|
Revenue
|
17.84M | 22.40M | 30.55M | 31.36M | 26.46M | 38.26M | 23.01M | 36.27M | 33.23M | 41.53M | 37.07M | 38.91M | 34.41M | 35.52M | 37.65M | 43.53M | 19.75M | 33.04M | 37.69M | 35.25M | 25.75M | 37.84M | 40.75M | 32.70M | 26.50M | 41.28M | 32.41M | 35.11M | 27.91M | 37.99M | 37.46M | 31.38M | 25.29M | 22.79M | 33.51M | 35.44M | 1.89M | 33.15M | 26.72M | 24.99M | 17.45M | 33.62M | 32.94M | 33.61M | 8.74M | 26.36M | 33.36M | 32.48M | 24.21M | 46.53M | 45.09M | 45.05M | 15.48M | 31.79M | 31.71M | 21.37M | 19.79M | 30.02M | 15.77M | 20.96M | 6.86M | 26.25M | 25.08M | 17.64M | 10.90M | 24.79M | 25.60M |
|
Cost of Revenue
|
14.50M | 18.43M | 23.42M | 25.75M | 21.62M | 29.13M | 19.18M | 27.88M | 25.45M | 32.73M | 29.08M | 30.54M | 26.66M | 29.74M | 30.83M | 36.84M | 18.12M | 26.94M | 29.25M | 28.09M | 21.08M | 31.72M | 34.34M | 27.12M | 21.52M | 30.80M | 25.99M | 29.14M | 24.15M | 31.10M | 30.13M | 23.83M | 19.64M | 19.32M | 26.29M | 31.82M | 2.58M | 30.13M | 25.46M | 22.74M | 17.64M | 30.71M | 27.56M | 28.02M | 8.91M | 23.80M | 30.79M | 31.73M | 22.38M | 43.51M | 43.27M | 40.71M | 15.17M | 31.15M | 28.93M | 20.35M | 20.07M | 28.84M | 15.92M | 20.71M | 6.46M | 22.98M | 23.16M | 16.53M | 10.81M | 23.52M | 23.58M |
|
Gross Profit
|
3.34M | 3.97M | 7.13M | 5.60M | 4.84M | 9.13M | 3.82M | 8.39M | 7.77M | 8.81M | 7.99M | 8.37M | 7.75M | 5.79M | 6.82M | 6.70M | 1.63M | 6.10M | 8.44M | 7.16M | 4.67M | 6.12M | 6.41M | 5.58M | 4.99M | 10.48M | 6.42M | 5.97M | 3.77M | 6.89M | 7.33M | 7.55M | 5.65M | 3.46M | 7.22M | 3.62M | -0.70M | 3.02M | 1.26M | 2.24M | -0.19M | 2.91M | 5.37M | 5.59M | -0.17M | 2.56M | 2.57M | 0.75M | 1.83M | 3.03M | 1.82M | 4.34M | 0.31M | 0.63M | 2.78M | 1.03M | -0.28M | 1.18M | -0.15M | 0.25M | 0.40M | 3.27M | 1.92M | 1.11M | 0.08M | 1.27M | 2.02M |
|
Selling, General & Administrative
|
-0.20M | -0.28M | -0.49M | 3.00M | -0.44M | 0.64M | 1.08M | 0.91M | 0.86M | 0.72M | 0.46M | 0.48M | 1.04M | 0.69M | 0.70M | 0.93M | 0.89M | 0.89M | 0.96M | 1.84M | 0.91M | 0.99M | 1.00M | 1.97M | 1.71M | 1.83M | 3.81M | 2.31M | 4.35M | 2.72M | 2.60M | 2.76M | 2.78M | 2.69M | 2.85M | 2.99M | 3.81M | 3.03M | 2.83M | 3.43M | 2.98M | 2.41M | 2.02M | 2.37M | 2.70M | 3.36M | 2.39M | 2.71M | 2.56M | 2.60M | 2.02M | 2.39M | 3.30M | 1.87M | 3.37M | 1.52M | 2.50M | 1.32M | 2.33M | 2.92M | 3.90M | 2.72M | 3.38M | 4.80M | 3.46M | 3.04M | 3.02M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.20M | 132.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | 0.00M | -1.13M | | | | | | | |
|
Operating Expenses
|
