|
Revenue
|
6.09M | 11.86M | 12.91M | 11.20M | 7.24M | 11.75M | 16.11M | 10.84M | 9.30M | 14.23M | 15.05M | 10.71M | 8.01M | 9.73M | 15.34M | 9.27M | 7.98M | 9.48M | 13.29M | 11.48M | 11.94M | 11.19M | 14.46M | 10.52M | 10.42M | 9.50M | 16.72M | 11.06M | 9.41M | 13.34M | 19.93M | 11.23M | 9.07M | 7.86M | 16.69M | 11.83M | 7.06M | 7.62M | 16.24M | 14.03M | 10.32M | 10.46M | 21.62M | 15.10M | 12.92M | 14.06M | 20.92M | 15.00M | 12.58M | 8.14M | 18.95M | 14.62M | 9.81M | 8.23M | 15.90M | 13.21M | 9.27M | 9.05M | 12.61M | 10.37M | 8.65M |
|
Cost of Revenue
|
4.64M | 9.73M | 10.48M | 9.07M | 5.77M | 9.66M | 13.31M | 8.56M | 7.31M | 11.79M | 12.02M | 8.34M | 6.16M | 7.97M | 12.38M | 7.44M | 6.11M | 7.58M | 11.05M | 9.08M | 9.56M | 9.15M | 11.28M | 8.38M | 8.03M | 7.37M | 12.91M | 8.32M | 7.23M | 10.71M | 15.94M | 8.45M | 6.76M | 6.10M | 13.05M | 9.57M | 5.01M | 5.62M | 11.93M | 9.92M | 7.35M | 7.85M | 16.04M | 12.12M | 10.45M | 10.64M | 15.57M | 12.45M | 9.72M | 6.22M | 14.53M | 11.57M | 7.85M | 6.16M | 12.94M | 11.30M | 7.57M | 7.24M | 10.72M | 9.52M | 9.73M |
|
Gross Profit
|
1.45M | 2.13M | 2.43M | 2.12M | 1.47M | 2.09M | 2.81M | 2.27M | 1.99M | 2.44M | 3.03M | 2.37M | 1.85M | 1.76M | 2.95M | 1.82M | 1.87M | 1.90M | 2.24M | 2.40M | 2.38M | 2.04M | 3.18M | 2.14M | 2.39M | 2.13M | 3.81M | 2.74M | 2.19M | 2.64M | 3.99M | 2.79M | 2.31M | 1.76M | 3.64M | 2.26M | 2.05M | 2.01M | 4.31M | 4.11M | 2.96M | 2.61M | 5.58M | 2.99M | 2.46M | 3.42M | 5.35M | 2.55M | 2.86M | 1.92M | 4.41M | 3.05M | 1.96M | 2.06M | 2.95M | 1.91M | 1.69M | 1.82M | 1.89M | 0.85M | -1.08M |
|
Selling, General & Administrative
|
0.48M | 0.42M | 0.40M | 0.38M | 0.43M | 0.46M | 0.23M | 0.34M | 0.34M | 0.47M | 0.37M | 0.33M | 0.39M | 0.45M | 0.40M | 0.46M | 0.46M | 0.51M | 0.47M | 0.38M | 0.54M | 0.53M | 0.54M | 0.17M | 0.55M | 0.45M | 0.47M | 0.55M | 0.45M | 0.62M | 0.60M | 0.45M | 0.56M | 0.41M | 0.76M | 0.41M | 0.65M | 0.76M | 0.71M | 0.38M | 0.69M | 0.90M | 0.97M | 0.65M | 0.99M | 0.68M | 1.13M | 1.21M | 0.83M | 1.10M | 0.96M | 1.09M | 0.95M | 0.97M | 1.03M | 0.95M | 0.81M | 0.94M | 1.01M | 1.10M | 1.40M |
|
Restructuring Costs
|
