|
Revenue
|
74.67M | 70.40M | 70.62M | 81.96M | 88.59M | 87.87M | 84.16M | 83.21M | 90.10M | 87.16M | 85.53M | 87.60M | 94.74M | 86.60M | 81.70M | 85.22M | 98.04M | 88.88M | 83.83M | 93.28M | 101.50M | 94.59M | 88.38M | 129.51M | 131.37M | 121.25M | 112.35M | 118.62M | 133.73M | 125.39M | 118.05M | 126.99M | 149.80M | 145.32M | 128.15M | 133.05M | 147.34M | 140.04M | 120.41M | 132.41M | 143.17M | 147.80M | 142.93M | 162.97M | 181.24M | 183.28M | 187.05M | 222.97M | 246.54M | 241.19M | 219.22M | 228.15M | 251.12M | 236.53M | 208.50M | 223.02M | 255.88M | 247.03M | 226.21M | 245.32M | 293.27M | 280.43M | 244.08M |
|
Cost of Revenue
|
56.22M | 52.66M | 56.89M | 69.97M | 70.67M | 69.12M | 68.48M | 69.70M | 74.79M | 67.96M | 70.19M | 73.29M | 77.51M | 70.03M | 68.15M | 70.97M | 79.54M | 70.76M | 70.18M | 77.75M | 80.76M | 74.78M | 73.67M | 104.51M | 103.16M | 94.22M | 91.44M | 96.70M | 107.73M | 101.28M | 99.21M | 109.18M | 121.34M | 119.55M | 107.12M | 112.38M | 118.54M | 112.05M | 98.93M | 109.77M | 112.20M | 115.00M | 114.69M | 131.22M | 142.27M | 145.99M | 153.11M | 186.65M | 199.79M | 194.82M | 182.95M | 192.42M | 199.13M | 182.64M | 166.25M | 177.51M | 191.22M | 186.81M | 177.78M | 193.08M | 220.91M | 212.79M | 193.27M |
|
Gross Profit
|
18.45M | 17.74M | 13.73M | 11.99M | 17.93M | 18.75M | 15.68M | 13.51M | 15.31M | 19.20M | 8.13M | 14.31M | 17.23M | 16.57M | 13.55M | 14.25M | 18.50M | 18.12M | 13.64M | 15.53M | 20.73M | 19.81M | 14.71M | 25.00M | 28.22M | 27.03M | 20.91M | 21.91M | 26.00M | 24.11M | 18.84M | 17.81M | 28.46M | 25.77M | 21.03M | 20.67M | 28.80M | 27.99M | 21.48M | 22.65M | 30.98M | 32.80M | 28.24M | 31.75M | 38.97M | 37.29M | 33.94M | 36.32M | 46.75M | 46.37M | 36.27M | 35.73M | 51.99M | 53.89M | 42.25M | 45.51M | 64.66M | 60.22M | 48.42M | 52.24M | 72.36M | 67.64M | 50.81M |
|
Selling, General & Administrative
|
6.66M | 6.81M | 6.89M | 9.57M | 7.86M | 7.84M | 7.16M | 7.89M | 8.23M | 7.46M | 7.62M | 8.31M | 8.97M | 8.29M | 8.17M | 8.08M | 8.88M | 8.27M | 8.70M | 9.53M | 9.89M | 10.30M | 12.82M | 16.07M | 15.13M | 14.87M | 14.92M | 14.47M | 15.77M | 14.83M | 14.14M | 14.67M | 14.98M | 14.94M | 14.31M | 14.89M | 14.84M | 14.82M | 14.70M | 14.89M | 15.04M | 16.22M | 17.75M | 18.88M | 16.86M | 17.68M | 19.68M | 21.11M | 18.89M | 19.84M | 21.00M | 17.24M | 19.50M | 20.89M | 23.77M | 25.43M | 24.86M | 26.48M | 27.36M | 27.66M | 31.03M | 33.70M | 28.26M |
