|
Revenue
|
7.62M | 9.08M | 8.14M | 7.11M | 6.82M | 7.59M | 8.18M | 7.21M | 6.79M | 8.14M | 8.47M | 7.80M | 7.42M | 10.84M | 9.00M | 8.25M | 7.72M | 9.12M | 9.94M | 8.69M | 8.23M | 9.89M | 10.76M | 9.75M | 9.26M | 10.94M | 11.40M | 10.31M | 10.03M | 11.71M | 11.89M | 11.10M | 13.13M | 13.00M | 14.53M | 12.37M | 11.61M | 13.51M | 14.32M | 13.25M | 12.46M | 14.24M | 15.52M |
|
Cost of Revenue
|
1.86M | 2.06M | 1.69M | 1.47M | 1.61M | 1.60M | 1.56M | 1.42M | 1.47M | 1.45M | 1.57M | 1.59M | 1.51M | 1.62M | 1.81M | 1.69M | 1.72M | 1.78M | 1.91M | 1.82M | 2.23M | 2.34M | 2.58M | 2.38M | 2.50M | 2.48M | 2.68M | 2.64M | 2.54M | 2.94M | 2.77M | 2.63M | 2.79M | 3.18M | 3.59M | 3.11M | 3.28M | 3.48M | 3.44M | 3.51M | 3.69M | 3.92M | 4.12M |
|
Gross Profit
|
5.76M | 7.03M | 6.45M | 5.64M | 5.20M | 5.99M | 6.62M | 5.79M | 5.32M | 6.69M | 6.90M | 6.21M | 5.92M | 9.22M | 7.19M | 6.56M | 6.00M | 7.34M | 8.03M | 6.87M | 6.00M | 7.55M | 8.17M | 7.37M | 6.76M | 8.46M | 8.73M | 7.67M | 7.49M | 8.77M | 9.12M | 8.47M | 10.34M | 9.82M | 10.95M | 9.26M | 8.33M | 10.03M | 10.88M | 9.74M | 8.77M | 10.32M | 11.40M |
|
Depreciation & Amortization - Total
|
2.31M | 2.32M | 1.89M | 1.69M | 1.62M | 1.61M | 1.52M | 1.53M | 1.65M | 1.81M | 1.71M | 1.74M | 1.80M | 1.89M | 1.81M | 1.97M | 2.01M | 2.01M | 1.96M | 2.38M | 2.11M | 2.20M | 2.31M | 2.41M | 2.23M | 2.41M | 2.36M | 2.50M | 2.34M | 2.43M | 2.43M | 2.69M | 2.65M | | | 2.35M | 2.90M | 2.90M | 2.90M | 3.40M | 3.20M | 3.20M | 3.50M |
|
Selling, General & Administrative
|
2.06M | 1.81M | 2.02M | 2.07M | 2.05M | 2.99M | 1.74M | 2.88M | 2.21M | 2.81M | 2.01M | 2.38M | 2.40M | 2.82M | 2.94M | 2.39M | 2.38M | 2.65M | 3.07M | 3.14M | 2.09M | 3.62M | 2.97M | 4.04M | 3.49M | 3.72M | 4.08M | 3.86M | 3.78M | 3.88M | 3.92M | 4.55M | 3.91M | 4.10M | 3.92M | 4.70M | 4.12M | 4.23M | 3.96M | 4.57M | 4.19M | 4.39M | 4.92M |
|
Other Operating Expenses
|
2.47M | 2.67M | 2.17M | 1.94M | 2.08M | 2.06M | 2.03M | 1.87M | 1.83M | 1.82M | 1.94M | 1.96M | 1.86M | 2.02M | 2.19M | 2.15M | 2.14M | 2.22M | 2.35M | 2.21M | 2.23M | 2.34M | 2.58M | 2.38M | 2.50M | 2.48M | 2.68M | 2.64M | 2.54M | 2.94M | 2.77M | 2.63M | 2.79M | 5.89M | 6.77M | 3.65M | 3.32M | 3.58M | 3.48M | 3.97M | 3.81M | 4.03M | 4.18M |
|
Operating Expenses
|
