|
Revenue
|
18.51M | 12.62M | 12.17M | 21.35M | 27.55M | 11.54M | 8.85M | 18.36M | 33.46M | 18.68M | 14.48M | 22.53M | 30.61M | 25.45M | 14.44M | 18.71M | 27.09M | 20.66M | 23.76M | 29.89M | 45.71M | 36.82M | 30.94M | 33.44M | 37.83M | 43.03M | 23.77M | 34.74M | 33.36M | 27.52M | 21.57M | 40.94M | 40.24M | 35.38M | 29.25M | 39.63M | 41.97M |
|
Cost of Revenue
|
14.72M | 8.87M | 7.96M | 16.50M | 20.33M | 7.79M | 6.72M | 13.70M | 25.12M | 15.48M | 11.91M | 18.01M | 23.31M | 20.53M | 13.18M | 15.66M | 21.20M | 18.25M | 19.10M | 24.26M | 35.61M | 29.90M | 26.25M | 26.81M | 30.91M | 37.23M | 21.32M | 29.17M | 27.99M | 23.06M | 20.07M | 36.30M | 33.18M | 30.00M | 24.01M | 33.54M | 35.68M |
|
Gross Profit
|
3.79M | 3.74M | 4.21M | 4.85M | 7.21M | 3.75M | 2.13M | 4.66M | 8.35M | 3.20M | 2.57M | 4.51M | 7.30M | 4.91M | 1.25M | 3.05M | 5.88M | 2.41M | 4.65M | 5.63M | 10.10M | 6.91M | 4.69M | 6.62M | 6.92M | 5.80M | 2.45M | 5.57M | 5.37M | 4.46M | 1.50M | 4.64M | 7.06M | 5.38M | 5.24M | 6.09M | 6.29M |
|
Selling, General & Administrative
|
0.95M | 1.35M | 1.41M | 1.42M | 1.46M | 1.56M | 1.69M | 1.98M | 2.10M | 2.17M | 2.58M | 2.62M | 2.92M | 2.59M | 1.91M | 1.85M | 2.85M | 2.36M | 3.48M | 3.31M | 4.18M | 4.19M | 4.25M | 4.02M | 4.31M | 4.47M | 4.16M | 4.23M | 4.24M | 3.84M | 4.26M | 5.00M | 5.45M | 4.20M | 4.46M | 4.91M | 4.97M |
|
Other Operating Expenses
|
| | | | | | | 3.21M | 0.19M | | 0.19M | | 0.19M | | 0.08M | 0.04M | | | 0.02M | 517.00 | 0.32M | 0.32M | 0.31M | 0.29M | | | 0.12M | 0.24M | 0.24M | 0.24M | 0.26M | 0.47M | 0.47M | 0.47M | 0.34M | 0.22M | 0.23M |
|
Operating Expenses
|
0.95M | 1.35M | 1.41M | 1.42M | 1.46M | 1.56M | 1.69M | 5.18M | 2.29M | 2.17M | 2.78M | 2.62M | 3.11M | 2.59M | 1.99M | 1.89M | 2.85M | 2.36M | 3.50M | 3.31M | 4.49M | 4.50M | 4.56M | 4.31M | 4.31M | 4.47M | 4.28M | 4.48M | 4.48M | 4.09M | 4.52M | 5.47M | 5.92M | 4.68M | 4.81M | 5.13M | 5.20M |
|
Operating Income
|
2.85M | 2.39M | 2.80M | 3.43M | 5.76M | 2.19M | 0.45M | -0.52M | 6.06M | 1.03M | -0.21M | 1.89M | 4.19M | 2.32M | -0.74M | 1.16M | 3.03M | 0.05M | 1.15M | 2.32M | 5.61M | 2.41M | 0.13M | 2.31M | 2.61M | 1.33M | -1.83M | 1.09M | 0.89M | 0.38M | -3.02M | -0.83M | 1.13M | 0.71M | 0.43M | 0.96M | 1.09M |
|
EBIT
|
2.85M | 2.39M | 2.80M | 3.43M | 5.76M | 2.19M | 0.45M | -0.52M | 6.06M | 1.03M | -0.21M | 1.89M | 4.19M | 2.32M | -0.74M | 1.16M | 3.03M | 0.05M | 1.15M | 2.32M | 5.61M | 2.41M | 0.13M | 2.31M | 2.61M | 1.33M | -1.83M | 1.09M | 0.89M | 0.38M | -3.02M | -0.83M | 1.13M | 0.71M | 0.43M | 0.96M | 1.09M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | |
|
Other Non Operating Income
|
