|
Revenue
|
8.92M | 11.91M | 11.41M | 9.69M | 8.34M | 5.74M | 5.07M | 4.87M | 4.41M | 4.97M | 4.47M | 3.77M | 3.05M | 2.74M | 2.74M | | | | | | | | | | | | | | 1.49M | 1.99M | 1.42M | 1.36M | 1.22M | 0.79M | 0.86M | 0.77M | 0.80M | 0.89M | 0.91M | 1.87M | 3.25M | 4.72M | 6.36M | 7.33M | 6.52M | 6.57M | 6.17M | 5.44M | 4.41M | 3.73M | 3.62M | 3.31M | 3.13M | 2.82M | 2.59M | 2.44M | 2.16M | 2.23M | 2.10M | 1.96M | 2.25M |
|
Depreciation & Amortization - Total
|
0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
2.21M | 2.26M | 1.76M | 2.26M | 1.82M | 1.16M | 1.41M | 0.84M | 1.34M | 1.41M | 1.31M | 1.31M | 1.54M | 1.60M | 1.00M | 0.83M | 1.18M | 0.97M | 1.00M | 1.87M | 1.08M | 1.40M | 0.87M | 0.89M | 0.87M | 0.86M | 0.84M | 0.93M | 0.95M | 0.91M | 0.92M | 1.08M | 1.01M | 0.77M | 0.75M | 0.69M | 0.69M | 0.66M | 1.09M | 1.22M | 1.25M | 1.29M | 1.53M | 1.64M | 1.60M | 1.77M | 2.14M | 1.41M | 1.50M | 1.51M | 1.48M | 1.63M | 1.50M | 1.49M | 1.73M | 1.33M | 1.50M | 1.39M | 1.45M | 1.45M | 1.41M |
|
Other Operating Expenses
|
4.68M | 5.94M | 5.53M | 4.98M | 4.74M | 3.99M | 3.26M | 3.86M | 3.05M | 3.33M | 2.88M | 2.97M | 2.59M | 2.60M | 2.16M | -0.51M | 2.44M | 1.72M | 1.56M | 0.76M | 1.57M | 1.81M | 1.00M | 1.07M | 1.08M | 1.01M | 1.02M | 1.02M | 1.02M | 1.23M | 1.08M | 1.35M | 0.90M | 0.88M | | | 0.79M | 0.73M | 0.15M | | 1.06M | 3.35M | | | 2.06M | 1.87M | 1.52M | 1.25M | 1.32M | 1.31M | 1.42M | 1.38M | 1.42M | 1.14M | 1.35M | 1.50M | 1.21M | 1.38M | 1.54M | 1.51M | 1.36M |
|
Operating Expenses
|
6.96M | 8.27M | 7.36M | 7.31M | 6.63M | 5.22M | 4.74M | 4.76M | 4.46M | 4.81M | 4.26M | 4.35M | 4.13M | 4.20M | 3.16M | 0.32M | 3.61M | 2.69M | 2.56M | 2.63M | 2.65M | 3.21M | 1.87M | 1.96M | 1.95M | 1.88M | 1.86M | 1.95M | 1.97M | 2.14M | 2.01M | 2.43M | 1.91M | 1.65M | 1.53M | 1.55M | 1.47M | 1.40M | 1.89M | 2.12M | 2.31M | 4.65M | 3.06M | 3.47M | 3.65M | 3.63M | 3.66M | 2.65M | 2.83M | 2.82M | 2.89M | 3.01M | 2.92M | 2.63M | 3.08M | 2.84M | 2.72M | 2.77M | 3.00M | 2.96M | 2.77M |
|
Operating Income
|
| | | | | | | | -0.04M | 0.16M | 0.21M | -0.52M | -1.08M | -1.46M | -0.41M | -0.32M | -0.32M | -0.84M | -1.17M | -1.17M | -1.40M | -1.92M | -0.54M | -0.33M | 0.03M | -0.23M | -0.19M | -0.48M | -0.48M | -0.15M | -0.59M | -1.07M | -0.68M | -0.86M | -0.67M | -0.78M | -0.67M | -0.51M | -0.98M | -0.24M | 0.94M | 0.07M | 3.29M | 3.86M | 2.87M | 2.94M | 2.52M | 2.79M | 1.58M | 0.91M | 0.73M | 0.30M | 0.21M | 0.19M | -0.49M | -0.40M | -0.56M | -0.54M | -0.89M | -1.00M | -0.52M |
