | 1.30M | 0.41M | -0.16M | 0.19M | 1.71M | 0.21M | -0.41M | 1.41M | 3.06M | 1.46M | -0.18M | 2.39M | 3.24M | 2.49M | -0.43M | -3.04M | 1.36M | -0.03M | -0.90M | 1.61M | 3.24M | 1.08M | -1.42M | 1.23M | 2.94M | -0.24M | -2.28M | 0.29M | 5.89M | -0.75M | -1.95M | -0.50M | 2.31M | 1.68M | -0.55M | 2.60M | 2.77M | 0.67M | -1.99M | 5.60M | 8.76M | 3.64M | -1.08M | 8.49M | 8.78M | 1.65M | -8.09M | 3.17M | 7.49M |
|
Interest & Investment Income
|
-0.02M | 0.01M | 0.02M | 0.01M | 913.00 | 0.03M | 841.00 | 442.00 | 698.00 | 588.00 | 169.00 | 0.00M | 172.00 | | 0.00M | 719.00 | -489.00 | 0.00M | -223.00 | | 0.00M | | | | 0.00M | | | | | | | | | | 0.13M | 61.00 | | | 0.04M | 0.02M | | | 0.05M | | 83.00 | | 0.15M | 4.00 | 108.00 | 0.13M | 576.00 | | | | 72.00 | 124.00 | | | | | | | | | | |
|
Other Non Operating Income
|
-0.04M | -0.41M | 0.12M | 0.20M | 0.41M | -0.45M | 0.00M | 0.01M | 0.00M | -24.00 | 317.00 | 0.00M | 0.00M | -799.00 | 0.00M | -0.02M | 0.00M | 0.00M | 0.01M | 653.00 | -0.01M | 0.00M | -0.01M | 0.02M | 0.01M | -0.00M | -0.01M | -0.01M | -0.05M | -0.09M | -0.07M | | 0.01M | -0.04M | -0.06M | -0.05M | -0.06M | -0.02M | -0.03M | -0.02M | -0.03M | -0.03M | -0.03M | -0.04M | -0.05M | -0.11M | -0.05M | -0.03M | -0.04M | 0.06M | -0.15M | -0.11M | -0.17M | 0.19M | -0.08M | -0.01M | -0.07M | -0.12M | 0.08M | -0.08M | -0.03M | 0.01M | -0.05M | -0.02M | -0.04M | -0.12M |
|
Non Operating Income
|
| | | | -0.07M | -0.98M | -0.52M | -0.38M | -0.42M | -0.47M | -0.49M | -0.44M | -0.46M | -0.50M | -0.19M | -0.49M | -0.17M | -0.38M | -0.34M | -0.08M | -0.19M | -0.17M | -0.18M | -0.06M | -0.13M | -0.20M | -0.21M | -0.13M | -0.23M | -0.19M | -0.28M | -0.14M | -0.15M | -0.28M | 0.15M | -0.27M | -0.24M | -0.14M | -0.17M | -0.10M | -0.29M | -0.30M | 0.13M | 0.07M | -0.11M | -0.11M | -0.05M | 0.30M | 9.76M | -9.89M | -0.15M | -0.26M | -0.35M | 0.16M | -0.61M | -0.54M | -0.68M | -0.83M | -0.54M | -0.40M | 15.06M | -0.44M | -0.34M | -0.91M | -0.95M | -1.15M |
|
EBT
|
0.72M | -5.06M | 1.06M | -4.10M | 6.97M | 6.21M | -0.10M | -5.48M | -1.02M | -1.62M | -0.54M | -1.45M | -2.83M | -35.02M | 0.21M | -0.65M | 0.38M | 0.81M | 0.06M | -0.24M | -0.00M | 1.54M | 0.03M | -0.47M | 1.28M | 2.87M | 1.24M | -0.31M | 2.16M | 3.04M | 2.21M | -0.57M | -3.19M | 1.08M | 0.12M | -1.17M | 1.37M | 3.10M | 0.91M | -1.52M | 0.94M | 2.63M | -0.11M | -2.21M | 0.18M | 5.71M | -0.72M | -1.65M | 9.26M | -7.81M | 1.64M | -0.81M | 2.25M | 2.94M | 0.06M | -2.52M | 4.91M | 7.93M | 3.10M | -1.48M | 23.55M | 8.35M | 1.31M | -9.01M | 2.22M | 6.34M |