|
Operating Expenses
|
6.66M | 6.81M | 6.89M | 9.57M | 7.86M | 7.84M | 7.16M | 7.89M | 8.23M | 7.46M | 7.62M | 8.31M | 8.97M | 8.29M | 8.17M | 8.08M | 8.88M | 8.27M | 8.70M | 9.53M | 9.89M | 10.30M | 12.82M | 16.07M | 15.13M | 14.87M | 14.92M | 14.47M | 15.77M | 14.83M | 14.14M | 14.67M | 14.98M | 14.94M | 14.31M | 14.89M | 14.84M | 14.82M | 14.70M | 14.89M | 15.04M | 16.22M | 17.75M | 18.88M | 16.86M | 17.68M | 19.68M | 21.11M | 18.89M | 19.84M | 21.00M | 17.24M | 19.50M | 20.89M | 23.77M | 25.43M | 24.86M | 26.48M | 27.36M | 27.66M | 31.03M | 33.70M | 28.26M |
|
Operating Income
|
11.79M | 10.93M | 6.83M | 2.41M | 10.07M | 10.91M | 8.52M | 5.62M | 7.08M | 11.74M | 0.51M | 6.00M | 8.26M | 8.28M | 5.38M | 6.17M | 9.62M | 9.85M | 4.95M | 6.00M | 10.84M | 9.51M | 1.88M | 8.94M | 13.09M | 12.16M | 6.00M | 7.45M | 10.23M | 9.29M | 4.70M | -35.98M | 13.48M | 10.83M | 6.72M | 5.79M | 13.96M | 13.18M | 6.78M | 7.76M | 15.94M | 16.58M | 10.49M | 12.88M | 22.12M | 19.61M | 14.26M | 15.21M | 27.86M | 26.54M | 15.27M | 18.48M | 32.49M | 32.99M | 18.47M | 20.08M | 39.79M | 33.74M | 21.06M | 24.57M | 41.33M | 33.94M | 22.56M |
|
EBIT
|
11.79M | 10.93M | 6.83M | 2.41M | 10.07M | 10.91M | 8.52M | 5.62M | 7.08M | 11.74M | 0.51M | 6.00M | 8.26M | 8.28M | 5.38M | 6.17M | 9.62M | 9.85M | 4.95M | 6.00M | 10.84M | 9.51M | 1.88M | 8.94M | 13.09M | 12.16M | 6.00M | 7.45M | 10.23M | 9.29M | 4.70M | -35.98M | 13.48M | 10.83M | 6.72M | 5.79M | 13.96M | 13.18M | 6.78M | 7.76M | 15.94M | 16.58M | 10.49M | 12.88M | 22.12M | 19.61M | 14.26M | 15.21M | 27.86M | 26.54M | 15.27M | 18.48M | 32.49M | 32.99M | 18.47M | 20.08M | 39.79M | 33.74M | 21.06M | 24.57M | 41.33M | 33.94M | 22.56M |
|
Interest & Investment Income
|
0.11M | 0.10M | 0.07M | 0.06M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | -0.01M | -0.01M | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | -0.00M | 0.08M | -0.32M | 0.31M | 0.12M | 0.03M | 0.13M | -0.48M | 0.48M | 0.33M | 0.48M | 0.16M | 0.23M | 0.18M | 0.13M | -0.36M | -0.76M | -0.45M | 0.47M | 0.41M | 0.34M | -0.29M | 0.85M | 0.49M | 0.16M | 0.67M | 0.44M | -0.63M | 0.94M | 0.72M | 0.46M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | -0.00M | 0.08M | -0.32M | 0.31M | 0.12M | 0.03M | 0.13M | -0.48M | 0.48M | 0.33M | 0.48M | 0.16M | 0.23M | 0.18M | 0.13M | -0.36M | -0.76M | -0.45M | 0.47M | 0.41M | 0.34M | -0.29M | 0.85M | 0.49M | 0.16M | 0.67M | 0.44M | -0.63M | 0.94M | 0.72M | 0.46M |