|
EBIT
|
1.96M | 3.64M | 4.05M | 2.38M | 1.16M | 0.66M | 0.80M | -0.12M | -0.04M | 0.16M | 0.21M | -0.52M | -1.08M | -1.46M | -0.41M | -0.32M | -0.32M | -0.84M | -1.17M | -1.17M | -1.40M | -1.92M | -0.54M | -0.33M | 0.03M | -0.23M | -0.19M | -0.48M | -0.48M | -0.15M | -0.59M | -1.07M | -0.68M | -0.86M | -0.67M | -0.78M | -0.67M | -0.51M | -0.98M | -0.24M | 0.94M | 0.07M | 3.29M | 3.86M | 2.87M | 2.94M | 2.52M | 2.79M | 1.58M | 0.91M | 0.73M | 0.30M | 0.21M | 0.19M | -0.49M | -0.40M | -0.56M | -0.54M | -0.89M | -1.00M | -0.52M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.00M | | 0.00M | 0.05M | 0.00M | 0.01M | 0.00M | -0.09M |
|
Interest & Investment Income
|
0.48M | 0.51M | 0.18M | -0.16M | -0.55M | 0.14M | 0.46M | -0.28M | 0.20M | 0.16M | -0.02M | -0.14M | 1.06M | 0.05M | 0.37M | 0.66M | 0.22M | 0.26M | 0.25M | 0.13M | 0.53M | -0.27M | 0.15M | 0.05M | 0.25M | 0.35M | 0.16M | 0.16M | 0.21M | 0.24M | 0.31M | 0.77M | -0.91M | -3.43M | 2.10M | 0.65M | -3.03M | -0.45M | -0.44M | 1.71M | 1.00M | 20.70M | 8.42M | -1.79M | 0.50M | 1.58M | -3.50M | -4.22M | -1.46M | 0.48M | 1.16M | 0.48M | 0.58M | 1.42M | 0.59M | 0.63M | 0.92M | 0.65M | 0.55M | 0.57M | 2.28M |
|
Other Non Operating Income
|
| | | | -0.55M | 0.14M | 0.47M | -0.23M | -25.00 | 0.16M | -0.02M | -0.08M | 0.00M | | | | 0.22M | 0.05M | 0.25M | -0.09M | 0.53M | 0.02M | -0.03M | 0.46M | 0.00M | -0.01M | -0.02M | -0.01M | -0.02M | 0.00M | 0.00M | -0.04M | 0.00M | -0.06M | 0.02M | 0.00M | -0.00M | 0.00M | -0.23M | 0.00M | 0.00M | 0.44M | -0.01M | | -0.44M | -0.12M | -1.49M | -0.49M | -0.42M | 0.11M | 0.06M | 0.53M | -0.09M | 0.09M | -0.08M | 0.07M | 0.08M | -0.24M | 0.10M | 0.08M | 0.08M |
|
Non Operating Income
|
| | | | -0.55M | 0.14M | 0.47M | -0.23M | 0.20M | 0.16M | -0.02M | -0.08M | 1.05M | 0.04M | 0.40M | 0.67M | 0.22M | 0.05M | 0.25M | -0.09M | 0.53M | -0.27M | 0.15M | 0.07M | 0.25M | 0.25M | 0.16M | -0.32M | 1.73M | 1.48M | -0.64M | 0.62M | -0.91M | -3.46M | 2.11M | 0.74M | -3.04M | -0.44M | -0.50M | 1.74M | 1.04M | 21.65M | 8.39M | -1.81M | 0.04M | 1.59M | -3.61M | -4.16M | -1.40M | 0.18M | 1.22M | 0.56M | -0.46M | 1.47M | 0.53M | 0.85M | 0.99M | 0.42M | 0.65M | 0.66M | 2.36M |
