|
Revenue
|
5.57M | 5.76M | 5.08M | 4.70M | 5.41M | 5.40M | 4.85M | 4.57M | 5.25M | 5.04M | 4.82M | 5.05M | 6.49M | 6.53M | 5.99M | 6.16M | 7.57M | 27.30M | 29.19M | 33.95M | 33.52M | 32.92M | 33.60M | 36.50M | 35.19M | 33.39M | 34.78M | 35.63M | 34.33M | 33.16M | 35.45M | 37.95M | 35.83M | 36.33M | 34.28M | 37.02M | 33.99M |
|
Cost of Revenue
|
1.96M | 2.04M | 1.76M | 1.66M | 1.93M | 1.90M | 1.66M | 1.55M | 1.75M | 1.63M | 1.60M | 1.75M | 2.15M | 2.15M | 1.94M | 2.04M | 2.49M | 7.84M | 8.21M | 9.99M | 10.13M | 10.23M | 10.46M | 11.77M | 11.43M | 10.61M | 10.65M | 10.92M | 10.72M | 10.33M | 10.60M | 11.70M | 11.08M | 11.36M | 10.48M | 11.36M | 10.69M |
|
Gross Profit
|
3.61M | 3.72M | 3.33M | 3.04M | 3.48M | 3.51M | 3.18M | 3.02M | 3.50M | 3.41M | 3.22M | 3.30M | 4.34M | 4.38M | 4.05M | 4.12M | 5.08M | 19.45M | 20.98M | 23.96M | 23.39M | 22.69M | 23.14M | 24.73M | 23.76M | 22.79M | 24.13M | 24.71M | 23.61M | 22.83M | 24.85M | 26.25M | 24.75M | 24.97M | 23.80M | 25.67M | 23.30M |
|
Selling, General & Administrative
|
0.36M | 0.39M | 0.34M | 0.33M | 0.31M | 0.29M | 0.34M | 0.35M | 0.33M | 0.33M | 0.39M | 0.40M | 0.39M | 0.53M | 0.51M | 0.55M | 0.53M | 2.17M | 2.42M | 2.50M | 2.34M | 2.71M | 2.58M | 2.38M | 2.85M | 2.38M | 2.30M | 2.38M | 2.10M | 2.34M | 2.56M | 2.69M | 2.76M | 2.59M | 2.58M | 2.17M | 2.39M |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.03M | | 0.15M | 0.22M | 0.08M | 0.04M | 0.08M | 0.30M | 0.35M | 0.05M | | | | | | 0.08M | 0.37M | | | | | 0.01M | | | |
|
Other Operating Expenses
|
4.75M | 4.87M | 4.46M | 4.28M | 4.61M | 4.72M | 4.25M | 3.99M | 4.29M | 4.14M | 4.12M | 0.01M | 0.01M | 5.19M | 4.66M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 26.45M | 0.61M | 27.49M | 29.81M | 28.28M | 27.64M | 28.54M | 28.65M | 28.80M | 27.77M | 28.95M | 0.23M | 18.71M | 30.27M | 28.43M | 33.62M | 18.86M |
|
Operating Expenses
|
5.11M | 5.26M | 4.80M | 4.61M | 4.92M | 5.01M | 4.59M | 4.34M | 4.62M | 4.47M | 4.51M | 4.82M | 5.58M | 5.72M | 5.32M | 5.73M | 6.42M | 23.35M | 24.66M | 28.40M | 29.13M | 28.90M | 30.07M | 32.19M | 31.13M | 30.02M | 30.84M | 31.11M | 31.27M | 30.11M | 31.51M | 36.72M | 21.47M | 32.86M | 31.01M | 35.79M | 21.25M |
|
Operating Income
|
-0.30M | -0.36M | -0.28M | -0.37M | 0.10M | -0.10M | -0.29M | -0.35M | 0.08M | 0.08M | -0.30M | -0.33M | 0.23M | -0.01M | -0.09M | -0.38M | 0.32M | 1.26M | 1.60M | 2.45M | 1.58M | 1.28M | -1.91M | 0.82M | -1.07M | 0.11M | 0.82M | 0.44M | -0.41M | -0.37M | 0.64M | 1.23M | -0.12M | 0.08M | -0.51M | 1.23M | -0.47M |
|
EBIT
|