|
EBT
|
11.89M | 11.02M | 6.90M | 2.48M | 10.13M | 10.93M | 8.54M | 5.64M | 7.11M | 11.78M | 0.54M | 5.99M | 8.25M | 8.27M | 5.39M | 6.16M | 9.63M | 9.83M | 4.96M | 6.03M | 10.87M | 9.49M | 1.86M | 8.15M | 12.37M | 11.54M | 5.36M | 6.78M | 9.48M | 8.47M | 3.84M | -36.87M | 12.54M | 10.10M | 5.60M | 5.29M | 13.31M | 12.54M | 6.32M | 6.78M | 16.04M | 16.56M | 10.59M | 12.67M | 22.00M | 19.46M | 14.07M | 14.44M | 26.17M | 24.71M | 14.19M | 17.52M | 31.68M | 31.98M | 18.16M | 19.32M | 38.69M | 32.99M | 20.28M | 22.42M | 39.01M | 30.83M | 19.58M |
|
Tax Provisions
|
4.55M | 4.19M | 2.65M | 0.58M | 3.78M | 4.22M | 3.26M | 3.04M | 2.75M | 4.54M | -0.80M | 1.83M | 3.13M | 3.06M | 1.91M | 1.86M | 3.61M | 3.69M | 1.81M | 2.13M | 4.07M | 3.81M | 1.04M | 3.29M | 4.76M | 4.35M | 1.81M | 2.57M | 3.65M | 3.26M | -13.30M | 0.49M | 3.42M | 2.69M | 1.47M | 1.52M | 3.51M | 3.29M | 1.78M | 2.02M | 4.25M | 4.37M | 2.66M | 3.59M | 5.37M | 5.33M | 3.87M | 3.86M | 6.48M | 6.71M | 3.45M | 5.90M | 8.25M | 8.77M | 3.27M | 5.49M | 9.81M | 8.87M | 5.26M | 6.09M | 9.83M | 8.23M | 5.27M |
|
Profit After Tax
|
7.34M | 6.83M | 4.25M | 1.89M | 6.73M | 6.90M | 5.55M | 3.50M | 4.38M | 7.23M | 1.35M | 4.17M | 5.11M | 5.21M | 3.48M | 4.29M | 6.02M | 6.15M | 3.15M | 3.90M | 6.79M | 5.68M | 0.81M | 4.86M | 7.60M | 7.19M | 3.55M | 4.21M | 5.83M | 5.21M | 17.14M | -37.36M | 9.12M | 7.41M | 4.13M | 3.77M | 9.81M | 9.25M | 4.55M | 4.76M | 11.79M | 12.19M | 7.92M | 9.08M | 16.63M | 14.13M | 10.20M | 10.58M | 19.70M | 18.00M | 10.73M | 11.61M | 23.43M | 23.22M | 14.88M | 13.83M | 28.88M | 24.12M | 15.02M | 16.33M | 29.18M | 22.60M | 14.31M |
|
Income from Continuing Operations
|
7.34M | 6.83M | 4.25M | 1.89M | 6.35M | 6.72M | 5.29M | 2.61M | 4.37M | 7.23M | 1.35M | 4.15M | 5.11M | 5.21M | 3.48M | 4.29M | 6.02M | 6.15M | 3.15M | 3.90M | 6.79M | 5.68M | 0.81M | 4.86M | 7.60M | 7.19M | 3.55M | 4.21M | 5.83M | 5.21M | 17.14M | -37.36M | 9.12M | 7.41M | 4.13M | 3.77M | 9.81M | 9.25M | 4.55M | 4.76M | 11.79M | 12.19M | 7.92M | 9.08M | 16.63M | 14.13M | 10.20M | 10.58M | 19.70M | 18.00M | 10.73M | 11.61M | 23.43M | 23.22M | 14.88M | 13.83M | 28.88M | 24.12M | 15.02M | 16.33M | 29.18M | 22.60M | 14.31M |
|
Consolidated Net Income
|