| | | | | 1.44M | | | | | | | | | | | | | | | | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.89M | 0.95M | 1.00M | 0.78M | 0.87M | -0.49M | 1.02M | 0.76M | 0.88M | 0.99M | 0.97M | 0.81M | 0.91M | 0.90M | -1.80M | 8.89M | 0.88M | 0.92M | -1.93M | 9.36M | 0.95M | 1.28M | -2.21M | 10.81M | 1.05M | 1.13M | -2.25M | 11.07M | 1.17M | 1.30M | -2.58M | 12.39M | 1.27M | 1.30M | -2.89M | 12.49M | 1.41M | 1.40M | 1.69M | 1.61M | 1.64M | 1.78M | 1.98M | 1.80M | 1.94M | 2.04M | 2.21M | 1.62M | 2.04M | 2.03M | 2.20M | 1.57M | 1.80M | 1.82M | 1.87M | 1.28M | 1.74M | 1.65M | 1.57M | 1.19M | 1.30M |
|
Operating Expenses
|
1.37M | 1.37M | 1.39M | 1.16M | 1.30M | 1.42M | 1.25M | 1.10M | 1.22M | 1.46M | 1.34M | 1.13M | 1.31M | 1.35M | -1.40M | 9.35M | 1.34M | 1.44M | -1.46M | 9.73M | 1.49M | 1.69M | -1.67M | 10.98M | 1.60M | 1.58M | -1.79M | 11.61M | 1.62M | 1.92M | -1.98M | 12.83M | 1.83M | 1.70M | -2.13M | 12.89M | 2.06M | 2.17M | 2.40M | 1.99M | 2.34M | 2.67M | 2.94M | 2.45M | 2.93M | 2.73M | 3.33M | 2.83M | 2.87M | 3.13M | 3.16M | 2.66M | 2.75M | 2.79M | 2.90M | 2.22M | 2.55M | 2.59M | 2.58M | 2.29M | 2.71M |
|
Operating Income
|
0.08M | 0.76M | 1.04M | 0.97M | 0.16M | 0.67M | 1.56M | 1.17M | 0.77M | 0.98M | 1.69M | 1.24M | 0.54M | 0.41M | 4.35M | -7.53M | 0.53M | 0.47M | 3.70M | -7.33M | 0.89M | 0.34M | 1.50M | 0.88M | 0.79M | 0.55M | 2.02M | 1.07M | 0.57M | 0.72M | 2.01M | 0.98M | 0.48M | 0.06M | 5.77M | -10.64M | -0.01M | -0.16M | 1.91M | 2.12M | 0.62M | -0.06M | 2.64M | 0.54M | -0.47M | 0.70M | 2.02M | -0.28M | -0.01M | -1.21M | 1.25M | 0.40M | -0.79M | -0.73M | 0.06M | -0.31M | -0.86M | -0.77M | -0.69M | -1.43M | -3.78M |
|
EBIT
|
0.08M | 0.76M | 1.04M | 0.97M | 0.16M | 0.67M | 1.56M | 1.17M | 0.77M | 0.98M | 1.69M | 1.24M | 0.54M | 0.41M | 4.35M | -7.53M | 0.53M | 0.47M | 3.70M | -7.33M | 0.89M | 0.34M | 1.50M | 0.88M | 0.79M | 0.55M | 2.02M | 1.07M | 0.57M | 0.72M | 2.01M | 0.98M | 0.48M | 0.06M | 5.77M | -10.64M | -0.01M | -0.16M | 1.91M | 2.12M | 0.62M | -0.06M | 2.64M | 0.54M | -0.47M | 0.70M | 2.02M | -0.28M | -0.01M | -1.21M | 1.25M | 0.40M | -0.79M | -0.73M | 0.06M | -0.31M | -0.86M | -0.77M | -0.69M | -1.43M | -3.78M |
|
Interest & Investment Income
|
| | -3.00 | -53.00 | | | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -0.02M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.69M | | -0.02M | -0.33M | -0.05M | 0.00M | -0.09M | -0.11M | -0.15M | -0.03M | 2.53M | 0.02M | 13.00 | 0.02M | 0.02M | 0.01M | -0.07M | -0.09M | -0.13M |
|
Non Operating Income
|