6.85M | 6.80M | 6.09M | 5.69M | 5.75M | 6.66M | 5.29M | 6.28M | 5.69M | 6.43M | 5.66M | 6.08M | 6.06M | 6.73M | 6.94M | 6.51M | 6.52M | 6.88M | 7.38M | 7.73M | 6.43M | 8.16M | 7.87M | 8.83M | 8.21M | 8.61M | 9.11M | 9.00M | 8.67M | 9.24M | 9.13M | 9.87M | 9.35M | 9.99M | 10.70M | 10.71M | 10.34M | 10.71M | 10.34M | 11.94M | 11.20M | 11.62M | 12.60M |
|
Operating Income
|
0.78M | 2.28M | 2.06M | 1.42M | 1.06M | 0.93M | 2.89M | 0.94M | 1.10M | 1.71M | 2.81M | 1.72M | 1.36M | 4.10M | 2.06M | 1.75M | 1.20M | 2.25M | 2.56M | 0.95M | 1.80M | 1.73M | 2.89M | 0.92M | 1.04M | 2.34M | 2.29M | 1.30M | 1.36M | 2.46M | 2.77M | 1.23M | 3.78M | 3.01M | 3.84M | 1.66M | 1.27M | 2.80M | 3.98M | 1.32M | 1.25M | 2.62M | 2.92M |
|
EBIT
|
0.78M | 2.28M | 2.06M | 1.42M | 1.06M | 0.93M | 2.89M | 0.94M | 1.10M | 1.71M | 2.81M | 1.72M | 1.36M | 4.10M | 2.06M | 1.75M | 1.20M | 2.25M | 2.56M | 0.95M | 1.80M | 1.73M | 2.89M | 0.92M | 1.04M | 2.34M | 2.29M | 1.30M | 1.36M | 2.46M | 2.77M | 1.23M | 3.78M | 3.01M | 3.84M | 1.66M | 1.27M | 2.80M | 3.98M | 1.32M | 1.25M | 2.62M | 2.92M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.05M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.04M | 0.01M | 0.00M | 0.00M | 0.04M | 0.24M | 0.27M | 0.24M | 0.20M | 0.10M | 0.22M | 0.04M |
|
Other Non Operating Income
|
-0.18M | 0.34M | 0.40M | 0.20M | 0.32M | 1.11M | 0.44M | 0.36M | 0.35M | 0.34M | 0.44M | 0.35M | 0.32M | 0.15M | 0.08M | 0.03M | 1.07M | 0.08M | 0.07M | 0.09M | 0.05M | -0.48M | 0.07M | 0.19M | 0.01M | 1.63M | 0.80M | 0.52M | 1.07M | 0.55M | 0.62M | 0.34M | 0.42M | 0.52M | 0.68M | 1.78M | 1.00M | 0.77M | 1.27M | 0.61M | 0.90M | 0.89M | 0.88M |
|
Non Operating Income
|
-2.22M | -1.69M | 41.08M | -1.72M | -1.60M | -6.39M | -0.80M | -0.82M | -0.74M | -1.00M | -0.84M | -0.81M | -0.90M | -1.08M | -1.20M | -1.20M | 1.07M | -1.11M | -1.13M | -1.13M | -1.24M | -1.81M | -1.26M | -1.15M | -1.30M | 1.63M | 0.80M | 0.52M | 1.07M | 0.55M | 0.62M | 0.34M | -0.45M | -0.54M | 0.68M | 1.78M | 1.00M | 0.77M | 1.27M | 0.61M | 0.90M | 0.89M | 0.88M |
|
EBT
|
-1.44M | 0.59M | 43.14M | -0.30M | -0.54M | -5.46M | 2.08M | 0.11M | 0.36M | 0.72M | 2.00M | 0.90M | 0.50M | 3.02M | 0.90M | 0.55M | 0.99M | 1.13M | 1.44M | -0.17M | 0.56M | -0.09M | 1.63M | -0.23M | -0.26M | 2.62M | 1.82M | 0.56M | 1.23M | 1.96M | 2.30M | 0.95M | 3.33M | 2.50M | 3.52M | 1.53M | 0.94M | 2.33M | 3.99M | 0.61M | 0.77M | 2.23M | 2.36M |
|
Tax Provisions
|