-0.30M | -0.36M | -0.28M | -0.37M | 0.10M | -0.10M | -0.29M | -0.35M | 0.08M | 0.08M | -0.30M | -0.33M | 0.23M | -0.01M | -0.09M | -0.38M | 0.32M | 1.26M | 1.60M | 2.45M | 1.58M | 1.28M | -1.91M | 0.82M | -1.07M | 0.11M | 0.82M | 0.44M | -0.41M | -0.37M | 0.64M | 1.23M | -0.12M | 0.08M | -0.51M | 1.23M | -0.47M |
|
Non Operating Investment Income
|
0.00M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.21M | 0.44M | -0.11M | -0.06M | -0.06M | 0.23M | -0.05M | -0.05M | -0.05M | 0.16M | -0.03M | -0.01M | -0.00M | 0.05M | 0.00M | 0.00M | 0.00M | -0.10M | -0.08M | -0.07M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | | | -0.03M | -0.02M | | | | |
|
Other Non Operating Income
|
| | | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | 11.78M | | | | | 0.06M | | | | | | | | | 0.14M | | | |
|
Non Operating Income
|
-0.21M | -0.16M | -0.10M | 0.03M | -0.06M | -0.05M | -0.06M | -0.05M | -0.05M | -0.04M | -0.03M | -0.01M | -0.03M | -0.08M | -0.07M | -0.04M | -0.04M | | -0.08M | 11.71M | -0.03M | | | -0.01M | 0.22M | | | | | -0.03M | -0.04M | -0.03M | -0.02M | 0.09M | -0.06M | -0.05M | -0.04M |
|
EBT
|
-0.51M | 0.08M | -0.40M | -0.42M | 0.04M | 0.12M | -0.35M | -0.40M | 0.03M | 0.24M | -0.33M | -0.34M | 0.23M | 0.04M | -0.08M | -0.38M | 0.32M | 1.17M | 1.52M | 14.16M | 1.56M | 1.26M | -1.92M | 0.81M | -1.08M | 0.10M | 0.77M | 0.43M | 0.79M | -0.41M | 0.60M | 1.20M | -0.14M | 0.17M | -0.57M | 1.18M | -0.51M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | -0.01M | | -9.95M | -0.55M | -0.28M | 0.08M | -0.08M | -0.20M | -0.43M | -0.00M | 0.06M | -0.36M | -0.52M |
|
Profit After Tax
|
-0.63M | -0.52M | -0.41M | -0.40M | 0.04M | -0.20M | -0.37M | -0.40M | 0.04M | -0.00M | -0.34M | -0.34M | 0.21M | -0.16M | -0.22M | -0.48M | 0.27M | 1.17M | 1.52M | 14.16M | 1.55M | 1.25M | -2.15M | 0.81M | -2.79M | -0.13M | 10.74M | 0.98M | -0.14M | -0.56M | 0.68M | 1.40M | 0.28M | 0.17M | -0.63M | 1.54M | 0.01M |
|
Equity Income
|
| | | | | | | | | | | | -0.02M | | -0.07M | -0.04M | -0.04M | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.07M | 0.01M | 0.02M | 0.01M | 0.05M | 0.04M | 0.02M | -0.00M | 0.05M | 0.04M | 0.01M | -0.01M | 0.07M | 0.08M | 0.06M | 0.06M | 0.11M | 0.36M | 0.43M | 0.52M | 0.30M | 0.92M | 0.23M | 0.34M | 0.23M | 0.22M | 0.12M | 0.14M | 0.11M | 0.07M | 0.06M | 0.08M | 0.05M | 0.01M | -0.00M | 0.06M | 0.01M |
|
Income from Continuing Operations
|
-0.51M | 0.08M | -0.40M | -0.42M | 0.04M | 0.12M | -0.35M | -0.40M | 0.03M | 0.24M | -0.33M | -0.34M | 0.23M | 0.04M | -0.08M | -0.38M | 0.32M | 1.17M | 1.52M | 14.16M | 1.56M | 1.25M | -1.92M | 0.81M | -1.06M | 0.10M | 10.72M | 0.98M | 1.07M | -0.48M | 0.68M | 1.40M | 0.28M | 0.17M | -0.63M | 1.54M | 0.01M |
|
Consolidated Net Income
|