|
EBT
|
1.96M | 3.64M | 4.05M | 2.38M | 1.16M | 0.66M | 0.80M | -0.12M | 0.16M | 0.32M | 0.20M | -0.61M | -0.02M | -1.42M | -0.01M | 0.22M | -0.11M | -0.78M | -0.92M | -1.26M | -0.86M | -2.19M | -0.39M | -0.25M | 0.28M | 0.01M | -0.03M | -0.80M | 1.25M | 1.33M | -1.23M | 0.19M | -1.59M | -4.32M | 1.44M | -0.04M | -3.70M | -0.95M | -1.48M | 1.50M | 1.97M | 21.73M | 11.69M | 2.05M | 2.90M | 4.53M | -1.09M | -1.37M | 0.19M | 1.09M | 1.95M | 0.90M | -0.24M | 1.67M | 0.04M | 0.45M | 0.44M | -0.12M | -0.24M | -0.40M | 1.84M |
|
Tax Provisions
|
0.69M | 1.31M | 1.36M | 0.84M | 0.41M | 0.25M | 0.31M | 0.05M | 0.06M | 0.14M | 0.08M | -0.19M | -0.01M | -0.47M | 0.01M | -0.05M | -0.01M | 0.00M | 0.03M | 0.80M | 0.01M | | -0.02M | -0.00M | 0.02M | -0.01M | 0.00M | 0.00M | 0.01M | 0.44M | -0.17M | -0.09M | -0.36M | -0.74M | 0.55M | -0.42M | -0.22M | -0.03M | 0.07M | -0.00M | 0.03M | 5.06M | 3.08M | -2.69M | 0.51M | 0.94M | -0.25M | 2.65M | 0.13M | 0.24M | 0.33M | 0.55M | -0.07M | 0.44M | 0.07M | 0.14M | 0.12M | -0.03M | 0.14M | -0.97M | 0.34M |
|
Profit After Tax
|
1.27M | 2.33M | 2.69M | 1.54M | 0.75M | 0.41M | 0.49M | -0.12M | 0.09M | 0.18M | 0.12M | -0.45M | -0.04M | -1.17M | -0.03M | 0.27M | -0.13M | -0.84M | -1.01M | -2.06M | -0.87M | -2.21M | -0.38M | -0.25M | 0.26M | 0.03M | -0.03M | -0.80M | 1.27M | 0.88M | -1.06M | -0.37M | -1.23M | -3.58M | 0.89M | 0.24M | -3.62M | -1.04M | -1.64M | 1.50M | 1.94M | 16.66M | 8.61M | 4.75M | 2.39M | 3.59M | -0.85M | -1.69M | 0.05M | 0.85M | 1.62M | 0.63M | -0.18M | 1.23M | -0.04M | 0.32M | 0.32M | -0.09M | -0.38M | -0.18M | 1.51M |
|
Equity Income
|
| | | | | | | | | | | 0.05M | -0.01M | -0.01M | 0.03M | 0.01M | | | | | | | | | | | | | 1.51M | 1.22M | -0.93M | -0.18M | -0.95M | -3.42M | 1.99M | -0.02M | -3.06M | -0.59M | -0.34M | 1.98M | 1.11M | 15.04M | 7.12M | 0.96M | -2.36M | 0.46M | -3.04M | -4.43M | -1.93M | -0.94M | 0.28M | 0.02M | -0.82M | 0.28M | -6.09M | -0.01M | 0.20M | -0.13M | -0.05M | -0.04M | 0.07M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | 0.01M | 0.04M | 0.00M | 0.01M | 0.00M | 0.00M | | -0.03M | -0.01M | 0.00M | 0.02M | | -0.05M | -0.03M | 0.14M | -0.01M | -0.05M | -0.08M | 0.20M | -0.06M | -0.10M | -0.05M | -0.04M | -0.03M | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.27M | 2.33M | 2.69M | 1.54M | 0.75M | 0.41M | 0.49M | -0.17M | 0.09M | 0.18M | 0.12M | -0.41M | -0.01M | -0.96M | -0.03M | 0.27M | -0.10M | -0.79M | -0.95M | -2.06M | -0.87M | -2.19M | -0.38M | -0.25M | 0.26M | 0.03M | -0.03M | -0.80M | 1.24M | 0.88M | -1.06M | 0.28M | -1.23M | -3.58M | 0.89M | 0.39M | -3.48M | -0.93M | -1.56M | 1.50M | 1.94M | 16.66M | 8.61M | 4.75M | 2.39M | 3.59M | -0.85M | -4.03M | 0.05M | 0.85M | 1.62M | 0.35M | -0.18M | 1.23M | -0.04M | 0.32M | 0.32M | -0.09M | -0.38M | 0.58M | 1.51M |
|
Consolidated Net Income
|
1.27M | 2.33M | 2.69M | 1.54M | 0.75M | 0.41M | 0.49M | -0.17M | -0.04M | -0.01M | -0.07M | -0.04M | -0.03M | -0.21M | -0.00M | -0.01M | 0.01M | -0.05M | -0.05M | 0.01M | 0.01M | -0.03M | | | | | | | 1.24M | 0.88M | -1.06M | 0.28M | -1.23M | 0.57M | -0.18M | -0.30M | -0.14M | -0.12M | -0.09M | | | | | | 2.39M | 3.59M | -0.85M | -4.03M | 0.05M | 0.85M | 1.62M | 0.35M | -0.18M | 1.23M | -0.04M | 0.32M | 0.32M | -0.09M | -0.38M | 0.58M | 1.51M |
|
Income towards Parent Company
|
1.27M | 2.33M | 2.69M | 1.54M | 0.75M | 0.41M | 0.49M | -0.17M | -0.04M | -0.01M | -0.07M | -0.04M | -0.03M | -0.21M | -0.00M | -0.01M | 0.01M | -0.05M | -0.05M | 0.01M | 0.01M | -0.03M | | | | | | | 1.24M | 0.88M | -1.06M | 0.28M | -1.23M | 0.57M | -0.18M | -0.30M | -0.14M | -0.12M | -0.09M | | | | | | 2.39M | 3.59M | -0.85M | -4.03M | 0.05M | 0.85M | 1.62M | 0.35M | -0.18M | 1.23M | -0.04M | 0.32M | 0.32M | -0.09M | -0.38M | 0.58M | 1.51M |
|
Net Income towards Common Stockholders
|
1.27M | 2.33M | 2.69M | 1.54M | 0.75M | 0.41M | 0.49M | -0.17M | -0.04M | -0.01M | -0.07M | -0.04M | -0.03M | -0.21M | -0.00M | -0.01M | 0.01M | -0.05M | -0.05M | 0.01M | 0.01M | -0.03M | | | | | | | 1.24M | 0.88M | -1.06M | 0.28M | -1.23M | 0.57M | -0.18M | -0.30M | -0.14M | -0.12M | -0.09M | | | | | | 2.39M | 3.59M | -0.85M | -4.03M | 0.05M | 0.85M | 1.62M | 0.35M | -0.18M | 1.23M | -0.04M | 0.32M | 0.32M | -0.09M | -0.38M | 0.58M | 1.51M |
|
EPS (Basic)
|