| | | | -0.02M | 1.46M | | | 0.02M | 0.36M | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | | | 0.00M | 0.00M | 0.68M | -0.00M | -0.02M | -0.33M | -0.05M | 0.00M | -0.09M | -0.11M | -0.15M | -0.03M | 2.53M | 0.02M | 13.00 | 0.02M | 0.02M | 0.01M | -0.07M | -0.09M | -0.13M |
|
EBT
|
0.08M | 0.74M | 1.01M | 0.95M | 0.15M | 2.13M | 1.56M | 1.18M | 0.79M | 1.34M | 1.69M | 1.24M | 0.55M | 0.42M | 1.56M | 0.59M | 0.54M | 0.47M | 0.79M | 1.16M | 0.89M | 0.23M | 1.51M | 0.89M | 0.79M | 0.55M | 2.03M | 1.10M | 0.55M | 0.73M | 2.02M | 0.99M | 0.50M | 0.17M | 1.51M | 0.71M | 741.00 | -0.16M | 1.92M | 2.13M | 0.63M | -0.06M | 3.32M | 0.54M | -0.48M | 0.37M | 1.97M | -0.28M | -0.09M | -1.32M | 1.10M | 0.36M | 1.74M | -0.71M | 0.06M | -0.29M | -0.84M | -0.76M | -0.76M | -1.53M | -3.91M |
|
Tax Provisions
|
0.42M | -0.24M | 0.41M | 0.26M | -0.08M | -0.84M | -0.63M | 3.51M | -0.31M | -0.55M | -0.67M | 3.46M | -0.22M | -0.18M | -0.62M | 2.28M | -0.21M | -0.19M | -0.33M | 1.93M | -0.36M | -0.10M | -0.60M | 2.46M | -0.31M | -0.24M | -0.82M | 3.13M | -0.22M | -0.22M | -0.63M | 2.36M | -0.15M | -0.05M | -0.42M | 1.42M | -0.01M | -0.02M | -0.52M | 1.62M | -0.14M | -0.01M | 0.90M | -0.07M | -0.09M | 0.10M | 0.48M | 0.08M | -0.02M | -0.35M | -0.36M | 0.35M | 0.45M | -0.17M | -0.10M | -0.08M | -0.18M | -0.19M | -0.11M | | 0.03M |
|
Profit After Tax
|
-0.85M | 0.76M | 1.04M | 0.97M | 0.16M | 1.29M | 1.56M | 1.17M | 0.77M | 0.98M | 1.69M | 1.24M | 0.54M | 0.41M | 1.55M | 0.58M | 0.53M | 0.47M | 0.78M | -0.00M | 0.53M | 0.13M | 0.91M | 0.55M | 0.49M | 0.31M | 1.21M | 0.73M | 0.32M | 0.51M | 1.39M | 2.06M | 0.48M | 0.12M | 1.51M | 0.69M | -0.01M | -0.17M | 1.91M | 2.12M | 0.62M | -0.05M | 2.41M | 0.61M | -0.39M | 0.27M | 1.49M | -0.21M | -0.07M | -0.97M | 0.73M | 0.29M | 1.29M | -0.53M | 0.15M | -0.19M | -0.66M | -0.57M | -0.65M | -2.25M | -3.94M |
|
Income from Continuing Operations
|
-0.34M | 0.98M | 0.60M | 0.69M | 0.23M | 2.98M | 2.19M | -2.33M | 1.10M | 1.89M | 2.37M | -2.22M | 0.78M | 0.59M | 2.18M | -1.69M | 0.75M | 0.66M | 1.11M | -0.78M | 1.26M | 0.33M | 2.11M | -1.57M | 1.10M | 0.79M | 2.85M | -2.03M | 0.77M | 0.94M | 2.64M | -1.37M | 0.64M | 0.22M | 1.93M | -0.72M | 0.01M | -0.14M | 2.44M | 0.51M | 0.77M | -0.05M | 2.41M | 0.61M | -0.39M | 0.27M | 1.49M | -0.35M | -0.07M | -0.97M | 1.46M | 0.01M | 1.29M | -0.53M | 0.15M | -0.21M | -0.66M | -0.57M | -0.65M | -1.53M | -3.94M |
|
Consolidated Net Income
|