-0.53M | 0.19M | 21.23M | -0.27M | -0.22M | -1.93M | 0.80M | 0.07M | 0.17M | 0.29M | 0.77M | -0.88M | 0.14M | 0.77M | 0.22M | 0.65M | -0.34M | -0.40M | -0.40M | 0.06M | -0.21M | -0.04M | 0.50M | 0.03M | -0.04M | 0.64M | 0.32M | 0.23M | 0.34M | -0.15M | 0.61M | 0.13M | 0.90M | 0.73M | 0.89M | 0.39M | 0.25M | 0.60M | 1.06M | 0.16M | 0.18M | 0.62M | 0.64M |
|
Profit After Tax
|
-0.92M | 0.40M | 21.91M | -0.03M | -0.31M | -3.53M | 1.28M | 0.05M | 0.19M | 0.42M | 1.20M | 2.73M | 0.32M | 2.26M | 0.63M | -0.11M | 0.65M | 0.78M | 1.05M | -0.25M | 0.35M | -0.12M | 1.13M | -0.26M | -0.22M | 1.98M | 1.50M | 0.35M | 0.89M | 2.11M | 1.69M | 0.82M | 2.47M | 1.74M | 2.63M | 1.14M | 0.69M | 1.73M | 2.92M | 0.44M | 0.59M | 1.61M | 1.72M |
|
Income from Continuing Operations
|
-0.92M | 0.40M | 21.91M | -0.03M | -0.31M | -3.53M | 1.28M | 0.05M | 0.19M | 0.42M | 1.23M | 1.78M | 0.36M | 2.26M | 0.68M | -0.11M | 1.33M | 1.53M | 1.83M | -0.24M | 0.77M | -0.05M | 1.13M | -0.26M | -0.22M | 1.98M | 1.50M | 0.33M | 0.89M | 2.11M | 1.69M | 0.82M | 2.43M | 1.77M | 2.63M | 1.14M | 0.69M | 1.73M | 2.92M | 0.44M | 0.59M | 1.61M | 1.72M |
|
Consolidated Net Income
|
-0.92M | 0.40M | 21.91M | -0.03M | -0.31M | -3.53M | 1.28M | 0.05M | 0.19M | 0.42M | 1.23M | 1.78M | 0.36M | 2.26M | 0.68M | -0.11M | 1.33M | 1.53M | 1.83M | -0.24M | 0.77M | -0.05M | 1.13M | -0.26M | -0.22M | 1.98M | 1.50M | 0.33M | 0.89M | 2.11M | 1.69M | 0.82M | 2.43M | 1.77M | 2.63M | 1.14M | 0.69M | 1.73M | 2.92M | 0.44M | 0.59M | 1.61M | 1.72M |
|
Income towards Parent Company
|
-0.92M | 0.40M | 21.91M | -0.03M | -0.31M | -3.53M | 1.28M | 0.05M | 0.19M | 0.42M | 1.23M | 1.78M | 0.36M | 2.26M | 0.68M | -0.11M | 1.33M | 1.53M | 1.83M | -0.24M | 0.77M | -0.05M | 1.13M | -0.26M | -0.22M | 1.98M | 1.50M | 0.33M | 0.89M | 2.11M | 1.69M | 0.82M | 2.43M | 1.77M | 2.63M | 1.14M | 0.69M | 1.73M | 2.92M | 0.44M | 0.59M | 1.61M | 1.72M |
|
Net Income towards Common Stockholders
|
-0.92M | 0.40M | 21.91M | -0.03M | -0.31M | -3.53M | 1.28M | 0.05M | 0.19M | 0.42M | 1.23M | 1.78M | 0.36M | 2.26M | 0.68M | -0.11M | 1.33M | 1.53M | 1.83M | -0.24M | 0.77M | -0.05M | 1.13M | -0.26M | -0.22M | 1.98M | 1.50M | 0.33M | 0.89M | 2.11M | 1.69M | 0.82M | 2.43M | 1.77M | 2.63M | 1.14M | 0.69M | 1.73M | 2.92M | 0.44M | 0.59M | 1.61M | 1.72M |
|
EPS (Basic)
|
-0.05 | 0.02 | 1.20 | 0.00 | -0.02 | -0.18 | 0.07 | 0.00 | 0.01 | 0.02 | 0.06 | 0.09 | 0.02 | 0.11 | 0.03 | -0.01 | 0.03 | 0.04 | 0.05 | -0.02 | 0.02 | -0.01 | 0.05 | -0.01 | -0.01 | 0.09 | 0.07 | 0.02 | 0.04 | 0.09 | 0.07 | 0.04 | 0.10 | 0.07 | 0.11 | 0.05 | 0.03 | 0.07 | 0.12 | 0.02 | 0.02 | 0.06 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