|
Tax Provisions
|
0.13M | -2.19M | 0.43M | -1.51M | 2.87M | 2.58M | -0.04M | -2.11M | -0.30M | -0.50M | -0.22M | -0.57M | -1.09M | 3.43M | 0.32M | -0.34M | 0.25M | -1.55M | -0.38M | -0.25M | -0.55M | -1.17M | 0.20M | -0.30M | 0.50M | 1.19M | 0.54M | -0.10M | 1.09M | 1.37M | 0.98M | -0.26M | -1.32M | 0.52M | -0.03M | -0.22M | 0.28M | 0.89M | 0.28M | -0.40M | 0.46M | 0.63M | -0.04M | -0.51M | 0.20M | 1.49M | -0.07M | -0.34M | -0.05M | 0.43M | 0.49M | -0.20M | 0.65M | 1.35M | -0.08M | -0.65M | 1.50M | 2.23M | 1.06M | -0.37M | 6.04M | 1.69M | 0.46M | -2.21M | 0.14M | 2.11M |
|
Profit After Tax
|
0.59M | 6.08M | 0.64M | -2.59M | 4.10M | 3.63M | -0.10M | -3.40M | -0.70M | -1.10M | -0.40M | -0.80M | -1.70M | -38.50M | -0.76M | -1.20M | 2.93M | 2.40M | 0.45M | -0.07M | 0.54M | 2.71M | -0.25M | -0.24M | 0.78M | 1.67M | 0.70M | -0.29M | 1.08M | 1.68M | 1.24M | -0.39M | -1.94M | 0.55M | 0.15M | -1.02M | 1.10M | 2.21M | 0.63M | -1.20M | 0.49M | 2.00M | -0.15M | -1.77M | -0.10M | 4.22M | -0.72M | -1.39M | -9.96M | 1.74M | 1.15M | -0.61M | 1.60M | 1.62M | 0.14M | -1.87M | 3.42M | 5.72M | 2.04M | -1.11M | 17.51M | 6.66M | 0.85M | -6.80M | 2.08M | 4.24M |
|
Income from Continuing Operations
|
0.59M | -2.87M | 0.64M | -2.59M | 4.10M | 3.63M | -0.05M | -3.37M | -0.73M | -1.13M | -0.32M | -0.88M | -1.74M | -38.45M | -0.11M | -0.30M | 0.12M | 2.36M | 0.45M | 0.01M | 0.54M | 2.71M | -0.17M | -0.17M | 0.78M | 1.67M | 0.70M | -0.21M | 1.08M | 1.68M | 1.24M | -0.31M | -1.87M | 0.55M | 0.15M | -0.95M | 1.10M | 2.21M | 0.63M | -1.12M | 0.49M | 2.00M | -0.07M | -1.69M | -0.02M | 4.22M | -0.65M | -1.31M | 9.31M | -8.24M | 1.15M | -0.61M | 1.60M | 1.58M | 0.14M | -1.87M | 3.42M | 5.70M | 2.04M | -1.11M | 17.51M | 6.66M | 0.85M | -6.80M | 2.08M | 4.23M |
|
Consolidated Net Income
|
0.59M | -2.87M | 0.64M | -2.59M | 4.10M | 3.63M | -0.05M | -3.37M | -0.73M | -1.13M | 1.50M | -3.10M | -0.30M | -5.20M | -0.65M | -0.90M | 2.81M | 0.20M | 0.02M | -0.02M | -0.03M | -0.03M | 0.04M | -0.03M | 0.00M | 0.01M | 0.70M | -0.21M | 1.08M | 1.68M | 1.24M | -0.31M | -1.87M | 0.55M | 0.15M | -0.95M | 1.10M | 2.21M | 0.63M | -1.12M | 0.49M | 2.00M | -0.07M | -1.69M | -0.02M | 4.22M | -0.65M | -1.31M | 9.31M | -8.24M | 1.15M | -0.61M | 1.60M | 1.58M | 0.14M | -1.87M | 3.42M | 5.70M | 2.04M | -1.11M | 17.51M | 6.66M | 0.85M | -6.80M | 2.08M | 4.23M |
|
Income towards Parent Company
|