-0.20M | -0.28M | -0.49M | 3.00M | -0.44M | 0.64M | 1.08M | 0.91M | 0.86M | 0.72M | 0.46M | 0.48M | 1.04M | 0.69M | 0.70M | 0.93M | 0.89M | 0.89M | 0.96M | 1.84M | 0.91M | 0.99M | 1.00M | 1.97M | 1.71M | 1.83M | 3.81M | 2.31M | 4.35M | 2.72M | 2.60M | 2.76M | 2.78M | 2.69M | 2.85M | 2.99M | 3.81M | 3.03M | 2.83M | 3.43M | 2.98M | 2.41M | 2.02M | 2.37M | 2.70M | 3.36M | 2.39M | 2.71M | 2.56M | 2.60M | 2.02M | 2.39M | 3.30M | 1.87M | 3.37M | 1.52M | 2.50M | 1.32M | 2.33M | 2.92M | 3.90M | 2.72M | 3.38M | 4.80M | 3.46M | 3.04M | 3.02M |
|
Operating Income
|
3.14M | 3.69M | 6.63M | 4.54M | 4.40M | 7.41M | 2.72M | 7.46M | 6.84M | 8.09M | 7.53M | 7.65M | 6.71M | 5.10M | 6.16M | 3.01M | 0.74M | 5.21M | 7.56M | 5.33M | 3.76M | 5.13M | 4.93M | 3.59M | 3.28M | 8.65M | 2.60M | 3.67M | -0.58M | 4.17M | 4.73M | 4.63M | 2.87M | 0.76M | 2.72M | -1.67M | -4.52M | -0.01M | -1.57M | -5.08M | -3.17M | 0.53M | 3.35M | 3.19M | -2.87M | -0.80M | 0.18M | -1.97M | -0.72M | 0.43M | -0.20M | 1.95M | -2.99M | -1.24M | -0.59M | -0.49M | -2.77M | -0.52M | -2.48M | -3.80M | -3.50M | 0.55M | -1.46M | -3.79M | -3.38M | -1.76M | -0.99M |
|
EBIT
|
3.14M | 3.69M | 6.63M | 4.54M | 4.40M | 7.41M | 2.72M | 7.46M | 6.84M | 8.09M | 7.53M | 7.65M | 6.71M | 5.10M | 6.16M | 3.01M | 0.74M | 5.21M | 7.56M | 5.33M | 3.76M | 5.13M | 4.93M | 3.59M | 3.28M | 8.65M | 2.60M | 3.67M | -0.58M | 4.17M | 4.73M | 4.63M | 2.87M | 0.76M | 2.72M | -1.67M | -4.52M | -0.01M | -1.57M | -5.08M | -3.17M | 0.53M | 3.35M | 3.19M | -2.87M | -0.80M | 0.18M | -1.97M | -0.72M | 0.43M | -0.20M | 1.95M | -2.99M | -1.24M | -0.59M | -0.49M | -2.77M | -0.52M | -2.48M | -3.80M | -3.50M | 0.55M | -1.46M | -3.79M | -3.38M | -1.76M | -0.99M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -879.00 | | | | | | | | | | 0.03M | -0.00M | -0.00M | 590.00 | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.01M | 0.01M | 0.04M | 0.04M | 0.07M | 0.05M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | -0.02M | 0.01M | 0.00M | 0.06M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.14M | 0.05M | 0.09M | 0.03M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | 0.17M | 474.00 | | | | | 0.23M | 0.05M | 0.21M | 0.07M | | | | | 0.04M | 101.00 | 410.00 | 306.00 | 0.25M | -0.00M | -0.01M | -0.00M | | 0.24M | -0.00M | 0.03M | 0.14M | -0.03M | -0.48M | 0.08M | -3.64M | 4.51M | 1.94M | 3.07M | 0.39M | 0.96M | -0.62M | 0.69M | 0.15M | -0.17M | 0.66M | 209.00 | 34.00 | 15.00 | 2.00 | -0.01M | 0.00M | 795.00 | 303.00 |
|
Non Operating Income
|
-0.06M | -0.32M | -0.17M | | | | | | | | | | 6.71M | 5.10M | 6.16M | 3.01M | 0.74M | 5.21M | 7.56M | 5.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