0.02M | 0.00M | 0.02M | -0.01M | -0.00M | 0.01M | -0.03M | 0.01M | -0.01M | 0.02M | 0.67M | 0.00M | -0.01M | 0.01M | -0.02M | -0.00M | 0.06M | 0.07M | -0.02M | 0.04M | -0.07M | -0.01M | 0.21M | 0.06M | 0.06M | 0.14M | 0.18M | -0.30M | 0.19M | 0.13M | 18.36M | 0.05M | 0.14M | 0.11M | 22.29M | 0.05M | 0.04M |
|
Non Operating Income
|
0.02M | 0.00M | 0.02M | -0.01M | -0.00M | 0.01M | -0.03M | 0.01M | -0.01M | 0.02M | -2.45M | 0.00M | -0.01M | 0.01M | -0.02M | -0.00M | 0.06M | 0.07M | -0.02M | 0.04M | -0.12M | -0.08M | 0.35M | -0.03M | -0.11M | -0.11M | -0.09M | -0.30M | 0.19M | -0.11M | 19.34M | -0.43M | -0.36M | -0.25M | 23.63M | -0.31M | -0.46M |
|
EBT
|
2.85M | 2.39M | 2.80M | 3.43M | 5.75M | 2.21M | 0.42M | -0.52M | 6.05M | 1.05M | -0.21M | 1.88M | 4.18M | 2.33M | -0.75M | 1.16M | 3.09M | 0.11M | 1.13M | 2.35M | 5.49M | 2.33M | 0.27M | 2.28M | 2.50M | 1.22M | -0.16M | 0.79M | 0.72M | 0.27M | -3.97M | -1.25M | 0.77M | 0.46M | 1.25M | 0.65M | 0.63M |
|
Tax Provisions
|
| | | | | | 1.40M | 0.37M | 1.46M | -0.58M | 0.09M | 0.34M | 0.59M | 0.26M | 0.05M | 0.34M | 0.53M | 0.02M | 0.46M | 0.42M | 1.05M | 0.65M | 0.41M | 0.56M | 0.71M | 0.32M | 0.07M | 0.30M | 0.35M | 0.04M | -0.02M | 0.11M | 0.11M | 0.45M | 0.32M | 0.33M | 0.15M |
|
Profit After Tax
|
2.84M | 2.40M | 2.79M | 3.43M | 5.75M | 2.21M | -0.98M | -0.89M | 4.59M | 1.63M | -0.22M | 1.55M | 3.59M | 2.07M | -0.74M | 0.81M | 2.56M | 0.09M | 0.68M | 1.93M | 4.44M | 1.67M | -0.13M | 1.72M | 1.79M | 0.89M | -1.98M | 0.50M | 0.37M | 0.23M | -3.14M | -1.37M | 0.66M | 0.01M | -0.15M | 0.32M | 0.48M |
|
Income from Non-Controlling Interests
|
-0.02M | -0.01M | -0.01M | -0.00M | 467.00 | -515.00 | -0.00M | 145.00 | -17.00 | -721.00 | -8.00 | | -0.00M | | -0.00M | -6.00 | -8.00 | -9.00 | -0.00M | -17.00 | -705.00 | -708.00 | | | | | | -0.00M | 0.00M | 0.01M | -0.05M | -0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M |
|
Income from Continuing Operations
|
2.85M | 2.39M | 2.80M | 3.43M | 5.75M | 2.21M | -0.98M | -0.89M | 4.59M | 1.63M | -0.30M | 1.55M | 3.59M | 2.07M | -0.80M | 0.81M | 2.56M | 0.09M | 0.67M | 1.93M | 4.44M | 1.67M | -0.13M | 1.72M | 1.79M | 0.89M | -0.22M | 0.50M | 0.37M | 0.23M | -3.96M | -1.37M | 0.66M | 0.01M | 0.93M | 0.32M | 0.48M |
|
Consolidated Net Income
|
2.85M | 2.39M | 2.80M | 3.43M | 5.75M | 2.21M | -0.98M | -0.89M | 4.59M | 1.63M | -0.30M | 1.55M | 3.59M | 2.07M | -0.80M | 0.81M | 2.56M | 0.09M | 0.67M | 1.93M | 4.44M | 1.67M | -0.13M | 1.72M | 1.79M | 0.89M | -0.22M | 0.50M | 0.37M | 0.23M | -3.96M | -1.37M | 0.66M | 0.01M | 0.93M | 0.32M | 0.48M |
|
Income towards Parent Company
|
