|
Revenue
|
1.29M | 1.29M | 1.56M | 2.28M | 2.76M | 3.31M | 3.93M | 4.78M | 6.82M | 8.62M | 11.55M | 17.67M | 21.13M | 24.35M | 34.33M | 37.09M | 42.88M | 48.87M | 53.86M | 58.94M | 64.50M | 70.51M | 70.88M | 70.46M | 76.07M | 76.46M | 77.83M | 79.16M | 75.45M | 79.79M | 76.53M | 76.74M | 71.72M | 62.89M | 64.69M |
|
Depreciation & Amortization - Total
|
0.16M | | | | | | | | | | | | | | | | 8.80M | 9.80M | 10.90M | 12.10M | 13.70M | 15.00M | 15.70M | 16.10M | 16.50M | 16.50M | 16.50M | 16.80M | 16.90M | 17.30M | 17.70M | 18.00M | 18.20M | 18.30M | 18.20M |
|
Wages, Salaries and Other
|
| 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.75M | 1.47M | 0.98M | 1.29M | 1.48M | 1.47M | 1.44M | 1.98M | 1.92M | 2.59M | 2.16M | 3.15M | 3.35M | 3.01M | 3.34M | 4.49M | 5.60M | 5.60M | 5.31M | 6.45M | 8.78M | 8.71M | 10.80M | 10.23M | 10.37M | 10.57M | 10.98M | 10.91M | 9.56M | 9.66M | 9.33M | 8.89M | 8.46M | 8.63M | 8.68M |
|
Other Operating Expenses
|
| 0.29M | 0.28M | 0.42M | 0.56M | 0.60M | 0.91M | 0.99M | 1.47M | 1.95M | 2.58M | 3.92M | 5.51M | 7.16M | 10.56M | 9.74M | 0.81M | 0.52M | 1.36M | 1.93M | 2.15M | 2.66M | 3.02M | 3.49M | 5.84M | 5.96M | 6.50M | 7.49M | 6.96M | 7.04M | 7.54M | 7.84M | 11.10M | 7.07M | 8.39M |
|
Operating Expenses
|
1.92M | 1.75M | 1.26M | 1.71M | 2.04M | 2.08M | 2.35M | 2.98M | 3.38M | 4.54M | 4.73M | 7.07M | 8.85M | 10.17M | 13.90M | 14.23M | 15.21M | 15.93M | 17.56M | 20.48M | 24.63M | 26.37M | 29.53M | 29.82M | 32.71M | 33.03M | 33.98M | 35.20M | 33.42M | 34.00M | 34.57M | 34.74M | 37.76M | 33.99M | 35.27M |
|
Operating Income
|
-0.63M | -0.47M | 0.29M | 0.57M | 0.72M | 1.24M | 1.57M | 1.81M | 3.44M | 4.07M | 6.82M | 10.60M | 12.28M | 14.18M | 20.42M | 22.86M | 27.68M | 32.94M | 36.29M | 38.46M | 39.88M | 44.14M | 41.36M | 44.24M | 43.36M | 43.42M | 43.85M | 43.96M | 42.03M | 42.35M | 41.96M | 42.01M | 33.96M | 28.90M | 29.41M |
|
EBIT
|
-0.63M | -0.47M | 0.29M | 0.57M | 0.72M | 1.24M | 1.57M | 1.81M | 3.44M | 4.07M | 6.82M | 10.60M | 12.28M | 14.18M | 20.42M | 22.86M | 27.68M | 32.94M | 36.29M | 38.46M | 39.88M | 44.14M | 41.36M | 44.24M | 43.36M | 43.42M | 43.85M | 43.96M | 42.03M | 42.35M | 41.96M | 42.01M | 33.96M | 28.90M | 29.41M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | | | | | |
|
Interest & Investment Income
|
0.04M | 0.04M | 0.04M | 0.03M | 0.22M | 0.31M | 0.26M | 0.86M | 0.99M | 1.17M | 1.54M | 1.14M | 1.44M | 0.99M | 0.65M | 0.34M | 0.12M | 0.09M | 0.11M | 0.07M | 0.06M | 0.58M | 0.77M | 1.78M | 2.23M | 2.32M | 2.08M | 1.82M | 1.78M | 3.97M | 2.69M | 2.55M | 1.61M | 1.57M | 4.42M |
|
Other Non Operating Income
|
| 0.04M | 0.04M | | | | | | | | | | | | | | | | | | -0.12M | -0.01M | | | 0.02M | | | | | | | | | | |
|
EBT
|
-0.59M | -0.42M | 0.33M | 0.61M | 0.94M | 1.54M | 1.83M | 2.67M | 3.64M | 3.41M | 6.52M | 9.90M | 11.87M | 13.31M | 19.21M | 21.33M | 25.93M | 29.34M | 30.09M | 32.32M | 35.17M | 40.22M | 37.62M | 41.51M | 41.07M | 41.27M | 41.59M | 41.63M | 39.43M | 41.99M | 40.22M | 40.02M | 31.08M | 26.02M | 29.30M |
|
Profit After Tax
|
-0.59M | -0.42M | 0.33M | 0.61M | 0.94M | 1.54M | 1.83M | 2.67M | 3.64M | 3.41M | 6.52M | 9.90M | 11.87M | 13.31M | 19.21M | 21.33M | 25.93M | 29.34M | 30.09M | 28.63M | 35.05M | 40.21M | 37.62M | 41.51M | 41.09M | 41.27M | 41.59M | 41.63M | 39.43M | 41.99M | 40.22M | 40.02M | 31.08M | 26.02M | 29.30M |
|
Income from Continuing Operations
|