-0.13M | 0.01M | -0.00M | -0.42M | 0.04M | -0.00M | -0.01M | -0.40M | 0.03M | 0.24M | -0.33M | -0.34M | 0.23M | 0.04M | -0.08M | -0.38M | 0.32M | 1.17M | 1.52M | 14.16M | 1.56M | 1.25M | -1.92M | 0.81M | -1.06M | 0.10M | 10.72M | 0.98M | 1.07M | -0.48M | 0.68M | 1.40M | 0.28M | 0.17M | -0.63M | 1.54M | 0.01M |
|
Income towards Parent Company
|
-0.13M | 0.01M | -0.00M | -0.42M | 0.04M | -0.00M | -0.01M | -0.40M | 0.03M | 0.24M | -0.33M | -0.34M | 0.23M | 0.04M | -0.08M | -0.38M | 0.32M | 1.17M | 1.52M | 14.16M | 1.56M | 1.25M | -1.92M | 0.81M | -1.06M | 0.10M | 10.72M | 0.98M | 1.07M | -0.48M | 0.68M | 1.40M | 0.28M | 0.17M | -0.63M | 1.54M | 0.01M |
|
Preferred Dividend Payments
|
| | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.43 | -0.41 | -0.00M | -0.42M | 0.04M | -0.07 | -0.37M | -0.40M | -0.01M | -0.00M | -0.37M | -0.35M | 0.11M | -0.19M | -0.25M | -0.51M | 0.16M | 0.80M | 1.52M | 14.16M | 1.56M | 0.33M | -2.15M | 0.47M | -1.29M | -0.13M | 10.62M | 0.84M | -0.25M | -0.48M | 0.68M | 1.40M | 0.28M | 0.17M | -0.63M | 1.54M | 0.01M |
|
EPS (Basic)
|
-0.39 | -0.40 | -0.25 | -0.15 | 0.01 | -0.07 | -0.13 | -0.14 | 0.00 | -0.01 | -0.14 | -0.13 | 0.04 | -0.04 | -0.05 | -0.10 | 0.02 | 0.06 | 0.09 | 1.07 | 0.10 | 0.03 | -0.17 | 0.04 | -0.10 | -1.00 | 0.90 | 0.07 | -0.02 | -0.05 | 0.06 | 0.12 | 0.03 | 0.02 | -0.06 | 0.14 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | 0.04 | | | | 0.02 | 0.06 | 0.06 | 1.04 | 0.10 | 0.03 | -0.17 | 0.04 | -0.10 | -0.01 | 0.89 | 0.07 | -0.01 | -0.05 | 0.06 | 0.12 | 0.02 | 0.02 | -0.06 | 0.14 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
1.30M | 1.30M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 4.93M | 5.11M | 6.86M | 12.63M | 12.66M | 12.83M | 12.83M | 12.54M | 12.49M | 12.49M | 11.95M | 11.95M | 11.72M | 11.72M | 11.56M | 11.35M | 11.19M | 11.00M | 10.75M | 10.67M | 10.64M | 10.59M | 10.55M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 2.75M | | | | 7.38M | 12.70M | 12.83M | 13.08M | 12.83M | 12.68M | 12.53M | 12.56M | 12.46M | 12.04M | 11.99M | | 11.83M | 11.38M | 11.35M | 11.25M | 11.15M | 10.82M | 10.66M | 10.71M | 10.70M |
|
EBITDA
|
-0.30M | -0.36M | -0.28M | -0.37M | 0.10M | -0.10M | -0.29M | -0.35M | 0.08M | 0.08M | -0.30M | -0.33M | 0.23M | -0.01M | -0.09M | -0.38M | 0.32M | 1.26M | 1.60M | 2.45M | 1.58M | 1.28M | -1.91M | 0.82M | -1.07M | 0.11M | 0.82M | 0.44M | -0.41M | -0.37M | 0.64M | 1.23M | -0.12M | 0.08M | -0.51M | 1.23M | -0.47M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | | | 0.03M | 0.04M | 0.03M | 0.02M | 0.05M | 0.06M | 0.05M | 0.04M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | 0.64% | | 0.12% | 1.30% | | | | | | | | | | | | |