-0.05 | 0.02 | 1.20 | 0.00 | -0.02 | -0.18 | 0.07 | 0.00 | 0.01 | 0.02 | 0.06 | 0.09 | 0.02 | 0.11 | 0.03 | -0.01 | 0.03 | 0.04 | 0.05 | -0.01 | 0.02 | -0.01 | 0.05 | -0.01 | -0.01 | 0.09 | 0.07 | 0.02 | 0.04 | 0.09 | 0.07 | 0.04 | 0.10 | 0.07 | 0.11 | 0.05 | 0.03 | 0.07 | 0.12 | 0.02 | 0.02 | 0.06 | 0.06 |
|
Shares Outstanding (Weighted Average)
|
18.33M | 18.32M | 18.31M | 18.30M | 18.24M | 19.17M | 19.58M | 19.15M | 19.58M | 19.59M | 19.62M | 19.61M | 19.63M | 19.64M | 21.09M | 20.47M | 21.47M | 21.52M | 21.54M | 21.52M | 22.33M | 22.57M | 22.59M | 22.52M | 22.59M | 22.62M | 22.63M | 22.62M | 22.65M | 22.69M | 23.47M | 23.17M | 23.87M | 23.96M | 24.17M | 24.05M | 24.18M | 24.20M | 24.22M | 24.20M | 24.37M | 27.46M | 27.48M |
|
Shares Outstanding (Diluted Average)
|
18.33M | 18.32M | 18.31M | 18.30M | 18.24M | 19.17M | 19.61M | 19.15M | 19.62M | 19.65M | 19.67M | 19.64M | 19.67M | 19.68M | 21.12M | 20.51M | 21.49M | 21.53M | 21.57M | 21.53M | 22.39M | 22.57M | 22.63M | 22.57M | 22.59M | 22.90M | 22.94M | 22.90M | 22.90M | 22.88M | 23.60M | 23.33M | 24.03M | 24.04M | 24.23M | 24.13M | 24.30M | 24.31M | 24.30M | 24.30M | 24.43M | 27.50M | 27.51M |
|
EBITDA
|
3.09M | 4.60M | 3.95M | 3.10M | 2.68M | 2.54M | 4.41M | 2.47M | 2.75M | 3.52M | 4.52M | 3.46M | 3.16M | 5.99M | 3.86M | 3.72M | 3.21M | 4.25M | 4.52M | 3.33M | 3.91M | 3.92M | 5.20M | 3.33M | 3.27M | 4.75M | 4.65M | 3.80M | 3.71M | 4.89M | 5.20M | 3.92M | 6.43M | 3.01M | 3.84M | 4.02M | 4.17M | 5.70M | 6.88M | 4.72M | 4.46M | 5.82M | 6.42M |
|
Interest Expenses
|
2.08M | 2.05M | 2.37M | 1.80M | 1.82M | 7.46M | 1.31M | 1.27M | 1.31M | 1.30M | 1.27M | 1.24M | 1.23M | 1.30M | 1.36M | 1.36M | 1.36M | 1.34M | 1.34M | 1.34M | 1.34M | 1.36M | 1.34M | 1.34M | 1.32M | 1.35M | 1.28M | 1.24M | 1.21M | 1.06M | 1.09M | 1.40M | 1.17M | 1.28M | 1.26M | 1.17M | 1.57M | 1.51M | 1.50M | 1.52M | 1.48M | 1.50M | 1.49M |
|
Tax Rate
|
36.59% | 32.27% | 49.22% | 90.13% | 41.42% | 35.35% | 38.37% | 57.89% | 47.35% | 40.64% | 38.30% | -97.33% | 28.20% | 25.35% | 24.56% | 119.34% | -34.51% | -35.27% | -27.87% | -35.63% | -36.79% | 43.53% | 30.69% | -13.16% | 17.18% | 24.44% | 17.74% | 41.32% | 27.84% | -7.66% | 26.63% | 13.54% | 27.02% | 29.24% | 25.21% | 25.34% | 26.57% | 25.69% | 26.62% | 27.02% | 23.64% | 27.68% | 27.15% |