0.08 | 0.15 | 0.17 | 0.10 | 0.05 | 0.03 | 0.03 | -0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | -0.08 | 0.00 | 0.00 | -0.01 | -0.05 | -0.07 | 0.00 | -0.06 | -0.14 | -0.02 | -0.02 | 0.02 | | | -0.05 | 0.08 | 0.05 | -0.07 | -0.02 | -0.08 | -0.24 | 0.06 | 0.02 | -0.24 | -0.06 | -0.11 | 0.10 | 0.13 | 1.10 | 0.57 | 0.31 | 0.16 | 0.24 | -0.06 | -0.11 | | 0.06 | 0.11 | 0.05 | -0.01 | 0.09 | | 0.02 | 0.02 | -0.01 | -0.03 | -0.02 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.15 | 0.17 | 0.10 | 0.05 | 0.03 | 0.03 | -0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | -0.08 | 0.00 | 0.00 | -0.01 | -0.05 | -0.07 | 0.00 | -0.06 | -0.14 | -0.02 | -0.02 | 0.02 | | | -0.05 | 0.08 | 0.05 | -0.07 | -0.02 | -0.08 | -0.24 | 0.06 | 0.02 | -0.24 | -0.06 | -0.11 | 0.10 | 0.13 | 1.10 | 0.57 | 0.31 | 0.16 | 0.24 | -0.06 | -0.11 | | 0.06 | 0.11 | 0.05 | -0.01 | 0.09 | | 0.02 | 0.02 | -0.01 | -0.03 | -0.02 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
15.36M | 15.37M | 15.40M | 15.38M | 15.43M | 15.44M | 15.45M | 15.44M | 15.48M | 15.49M | 15.49M | 15.48M | 15.47M | 15.47M | 15.47M | 15.46M | 15.43M | 15.42M | 15.41M | 15.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
15.36M | 15.37M | 15.40M | 15.38M | 15.43M | 15.44M | 15.45M | 15.44M | 15.48M | 15.49M | 15.49M | 15.48M | 15.47M | 15.47M | 15.47M | 15.46M | 15.43M | 15.42M | 15.41M | 15.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.73M | 2.40M | 2.84M | 1.36M | 0.31M | 0.44M | 0.64M | -0.43M | 0.15M | -0.03M | 0.47M | -0.60M | -0.24M | -1.05M | 0.15M | -0.32M | -0.32M | -0.84M | -1.17M | -1.17M | -1.40M | -1.92M | -0.54M | -0.33M | 0.03M | -0.23M | -0.19M | -0.48M | -0.48M | -0.15M | -0.59M | -1.07M | -0.68M | -0.86M | -0.67M | -0.78M | -0.67M | -0.51M | -0.98M | -0.24M | 0.94M | 0.07M | 3.29M | 3.86M | 2.87M | 2.94M | 2.52M | 2.79M | 1.58M | 0.91M | 0.73M | 0.30M | 0.21M | 0.19M | -0.49M | -0.40M | -0.56M | -0.54M | -0.89M | -1.00M | -0.52M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | | 0.00M |
|
Tax Rate
|
35.40% | 35.99% | 33.48% | 35.21% | 35.50% | 38.22% | 38.78% | -41.45% | 40.76% | 44.89% | 42.21% | 31.74% | 60.87% | 32.72% | -116.67% | -22.97% | 6.48% | -0.38% | -2.82% | -63.54% | -1.28% | | 4.08% | 0.40% | 7.04% | -66.67% | -10.00% | -0.50% | 0.80% | 33.33% | 13.63% | -45.31% | 22.42% | 17.23% | 37.97% | 1,143.24% | 6.05% | 2.63% | -5.06% | -0.07% | 1.52% | 23.31% | 26.34% | -131.21% | 17.70% | 20.73% | 22.53% | -193.15% | 71.51% | 22.01% | 16.75% | 61.05% | 26.97% | 26.19% | 187.50% | 30.16% | 27.75% | 25.86% | -55.92% | 244.72% | 18.28% |