2.85M | 2.39M | 2.80M | 3.43M | 5.75M | 2.21M | -0.98M | -0.89M | 4.59M | 1.63M | -0.30M | 1.55M | 3.59M | 2.07M | -0.80M | 0.81M | 2.56M | 0.09M | 0.67M | 1.93M | 4.44M | 1.67M | -0.13M | 1.72M | 1.79M | 0.89M | -0.22M | 0.50M | 0.37M | 0.23M | -3.96M | -1.37M | 0.66M | 0.01M | 0.93M | 0.32M | 0.48M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.62M | | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.63M | 0.63M |
|
Net Income towards Common Stockholders
|
2.85M | 2.39M | 2.80M | 3.43M | 5.75M | 2.21M | -0.98M | -0.89M | 4.59M | 1.63M | -0.22M | 1.55M | 3.59M | 2.07M | -0.74M | 0.81M | 2.56M | 0.09M | 0.68M | 1.93M | 4.44M | 1.67M | -0.13M | 1.72M | 1.18M | 0.27M | -0.22M | 0.50M | 0.37M | 0.22M | -3.09M | -1.35M | 0.66M | -0.01M | -0.15M | 0.32M | 0.46M |
|
EPS (Basic)
|
0.32 | 0.27 | 0.32 | 0.37 | 0.60 | 0.23 | -0.11 | -0.08 | 0.41 | 0.14 | -0.02 | 0.14 | 0.32 | 0.18 | -0.07 | 0.07 | 0.23 | 0.01 | 0.06 | 0.17 | 0.39 | 0.14 | -0.02 | 0.14 | 0.14 | 0.07 | -0.16 | 0.04 | 0.03 | 0.02 | -0.25 | -0.11 | 0.05 | 0.00 | -0.01 | 0.03 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.37 | 0.60 | 0.23 | -0.11 | -0.08 | 0.40 | 0.14 | -0.02 | 0.14 | 0.31 | 0.18 | -0.06 | 0.07 | 0.23 | 0.01 | 0.06 | 0.17 | 0.39 | 0.13 | -0.01 | 0.14 | 0.09 | 0.07 | -0.02 | 0.04 | 0.04 | 0.02 | -0.25 | -0.11 | 0.05 | 0.00 | -0.01 | 0.03 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
| | | | 9.89M | 9.89M | 9.89M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.32M | 11.33M | 11.33M | 12.33M | 12.33M | 12.33M | 12.53M | 12.43M | 12.38M | 12.29M | 12.29M | 12.29M | 12.29M | 12.29M | 12.29M | 12.29M | 12.29M | 12.70M | 12.70M |
|
Shares Outstanding (Diluted Average)
|
| | | 9.32M | 9.58M | 9.68M | 9.74M | 10.82M | 11.38M | 11.39M | 11.33M | 11.47M | 11.51M | 11.48M | 11.44M | 11.33M | 11.33M | 11.33M | 11.33M | 11.35M | 11.51M | 12.41M | 11.90M | 12.50M | 12.50M | 12.47M | 12.68M | 12.29M | 12.29M | 12.29M | 12.29M | 12.29M | 12.46M | 12.29M | 12.33M | | |
|
EBITDA
|
2.81M | 2.39M | 2.80M | 3.41M | 5.80M | 2.15M | -0.97M | -0.88M | 4.59M | 1.63M | -0.22M | 1.55M | 3.59M | 2.07M | -0.74M | 0.81M | 2.56M | 0.11M | 0.66M | 2.01M | 4.44M | 1.72M | -0.11M | 1.60M | 1.58M | 0.93M | -1.94M | 0.40M | 0.31M | 0.33M | -3.45M | -1.36M | 0.67M | -0.15M | -0.05M | 0.33M | 0.46M |
|
Interest Expenses
|
| | | | | | | | | | | | | | 0.04M | | | | | | 0.03M | 0.07M | 0.06M | 0.09M | 0.16M | 0.25M | 0.27M | 0.39M | 0.36M | 0.23M | 0.22M | 0.48M | 0.50M | 0.36M | 0.37M | 0.36M | 0.49M |
|
Tax Rate
|
| | | | | | | | 24.18% | | | 17.78% | 14.22% | 10.98% | | 29.59% | 17.20% | 17.69% | 40.63% | 17.76% | 19.13% | 27.99% | | 24.54% | 28.44% | 26.69% | | 37.57% | 48.85% | 14.24% | 0.41% | | 13.74% | 98.62% | 25.81% | 50.40% | 24.29% |