0.59M | -2.87M | 0.64M | -2.59M | 4.10M | 3.63M | -0.05M | -3.37M | -0.73M | -1.13M | 1.50M | -3.10M | -0.30M | -5.20M | -0.65M | -0.90M | 2.81M | 0.20M | 0.02M | -0.02M | -0.03M | -0.03M | 0.04M | -0.03M | 0.00M | 0.01M | 0.70M | -0.21M | 1.08M | 1.68M | 1.24M | -0.31M | -1.87M | 0.55M | 0.15M | -0.95M | 1.10M | 2.21M | 0.63M | -1.12M | 0.49M | 2.00M | -0.07M | -1.69M | -0.02M | 4.22M | -0.65M | -1.31M | 9.31M | -8.24M | 1.15M | -0.61M | 1.60M | 1.58M | 0.14M | -1.87M | 3.42M | 5.70M | 2.04M | -1.11M | 17.51M | 6.66M | 0.85M | -6.80M | 2.08M | 4.23M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | 0.15M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.05M | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.59M | -2.87M | 0.64M | -2.59M | 4.10M | 3.63M | -0.05M | -3.37M | -0.73M | -1.13M | 1.50M | -3.10M | -0.30M | -5.20M | -0.65M | -0.11M | 0.12M | 3.86M | 0.29M | -0.07M | 0.47M | 2.63M | -0.25M | -0.24M | 0.70M | 1.60M | 0.62M | -0.29M | 1.00M | 1.60M | 1.16M | -0.39M | -1.94M | 0.48M | 0.07M | -1.02M | 1.02M | 2.13M | 0.55M | -1.20M | 0.41M | 1.92M | -0.15M | -1.77M | -0.10M | 4.14M | -0.72M | -1.39M | 9.24M | -8.29M | 1.17M | -0.59M | 1.62M | 1.54M | 0.14M | -1.87M | 3.42M | 5.70M | 2.04M | -1.11M | 17.51M | 6.66M | 0.85M | -6.80M | 2.08M | 4.23M |
|
EPS (Basic)
|
0.05 | -0.24 | 0.05 | -0.21 | 0.34 | 0.30 | 0.01 | -0.28 | -0.06 | -0.11 | -0.02 | -0.06 | -0.12 | -2.66 | -0.05 | -0.08 | 0.20 | 0.16 | 0.02 | -0.01 | 0.03 | 0.19 | -0.02 | -0.02 | 0.05 | 0.11 | 0.04 | -0.02 | 0.07 | 0.11 | 0.08 | -0.03 | -0.14 | 0.03 | 0.01 | -0.07 | 0.07 | 0.15 | 0.04 | -0.09 | 0.03 | 0.14 | -0.01 | -0.13 | -0.01 | 0.30 | -0.05 | -0.10 | 0.68 | -0.61 | 0.07 | -0.04 | 0.10 | 0.10 | 0.01 | -0.11 | 0.21 | 0.34 | 0.12 | -0.07 | 1.06 | 0.41 | 0.05 | -0.41 | 0.13 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
0.05 | -0.24 | 0.05 | -0.21 | 0.34 | 0.30 | 0.01 | -0.28 | -0.06 | -0.11 | -0.02 | -0.06 | -0.12 | -2.66 | -0.05 | -0.08 | 0.20 | 0.15 | 0.02 | 0.00 | 0.03 | 0.15 | -0.02 | -0.02 | 0.04 | 0.09 | 0.04 | -0.02 | 0.06 | 0.09 | 0.07 | -0.03 | -0.14 | 0.03 | 0.00 | -0.07 | 0.06 | 0.12 | 0.03 | -0.09 | 0.02 | 0.11 | -0.01 | -0.13 | -0.01 | 0.27 | -0.05 | -0.10 | 0.54 | -0.49 | 0.07 | -0.04 | 0.10 | 0.10 | 0.01 | -0.11 | 0.21 | 0.34 | 0.12 | -0.07 | 1.06 | 0.40 | 0.05 | -0.41 | 0.12 | 0.25 |
|
Shares Outstanding (Weighted Average)
|
12.09M | 12.09M | 12.09M | 12.09M | 12.09M | 12.09M | 12.09M | 12.09M | 12.09M | 12.09M | 14.45M | 14.45M | 14.45M | 14.45M | 14.46M | 14.46M | 14.46M | 14.46M | 14.51M | 14.54M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.24M | 14.09M | 14.06M | 13.98M | 13.94M | 13.90M | 13.84M | 13.62M | 13.62M | 13.62M | 13.62M | 13.62M | 13.62M | 16.25M | 16.25M | 16.67M | 16.67M | 16.67M | 16.67M | 16.57M | 16.57M | 16.57M | 16.61M | 16.61M | 16.57M | 16.62M | 16.76M | 16.72M | 16.65M |