3.07M | 3.37M | 6.46M | 4.48M | 4.27M | 7.30M | 2.63M | 7.32M | 6.72M | 7.97M | 7.32M | 7.44M | 6.51M | 4.88M | 5.95M | 2.80M | 0.54M | 5.00M | 7.51M | 5.06M | 3.49M | 4.90M | 4.62M | 3.12M | 2.91M | 7.57M | 2.26M | 2.93M | -1.27M | 3.52M | 4.07M | 4.11M | 2.25M | 0.07M | 2.08M | -2.08M | -4.63M | -0.44M | -1.94M | -5.39M | -3.37M | 0.53M | 3.11M | 3.03M | -2.96M | -1.06M | -0.49M | -2.14M | -4.44M | 4.67M | 1.47M | 4.75M | -2.84M | -0.53M | -1.46M | -0.04M | -2.73M | -0.90M | -1.98M | -3.99M | -3.71M | 0.34M | -1.63M | -3.96M | -3.50M | -1.90M | -1.14M |
|
Tax Provisions
|
-0.77M | -0.90M | -1.65M | 7.99M | -1.14M | 1.95M | 0.86M | 2.01M | 1.87M | 2.10M | 1.88M | 1.94M | 1.83M | 1.27M | 1.57M | 0.79M | 0.23M | 1.34M | 1.98M | 1.54M | 0.96M | 1.33M | 1.25M | 0.90M | 0.81M | 1.98M | 0.57M | 0.77M | 0.64M | 0.94M | 1.03M | 1.04M | 0.54M | 0.06M | 0.51M | 2.41M | -0.54M | -0.55M | -0.54M | -0.22M | -0.65M | 0.68M | 1.37M | 1.39M | -0.53M | 0.39M | 0.57M | 0.26M | 0.49M | 5.12M | 0.44M | 0.60M | -0.35M | -0.24M | 0.79M | 10.69M | | 0.35M | -0.00M | -0.00M | 0.04M | 0.42M | 0.35M | 0.08M | | 0.05M | 0.31M |
|
Profit After Tax
|
2.30M | 2.47M | 4.81M | 3.13M | 3.13M | 5.35M | 1.76M | 5.31M | 4.85M | 5.86M | 5.43M | 5.50M | 4.68M | 3.61M | 4.38M | 2.00M | 0.30M | 3.66M | 5.53M | 3.52M | 2.53M | 3.57M | 3.37M | 2.23M | 2.11M | 5.59M | 1.69M | 2.16M | -1.37M | 2.58M | 3.03M | 3.07M | 1.71M | 0.02M | 1.57M | -1.64M | -4.09M | 0.11M | -1.40M | -5.16M | -2.72M | 0.45M | 2.34M | 2.16M | -2.44M | -0.98M | -0.52M | -1.62M | -4.34M | -0.45M | 1.54M | 4.16M | -2.49M | -0.29M | -1.89M | -11.91M | -2.73M | -1.25M | -1.98M | -3.98M | -3.75M | -0.08M | -1.97M | -4.04M | -3.50M | -1.95M | -1.45M |
|
Income from Continuing Operations
|
3.85M | 4.27M | 8.11M | -3.51M | 5.40M | 5.35M | 1.76M | 5.31M | 4.85M | 5.86M | 5.43M | 5.50M | 4.68M | 3.61M | 4.38M | 2.00M | 0.30M | 3.66M | 5.53M | 3.52M | 2.53M | 3.57M | 3.37M | 2.23M | 2.11M | 5.59M | 1.69M | 2.16M | -1.91M | 2.58M | 3.03M | 3.07M | 1.71M | 0.02M | 1.57M | -4.49M | -4.09M | 0.11M | -1.40M | -5.16M | -2.72M | -0.15M | 1.74M | 1.64M | -2.44M | -1.45M | -1.07M | -2.40M | -4.93M | -0.45M | 1.03M | 4.16M | -2.49M | -0.29M | -2.25M | -10.73M | -2.73M | -1.25M | -1.98M | -3.98M | -3.75M | -0.08M | -1.97M | -4.04M | -3.50M | -1.95M | -1.45M |
|
Consolidated Net Income
|