7.34M | 6.83M | 4.25M | 1.89M | 0.37M | 0.18M | 0.27M | 0.23M | 0.02M | | | | | | | | 6.02M | 6.15M | 3.15M | 3.90M | 6.79M | 5.68M | 0.81M | 4.86M | 7.60M | 7.19M | 3.55M | 4.21M | 5.83M | 5.21M | 17.14M | -37.36M | 9.12M | 7.41M | 4.13M | 3.77M | 9.81M | 9.25M | 4.55M | 4.76M | 11.79M | 12.19M | 7.92M | 9.08M | 16.63M | 14.13M | 10.20M | 10.58M | 19.70M | 18.00M | 10.73M | 11.61M | 23.43M | 23.22M | 14.88M | 13.83M | 28.88M | 24.12M | 15.02M | 16.33M | 29.18M | 22.60M | 14.31M |
|
Income towards Parent Company
|
7.34M | 6.83M | 4.25M | 1.89M | 0.37M | 0.18M | 0.27M | 0.23M | 0.02M | | | | | | | | 6.02M | 6.15M | 3.15M | 3.90M | 6.79M | 5.68M | 0.81M | 4.86M | 7.60M | 7.19M | 3.55M | 4.21M | 5.83M | 5.21M | 17.14M | -37.36M | 9.12M | 7.41M | 4.13M | 3.77M | 9.81M | 9.25M | 4.55M | 4.76M | 11.79M | 12.19M | 7.92M | 9.08M | 16.63M | 14.13M | 10.20M | 10.58M | 19.70M | 18.00M | 10.73M | 11.61M | 23.43M | 23.22M | 14.88M | 13.83M | 28.88M | 24.12M | 15.02M | 16.33M | 29.18M | 22.60M | 14.31M |
|
Net Income towards Common Stockholders
|
7.34M | 6.83M | 4.25M | 1.89M | 0.37M | 0.18M | 0.27M | 0.23M | 0.02M | | | | | | | | 6.02M | 6.15M | 3.15M | 3.90M | 6.79M | 5.68M | 0.81M | 4.86M | 7.60M | 7.19M | 3.55M | 4.21M | 5.83M | 5.21M | 17.14M | -37.36M | 9.12M | 7.41M | 4.13M | 3.77M | 9.81M | 9.25M | 4.55M | 4.76M | 11.79M | 12.19M | 7.92M | 9.08M | 16.63M | 14.13M | 10.20M | 10.58M | 19.70M | 18.00M | 10.73M | 11.61M | 23.43M | 23.22M | 14.88M | 13.83M | 28.88M | 24.12M | 15.02M | 16.33M | 29.18M | 22.60M | 14.31M |
|
EPS (Basic)
|
0.72 | 0.67 | 0.41 | 0.18 | 0.65 | 0.67 | 0.54 | 0.02 | 0.42 | 0.69 | 0.13 | 0.40 | 0.49 | 0.49 | 0.33 | 0.41 | 0.57 | 0.58 | 0.30 | 0.37 | 0.64 | 0.54 | 0.08 | 0.46 | 0.72 | 0.68 | 0.34 | 0.40 | 0.55 | 0.49 | 1.62 | -3.52 | 0.86 | 0.69 | 0.39 | 0.18 | 0.92 | 0.87 | 0.43 | 0.23 | 0.56 | 0.58 | 0.38 | 0.43 | 0.79 | 0.67 | 0.49 | 0.51 | 0.94 | 0.86 | 0.52 | 0.56 | 1.12 | 1.11 | 0.72 | 0.66 | 1.39 | 1.16 | 0.72 | 0.78 | 1.41 | 1.09 | 0.69 |
|
EPS (Weighted Average and Diluted)
|
0.71 | 0.66 | 0.41 | 0.18 | 0.65 | 0.67 | 0.53 | 0.02 | 0.42 | 0.69 | 0.13 | 0.39 | 0.48 | 0.49 | 0.33 | 0.40 | 0.57 | 0.58 | 0.30 | 0.37 | 0.64 | 0.54 | 0.08 | 0.46 | 0.72 | 0.68 | 0.34 | 0.40 | 0.55 | 0.49 | 1.61 | -3.51 | 0.85 | 0.69 | 0.39 | 0.18 | 0.92 | 0.87 | 0.43 | 0.22 | 0.55 | 0.57 | 0.37 | 0.43 | 0.79 | 0.67 | 0.48 | 0.50 | 0.94 | 0.86 | 0.51 | 0.55 | 1.12 | 1.10 | 0.71 | 0.66 | 1.38 | 1.16 | 0.72 | 0.78 | 1.40 | 1.08 | 0.69 |