|
Shares Outstanding (Diluted Average)
|
12.09M | 12.09M | 12.09M | 12.09M | 12.09M | 12.10M | 12.09M | 12.09M | 12.09M | 12.11M | 14.45M | 14.45M | 14.45M | 14.45M | 14.46M | 14.46M | 14.46M | 14.92M | 17.88M | 17.95M | 17.67M | 17.80M | 14.24M | 14.24M | 17.67M | 17.67M | 17.67M | 14.24M | 17.67M | 17.67M | 17.67M | 14.24M | 14.24M | 17.67M | 17.67M | 14.24M | 17.67M | 17.67M | 17.57M | 14.06M | 17.42M | 17.50M | 13.91M | 13.78M | 13.63M | 17.24M | 13.62M | 13.62M | 17.09M | 16.99M | 16.25M | 16.25M | 16.45M | 16.32M | 16.67M | 16.67M | 16.66M | 16.67M | 16.61M | 16.61M | 16.60M | 16.61M | 16.64M | 16.72M | 16.67M | 16.69M |
|
EBITDA
|
1.17M | -4.21M | 1.35M | -3.94M | 7.04M | 7.19M | 0.40M | -5.10M | -0.60M | -1.10M | -0.10M | -1.00M | -2.30M | -34.60M | 0.39M | -0.15M | 0.54M | 1.30M | 0.41M | -0.16M | 0.19M | 1.71M | 0.21M | -0.41M | 1.41M | 3.06M | 1.46M | -0.18M | 2.39M | 3.24M | 2.49M | -0.43M | -3.04M | 1.36M | -0.03M | -0.90M | 1.61M | 3.24M | 1.08M | -1.42M | 1.23M | 2.94M | -0.24M | -2.28M | 0.29M | 5.89M | -0.75M | -1.95M | -0.50M | 2.31M | 1.68M | -0.55M | 2.60M | 2.77M | 0.67M | -1.99M | 5.60M | 8.76M | 5.63M | 0.95M | 10.57M | 10.91M | 4.13M | -5.16M | 6.20M | 10.64M |
|
Interest Expenses
|
-0.39M | -0.46M | -0.42M | -0.38M | 0.49M | 0.55M | 0.52M | 0.40M | 0.42M | 0.48M | 0.51M | 0.45M | 0.47M | 0.50M | 0.48M | 0.47M | 0.43M | 0.36M | 0.35M | 0.11M | 0.19M | 0.19M | 0.19M | 0.16M | 0.20M | 0.22M | 0.23M | 0.20M | 0.20M | 0.24M | 0.23M | 0.14M | 0.18M | 0.28M | 0.30M | 0.24M | 0.19M | 0.19M | 0.20M | 0.21M | 0.33M | 0.32M | 0.19M | 0.11M | 0.10M | 0.09M | 0.08M | 0.14M | 0.16M | 0.23M | 0.22M | 0.17M | 0.23M | 0.36M | 0.50M | 0.57M | 0.64M | 0.69M | 0.60M | 0.62M | 0.55M | 0.42M | 0.48M | 0.88M | 0.78M | 1.07M |
|
Tax Rate
|
18.55% | 43.34% | 40.01% | 36.74% | 41.18% | 41.59% | 43.01% | 38.53% | 28.91% | 30.65% | 40.44% | 39.29% | 38.45% | | | 53.15% | 67.15% | | | | | | | 64.09% | 39.23% | 41.59% | 43.72% | 31.74% | 50.19% | 44.94% | 44.05% | 45.08% | 41.49% | 48.69% | | 19.10% | 20.09% | 28.70% | 30.49% | 26.13% | 48.41% | 24.06% | 32.97% | 23.18% | | 26.11% | 9.68% | 20.37% | | | 30.14% | 24.72% | 28.97% | 46.16% | | 25.76% | 30.48% | 28.15% | 34.13% | 25.17% | 25.64% | 20.25% | 34.79% | 24.51% | 6.22% | 33.25% |