-0.34M | 0.98M | 0.60M | 0.69M | 0.23M | 2.98M | 2.19M | -2.33M | 1.10M | 1.89M | 2.37M | -2.22M | 0.78M | 0.59M | 2.18M | -1.69M | 0.75M | 0.66M | 1.11M | -0.78M | 1.26M | 0.33M | 2.11M | -1.57M | 1.10M | 0.79M | 2.85M | -2.03M | 0.77M | 0.94M | 2.64M | -1.37M | 0.64M | 0.22M | 1.93M | -0.72M | 0.01M | -0.14M | 2.44M | 0.51M | 0.77M | -0.05M | 2.41M | 0.61M | -0.39M | 0.27M | 1.49M | -0.35M | -0.07M | -0.97M | 1.46M | 0.01M | 1.29M | -0.53M | 0.15M | -0.21M | -0.66M | -0.57M | -0.65M | -1.53M | -3.94M |
|
Income towards Parent Company
|
-0.34M | 0.98M | 0.60M | 0.69M | 0.23M | 2.98M | 2.19M | -2.33M | 1.10M | 1.89M | 2.37M | -2.22M | 0.78M | 0.59M | 2.18M | -1.69M | 0.75M | 0.66M | 1.11M | -0.78M | 1.26M | 0.33M | 2.11M | -1.57M | 1.10M | 0.79M | 2.85M | -2.03M | 0.77M | 0.94M | 2.64M | -1.37M | 0.64M | 0.22M | 1.93M | -0.72M | 0.01M | -0.14M | 2.44M | 0.51M | 0.77M | -0.05M | 2.41M | 0.61M | -0.39M | 0.27M | 1.49M | -0.35M | -0.07M | -0.97M | 1.46M | 0.01M | 1.29M | -0.53M | 0.15M | -0.21M | -0.66M | -0.57M | -0.65M | -1.53M | -3.94M |
|
Net Income towards Common Stockholders
|
-0.34M | 0.98M | 0.60M | 0.69M | 0.23M | 2.98M | 2.19M | -2.33M | 1.10M | 1.89M | 2.37M | -2.22M | 0.78M | 0.59M | 2.18M | -1.69M | 0.75M | 0.66M | 1.11M | -0.78M | 1.26M | 0.33M | 2.11M | -1.57M | 1.10M | 0.79M | 2.85M | -2.03M | 0.77M | 0.94M | 2.64M | -1.37M | 0.64M | 0.22M | 1.93M | -0.72M | 0.01M | -0.14M | 2.44M | 0.51M | 0.77M | -0.05M | 2.41M | 0.61M | -0.39M | 0.27M | 1.49M | -0.21M | -0.07M | -0.97M | 0.73M | 0.29M | 1.29M | -0.53M | 0.15M | -0.19M | -0.66M | -0.57M | -0.65M | -2.25M | -3.94M |
|
EPS (Basic)
|
-0.37 | 0.25 | 0.30 | 0.33 | 0.12 | 1.60 | 0.29 | -0.68 | 0.35 | 0.25 | 0.32 | -0.71 | 0.11 | 0.19 | 0.33 | -0.57 | 0.28 | 0.25 | 0.18 | -0.30 | 0.51 | 0.05 | 0.37 | -0.65 | 0.21 | 0.14 | 0.26 | -0.45 | 0.07 | 0.11 | 0.31 | -0.31 | 0.08 | 0.03 | 0.27 | -0.17 | 0.00 | -0.05 | 0.40 | 0.14 | 0.14 | -0.02 | 0.69 | 0.17 | -0.11 | 0.08 | 0.43 | -0.06 | -0.02 | -0.28 | 0.21 | 0.08 | 0.37 | -0.15 | 0.04 | -0.05 | -0.19 | -0.16 | -0.18 | -0.64 | -1.12 |
|
EPS (Weighted Average and Diluted)
|
-0.37 | 0.25 | 0.30 | 0.33 | 0.12 | 1.60 | 0.29 | -1.36 | 0.70 | 0.25 | 0.32 | -0.71 | 0.11 | 0.19 | 0.33 | -0.57 | 0.28 | 0.25 | 0.18 | -0.30 | 0.51 | 0.05 | 0.37 | -0.65 | 0.21 | 0.14 | 0.26 | -0.45 | 0.07 | 0.11 | 0.31 | -0.31 | 0.08 | 0.03 | 0.27 | -0.17 | 0.00 | -0.05 | 0.40 | 0.14 | 0.14 | -0.02 | 0.69 | 0.17 | -0.11 | 0.08 | 0.43 | -0.06 | -0.02 | -0.28 | 0.21 | 0.08 | 0.37 | -0.15 | 0.04 | -0.05 | -0.19 | -0.16 | -0.18 | -0.64 | -1.12 |