-0.59M | -0.42M | 0.33M | 0.61M | 0.94M | 1.54M | 1.83M | 2.67M | 3.64M | 3.41M | 6.52M | 9.90M | 11.87M | 13.31M | 19.21M | 21.33M | 25.93M | 29.34M | 30.09M | 32.32M | 35.17M | 40.22M | 37.62M | 41.51M | 41.07M | 41.27M | 41.59M | 41.63M | 39.43M | 41.99M | 40.22M | 40.02M | 31.08M | 26.02M | 29.30M |
|
Consolidated Net Income
|
-0.59M | -0.42M | 0.33M | 0.61M | 0.94M | 1.54M | 1.83M | 2.67M | 3.64M | 3.41M | 6.52M | 9.90M | 11.87M | 13.31M | 19.21M | 21.33M | 25.93M | 29.34M | 30.09M | 32.32M | 35.17M | 40.22M | 37.62M | 41.51M | 41.07M | 41.27M | 41.59M | 41.63M | 39.43M | 41.99M | 40.22M | 40.02M | 31.08M | 26.02M | 29.30M |
|
Income towards Parent Company
|
-0.59M | -0.42M | 0.33M | 0.61M | 0.94M | 1.54M | 1.83M | 2.67M | 3.64M | 3.41M | 6.52M | 9.90M | 11.87M | 13.31M | 19.21M | 21.33M | 25.93M | 29.34M | 30.09M | 32.32M | 35.17M | 40.22M | 37.62M | 41.51M | 41.07M | 41.27M | 41.59M | 41.63M | 39.43M | 41.99M | 40.22M | 40.02M | 31.08M | 26.02M | 29.30M |
|
Preferred Dividend Payments
|
| | | 0.32M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.56M | 0.56M | 0.78M | 0.88M | 1.02M |
|
Net Income towards Common Stockholders
|
-0.59M | -0.42M | 0.33M | 0.28M | 0.61M | 1.20M | 1.49M | 2.33M | 3.30M | 3.07M | 6.18M | 9.56M | 11.53M | 12.97M | 18.88M | 21.00M | 25.59M | 29.00M | 29.76M | 28.29M | 34.71M | 39.88M | 37.28M | 41.17M | 40.75M | 40.93M | 41.26M | 41.30M | 39.09M | 41.66M | 39.65M | 39.46M | 30.30M | 25.15M | 28.29M |
|
EPS (Basic)
|
-0.18 | -0.13 | 0.09 | 0.08 | 0.10 | 0.18 | 0.15 | 0.33 | 0.34 | 0.31 | 0.56 | 0.80 | 0.72 | 0.73 | 0.87 | 0.92 | 1.07 | 1.21 | 1.24 | 1.18 | 1.35 | 1.42 | 1.33 | 1.47 | 1.45 | 1.45 | 1.46 | 1.46 | 1.37 | 1.45 | 1.38 | 1.37 | 1.05 | 0.87 | 0.99 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -0.13 | 0.09 | 0.08 | 0.09 | 0.17 | 0.15 | 0.32 | 0.33 | 0.30 | 0.55 | 0.79 | 0.72 | 0.73 | 0.86 | 0.84 | 1.05 | 1.17 | 1.20 | 1.14 | 1.32 | 1.42 | 1.32 | 1.46 | 1.43 | 1.44 | 1.45 | 1.45 | 1.36 | 1.44 | 1.37 | 1.36 | 1.03 | 0.86 | 0.97 |
|
Shares Outstanding (Weighted Average)
|
3.35M | 3.36M | 3.39M | 3.38M | 5.88M | 6.64M | 9.66M | 7.14M | 9.66M | 9.67M | 10.92M | 11.91M | 15.78M | 17.53M | 21.59M | 22.80M | | | | | | | | | | | | | 28.15M | 28.25M | 28.25M | | 28.28M | 28.10M | 28.04M |
|
Shares Outstanding (Diluted Average)
|
3.35M | 3.36M | 3.39M | 3.38M | 6.03M | 6.78M | 9.80M | 7.29M | 9.80M | 9.81M | 11.06M | 12.04M | 15.90M | 17.64M | 21.71M | 25.08M | | | | | | | | | | | | | 28.46M | 28.57M | 28.58M | | 28.59M | 28.45M | 28.40M |
|
EBITDA
|
-0.47M | -0.47M | 0.29M | 0.57M | 0.72M | 1.24M | 1.57M | 1.81M | 3.44M | 4.07M | 6.82M | 10.60M | 12.28M | 14.18M | 20.42M | 22.86M | 36.48M | 42.74M | 47.19M | 50.56M | 53.58M | 59.14M | 57.06M | 60.34M | 59.86M | 59.92M | 60.35M | 60.76M | 58.93M | 59.65M | 59.66M | 60.01M | 52.16M | 47.20M | 47.61M |
|
Interest Expenses
|
| | | | | | | | 0.79M | 1.83M | 1.84M | 1.84M | 1.85M | 1.85M | 1.86M | 1.87M | 1.87M | 3.69M | 6.31M | 6.21M | 4.77M | 4.50M | 4.51M | 4.52M | 4.52M | 4.47M | 4.33M | 4.14M | 4.39M | 4.32M | 4.43M | 4.54M | 4.50M | 4.44M | 4.53M |
|
Shares Outstanding
|
3.53M | 3.50M | 3.50M | 3.50M | 6.78M | 6.79M | 6.79M | 9.78M | 9.81M | 9.81M | 11.37M | 12.64M | 17.04M | 18.61M | 22.17M | 23.94M | 23.93M | 23.93M | 23.93M | 25.61M | 26.11M | 27.97M | 27.97M | 27.97M | 28.03M | 28.04M | 28.04M | 28.14M | 28.33M | 28.33M | 28.33M | 28.33M | 28.38M | 28.02M | 28.02M |