3.85M | 4.27M | 8.11M | -3.51M | 5.40M | 5.35M | 1.76M | 5.31M | 4.85M | 5.86M | 5.43M | 5.50M | 4.68M | 3.61M | 4.38M | 2.00M | 0.30M | 3.66M | 5.53M | 3.52M | 2.53M | 3.57M | 3.37M | 2.23M | 2.11M | 5.59M | 1.69M | 2.16M | -1.91M | 2.58M | 3.03M | 3.07M | 1.71M | 0.02M | 1.57M | -4.49M | -4.09M | 0.11M | -1.40M | -5.16M | -2.72M | -0.15M | 1.74M | 1.64M | -2.44M | -1.45M | -1.07M | -2.40M | -4.93M | -0.45M | 1.03M | 4.16M | -2.49M | -0.29M | -2.25M | -10.73M | -2.73M | -1.25M | -1.98M | -3.98M | -3.75M | -0.08M | -1.97M | -4.04M | -3.50M | -1.95M | -1.45M |
|
Income towards Parent Company
|
3.85M | 4.27M | 8.11M | -3.51M | 5.40M | 5.35M | 1.76M | 5.31M | 4.85M | 5.86M | 5.43M | 5.50M | 4.68M | 3.61M | 4.38M | 2.00M | 0.30M | 3.66M | 5.53M | 3.52M | 2.53M | 3.57M | 3.37M | 2.23M | 2.11M | 5.59M | 1.69M | 2.16M | -1.91M | 2.58M | 3.03M | 3.07M | 1.71M | 0.02M | 1.57M | -4.49M | -4.09M | 0.11M | -1.40M | -5.16M | -2.72M | -0.15M | 1.74M | 1.64M | -2.44M | -1.45M | -1.07M | -2.40M | -4.93M | -0.45M | 1.03M | 4.16M | -2.49M | -0.29M | -2.25M | -10.73M | -2.73M | -1.25M | -1.98M | -3.98M | -3.75M | -0.08M | -1.97M | -4.04M | -3.50M | -1.95M | -1.45M |
|
Net Income towards Common Stockholders
|
3.85M | 4.27M | 8.11M | -3.51M | 5.40M | 5.35M | 1.76M | 5.31M | 4.85M | 5.86M | 5.43M | 5.50M | 4.68M | 3.61M | 4.38M | 2.00M | 0.30M | 3.66M | 5.53M | 3.52M | 2.53M | 3.57M | 3.37M | 2.23M | 2.11M | 5.59M | 1.69M | 2.16M | -1.91M | 2.58M | 3.03M | 3.07M | 1.71M | 0.02M | 1.57M | -4.49M | -4.09M | 0.11M | -1.40M | -5.16M | -2.72M | 0.45M | 1.74M | 1.64M | -2.44M | -0.98M | -0.52M | -1.62M | -4.34M | -0.45M | 1.54M | 4.16M | -2.49M | -0.29M | -2.10M | -11.09M | -2.73M | -1.25M | -1.98M | -3.98M | -3.75M | -0.08M | -1.97M | -4.04M | -3.50M | -1.95M | -1.45M |
|
EPS (Basic)
|
0.02M | 0.01M | 0.01M | -0.29 | 0.03M | 0.30 | 0.10 | 0.30 | 0.26 | 0.32 | 0.30 | 0.30 | 0.25 | 0.20 | 0.24 | 0.11 | 0.02 | 0.20 | 0.30 | 0.19 | 0.13 | 0.19 | 0.18 | 0.12 | 0.10 | 0.28 | 0.08 | 0.11 | -0.06 | 0.12 | 0.14 | 0.14 | 0.08 | 0.00 | 0.07 | -0.07 | -0.19 | 0.01 | -0.07 | -0.24 | -0.12 | 0.02M | 0.08 | 0.10 | -0.11 | -0.04 | -0.02 | -0.06 | -0.12 | -0.01 | 0.03 | 0.45 | -0.25 | -0.03 | -0.19 | -1.11 | -0.27 | -0.12 | -0.20 | -0.40 | -0.37 | -0.01 | -0.20 | -0.40 | -0.35 | -0.16 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
0.02M | 0.01M | 0.01M | -0.29 | 0.03M | 0.30 | 0.10 | 0.30 | 0.26 | 0.32 | 0.30 | 0.30 | 0.25 | 0.20 | 0.24 | 0.11 | | | | 0.19 | 0.13 | 0.19 | 0.18 | 0.12 | 0.10 | 0.28 | 0.08 | 0.11 | -0.06 | 0.12 | 0.14 | 0.14 | | | | | | 0.01M | | | | 0.02M | | | | | | | -0.12 | -0.01 | 0.03 | 0.45 | -0.25 | -0.03 | -0.21 | -1.11 | -0.27 | -0.12 | -0.20 | -0.40 | -0.37 | -0.01 | -0.20 | -0.40 | -0.35 | -0.16 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