|
Shares Outstanding (Weighted Average)
|
| 2.16M | 2.11M | 2.06M | 1.90M | 1.86M | 3.55M | 3.44M | 3.14M | 3.14M | 3.14M | 3.14M | 3.13M | 3.13M | 3.04M | 2.97M | 2.69M | 2.64M | 2.61M | 2.58M | 2.48M | 2.48M | 2.47M | 2.44M | 2.29M | 2.29M | 4.57M | 4.55M | 4.47M | 4.47M | 4.47M | 4.43M | 4.26M | 4.22M | 4.32M | 4.23M | 3.97M | 3.81M | 3.67M | 3.62M | 3.48M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.52M | 3.52M | 3.51M | 3.52M |
|
Shares Outstanding (Diluted Average)
|
| 2.16M | 2.11M | 2.06M | 1.90M | 1.86M | 3.55M | 1.72M | 1.57M | 3.14M | 3.14M | 3.14M | 3.13M | 3.13M | 3.04M | 2.97M | 2.69M | 2.64M | 2.61M | 2.58M | 2.48M | 2.48M | 2.47M | 2.44M | 2.29M | 2.29M | 4.57M | 4.55M | 4.47M | 4.47M | 4.47M | 4.43M | 4.26M | 4.22M | 4.32M | 4.23M | 3.97M | 3.81M | 3.67M | 3.62M | 3.48M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.52M | 3.52M | 3.51M | 3.52M |
|
EBITDA
|
0.08M | 0.76M | 1.04M | 0.97M | 0.16M | 0.67M | 1.56M | 1.17M | 0.77M | 0.98M | 1.69M | 1.24M | 0.54M | 0.41M | 4.35M | -7.53M | 0.53M | 0.47M | 3.70M | -7.33M | 0.89M | 0.34M | 1.50M | 0.88M | 0.79M | 0.55M | 2.02M | 1.07M | 0.57M | 0.72M | 2.01M | 0.98M | 0.48M | 0.06M | 5.77M | -10.64M | -0.01M | -0.16M | 1.91M | 2.12M | 0.62M | -0.06M | 2.64M | 0.54M | -0.47M | 0.70M | 2.02M | -0.28M | -0.01M | -1.21M | 1.25M | 0.40M | -0.79M | -0.73M | 0.06M | -0.31M | -0.86M | -0.77M | -0.69M | -1.43M | -3.78M |
|
Interest Expenses
|
| | -0.02M | -0.02M | -0.02M | 0.02M | -743.00 | | | -400.00 | | | | | | | | | -658.00 | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.03M | 0.05M | 0.06M | 0.09M | 0.11M | 0.15M | 0.10M | 0.01M | | | | | | | | |
|
Tax Rate
|
538.32% | -32.68% | 40.31% | 27.56% | -56.36% | -39.61% | -40.03% | 298.13% | -39.08% | -40.96% | -39.85% | 278.61% | -40.04% | -42.85% | -39.95% | 389.17% | -38.94% | -40.16% | -41.43% | 167.04% | -40.46% | -43.13% | -39.74% | 277.51% | -38.83% | -43.80% | -40.46% | 285.49% | -40.89% | -30.04% | -31.13% | 238.02% | -29.52% | -30.52% | -27.45% | 201.49% | -993.52% | 11.68% | -27.20% | 76.05% | -22.06% | 11.63% | 27.26% | -12.38% | 19.26% | 26.70% | 24.26% | -27.38% | 20.99% | 26.62% | -33.07% | 96.31% | 25.93% | 24.50% | -178.49% | 26.49% | 21.14% | 24.70% | 14.74% | | -0.78% |