|
Shares Outstanding (Weighted Average)
|
10.25M | 10.26M | 10.26M | 10.26M | 10.31M | 10.32M | 10.33M | 10.34M | 10.43M | 10.46M | 10.47M | 10.46M | 10.52M | 10.55M | 10.55M | 10.54M | 10.57M | 10.56M | 10.56M | 10.57M | 10.58M | 10.56M | 10.53M | 10.52M | 10.51M | 10.54M | 10.54M | 10.54M | 10.58M | 10.61M | 10.61M | 10.61M | 10.65M | 10.68M | 10.67M | 21.31M | 10.60M | 10.59M | 10.58M | 21.16M | 21.03M | 21.06M | 21.04M | 21.02M | 21.03M | 21.01M | 20.97M | 20.95M | 20.91M | 20.86M | 20.85M | 20.85M | 20.91M | 20.91M | 20.86M | 20.86M | 20.82M | 20.79M | 20.78M | 20.80M | 20.72M | 20.74M | 20.74M |
|
Shares Outstanding (Diluted Average)
|
10.31M | 10.33M | 10.36M | 10.35M | 10.36M | 10.37M | 10.41M | 10.41M | 10.50M | 10.52M | 10.54M | 10.54M | 10.57M | 10.59M | 10.60M | 10.60M | 10.61M | 10.62M | 10.62M | 10.63M | 10.63M | 10.61M | 10.59M | 10.58M | 10.56M | 10.59M | 10.60M | 10.60M | 10.62M | 10.65M | 10.65M | 10.64M | 10.68M | 10.72M | 10.73M | 21.45M | 10.67M | 10.66M | 10.66M | 21.31M | 21.29M | 21.27M | 21.28M | 21.26M | 21.18M | 21.17M | 21.14M | 21.14M | 21.03M | 21.00M | 21.00M | 21.01M | 21.01M | 21.03M | 21.00M | 21.01M | 20.91M | 20.90M | 20.90M | 20.94M | 20.81M | 20.85M | 20.85M |
|
EBITDA
|
11.79M | 10.93M | 6.83M | 2.41M | 10.07M | 10.91M | 8.52M | 5.62M | 7.08M | 11.74M | 0.51M | 6.00M | 8.26M | 8.28M | 5.38M | 6.17M | 9.62M | 9.85M | 4.95M | 6.00M | 10.84M | 9.51M | 1.88M | 8.94M | 13.09M | 12.16M | 6.00M | 7.45M | 10.23M | 9.29M | 4.70M | -35.98M | 13.48M | 10.83M | 6.72M | 5.79M | 13.96M | 13.18M | 6.78M | 7.76M | 15.94M | 16.58M | 10.49M | 12.88M | 22.12M | 19.61M | 14.26M | 15.21M | 27.86M | 26.54M | 15.27M | 18.48M | 32.49M | 32.99M | 18.47M | 20.08M | 39.79M | 33.74M | 21.06M | 24.57M | 41.33M | 33.94M | 22.56M |
|
Tax Rate
|
38.30% | 38.03% | 38.38% | 23.60% | 37.32% | 38.57% | 38.13% | 53.78% | 38.61% | 38.60% | -147.79% | 30.61% | 38.01% | 37.00% | 35.46% | 30.25% | 37.51% | 37.49% | 36.57% | 35.28% | 37.50% | 40.19% | 56.11% | 40.39% | 38.51% | 37.71% | 33.77% | 37.89% | 38.51% | 38.50% | -345.97% | -1.32% | 27.26% | 26.63% | 26.22% | 28.74% | 26.35% | 26.22% | 28.09% | 29.76% | 26.49% | 26.41% | 25.17% | 28.31% | 24.42% | 27.39% | 27.50% | 26.76% | 24.75% | 27.15% | 24.34% | 33.70% | 26.03% | 27.42% | 18.03% | 28.42% | 25.35% | 26.90% | 25.94% | 27.18% | 25.20% | 26.70% | 26.91% |