200.00 | 420.00 | 840.00 | 12.22M | 210.00 | 510.00 | 600.00 | 17.44M | 260.00 | 18.35M | 18.35M | 18.35M | 18.45M | 18.46M | 18.46M | 18.46M | 18.46M | 18.46M | 18.46M | 18.46M | 18.75M | 18.75M | 18.92M | 19.27M | | | | | | | | | | | | | | 10.00 | | 21.62M | 22.02M | 20.00 | 22.03M | | | 24.44M | 25.82M | 26.50M | 36.16M | 46.64M | 54.20M | 9.13M | 9.92M | 9.92M | 9.99M | 9.97M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | | |
|
Shares Outstanding (Diluted Average)
|
200.00 | 420.00 | 840.00 | 12.23M | 210.00 | 18.11M | 600.00 | 17.44M | 260.00 | 18.35M | 18.35M | 18.35M | | | | 18.46M | | | | 18.46M | | | 18.92M | 19.27M | | | | | | | | | | | | | | 10.00 | | | | 20.00 | | | | | | | 36.16M | 46.64M | 54.20M | 9.13M | 9.92M | 9.92M | 9.99M | 9.97M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | | |
|
EBITDA
|
2.25M | 2.38M | 4.86M | 3.12M | 3.14M | 5.67M | 3.28M | 6.63M | 5.52M | 7.65M | 6.59M | 6.19M | 5.35M | 3.70M | 4.12M | 2.39M | 1.27M | 5.89M | 6.42M | 4.26M | 1.16M | 3.86M | 3.39M | 3.18M | 1.44M | 6.43M | -5.50M | -1.50M | -0.48M | -2.06M | 1.77M | -3.70M | 2.66M | 3.30M | 5.36M | 1.24M | 3.29M | 9.49M | -8.40M | -4.68M | 0.57M | -3.10M | -2.47M | 4.43M | -5.03M | -0.86M | 6.15M | 5.98M | -5.81M | 2.96M | 0.72M | 7.78M | -1.56M | -11.81M | -13.06M | -8.15M | -0.23M | -10.32M | -0.83M | -1.61M | -4.05M | -0.83M | 0.87M | -8.27M | -3.27M | -1.52M | -0.27M |
|
Interest Expenses
|
| | | | | 0.17M | 0.14M | 0.16M | 0.13M | 0.14M | 0.22M | 0.21M | 0.20M | 0.22M | 0.22M | 0.23M | 0.23M | 0.25M | 0.24M | 0.27M | 0.28M | 0.27M | 0.34M | 0.56M | 0.65M | 1.14M | 0.57M | 0.81M | 0.72M | 0.70M | 0.68M | 0.53M | 0.68M | 0.70M | 0.65M | 0.41M | 0.40M | 0.41M | 0.37M | 0.31M | 0.26M | 0.24M | 0.24M | 0.20M | 0.24M | 0.24M | 0.26M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.27M | 0.26M | 0.26M | 0.24M | 0.25M | 0.27M | 0.25M | 0.22M | 0.21M | 0.21M | 0.17M | 0.17M | 0.13M | 0.14M | 0.15M |
|
Tax Rate
|
-25.20% | -26.65% | -25.50% | 178.34% | -26.70% | 26.67% | 32.89% | 27.51% | 27.83% | 26.42% | 25.76% | 26.06% | 28.07% | 26.08% | 26.39% | 28.41% | 43.43% | 26.81% | 26.34% | 30.48% | 27.45% | 27.14% | 27.00% | 28.68% | 27.67% | 26.12% | 25.27% | 26.30% | -50.08% | 26.70% | 25.41% | 25.24% | 24.13% | 78.31% | 24.32% | -116.06% | 11.65% | 125.05% | 27.70% | 4.17% | 19.22% | 127.61% | 43.96% | 45.81% | 17.77% | -36.48% | -115.78% | -12.13% | -11.01% | 109.71% | 30.11% | 12.54% | 12.30% | 45.85% | -54.54% | -29,698.28% | | -38.93% | 0.16% | 0.03% | -0.99% | 122.93% | -21.23% | -2.02% | | -2.46% | -26.83% |