|
Revenue
|
18.86M | 17.87M | 17.29M | 20.43M | 21.36M | 19.92M | 19.03M | 23.18M | 25.64M | 37.33M | 35.76M | 48.02M | 56.60M | 37.09M | 44.48M | 35.48M | 31.32M | 36.69M | 38.41M | 27.04M | 22.44M | 22.81M | 21.41M | 17.35M | 17.38M | 19.63M | 17.79M | 17.98M | 21.73M | 22.08M | 22.19M | 23.44M | 28.18M | 23.63M | 20.72M | 21.59M | 20.52M | 19.29M | 20.10M | 17.34M | 17.61M | 18.13M | 14.47M | 13.63M | 17.69M | 16.70M | 16.50M | 17.01M | 15.49M | 18.33M | 15.32M | 15.76M | 18.76M | 19.54M | 19.00M | 18.81M | 21.21M | 21.31M | 23.32M | 23.91M | 27.75M |
|
Cost of Revenue
|
16.74M | 15.67M | 14.38M | 17.65M | 18.72 | 17.07M | 16.57M | 20.28M | 22.56M | 33.73M | 33.67M | 48.25M | 52.15M | 35.70M | 40.61M | 33.18M | 27.64M | 35.30M | 36.48M | 24.99M | 19.62M | 20.15M | 18.10M | 14.20M | 14.61M | 16.50M | 15.14M | 14.90M | 18.51M | 18.29M | 18.33M | 19.65M | 18.78M | 19.06M | 17.17M | 17.47M | 17.00M | 16.17M | 15.59M | 13.52M | 15.97M | 13.65M | 10.70M | 10.71M | 12.84M | 12.43M | 14.51M | 13.87M | 13.89M | 16.01M | 12.49M | 13.32M | 15.40M | 16.06M | 15.29M | 14.89M | 16.28M | 15.57M | 18.90M | 21.00M | 25.61M |
|
Gross Profit
|
2.12M | 2.20M | 2.91M | 2.78M | 2.64M | 2.85M | 2.46M | 2.91M | 3.08M | 3.60M | 2.09M | -0.23M | 4.45M | 1.38M | 3.88M | 2.31M | 3.68M | 1.38M | 1.92M | 2.05M | 2.82M | 2.65M | 3.31M | 3.15M | 2.77M | 3.13M | 2.64M | 3.08M | 3.22M | 3.80M | 3.87M | 3.79M | 4.16M | 4.57M | 3.54M | 4.13M | 3.52M | 3.11M | 4.51M | 3.83M | 1.64M | 4.48M | 3.77M | 2.93M | 4.85M | 4.27M | 1.99M | 3.15M | 1.60M | 2.32M | 2.83M | 2.45M | 3.36M | 3.48M | 3.70M | 3.93M | 4.93M | 5.73M | 4.42M | 2.91M | 2.13M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.11M | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.26M | 1.34M | 1.36M | | 1.44M | 1.43M | 1.53M | 1.71M | 1.51M | 1.64M | 1.60M | 1.97M | 1.68M | 1.76M | 1.72M | 1.75M | 1.77M | 1.75M | 1.67M | 1.72M | 1.71M | 1.68M | 1.79M | 1.70M | 2.19M | 2.35M | 2.37M | 2.72M | 2.71M | 2.74M | 2.83M | 3.35M | 3.63M | 3.68M | 3.48M | 3.70M | 3.65M | 3.50M | 3.46M | 3.08M | 3.19M | 3.16M | 3.16M | 3.09M | 3.48M | 3.57M | 3.22M | 2.76M | 3.46M | 2.94M | 3.07M | 2.71M | 2.96M | 2.69M | 3.63M | 3.05M | 3.09M | 3.93M | 3.29M | 3.82M | 1.16M |
|
Other Operating Expenses
|
| | | | | | 0.15M | 0.29M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.28M | 0.13M | 0.14M | 0.15M | 0.20M | 1.82M | 0.16M | 0.16M | 0.78M | 0.19M | 0.17M | -0.02M | 0.01M | 0.10M | 0.17M | 0.38M | 0.00M | 0.10M | 0.46M | 0.16M | 0.17M | 0.18M | 0.17M | 0.16M | 0.17M | 0.18M | 0.15M | 0.15M | 0.15M | 1.23M | 0.15M | 0.15M | 0.15M | 2.91M | 0.18M | 0.14M | 0.14M | 0.14M | 0.17M | 0.14M | 0.16M | 0.15M | 0.28M | 0.13M | 0.28M | 0.61M |
|
Operating Expenses
|
1.26M | 1.34M | 1.36M | | 1.44M | 1.43M | 1.68M | 1.99M | 1.69M | 1.79M | 1.75M | 2.12M | 1.83M | 1.90M | 1.86M | 2.03M | 1.90M | 1.89M | 1.82M | 1.89M | 1.88M | 1.84M | 1.95M | 1.87M | 2.36M | 2.52M | 2.54M | 2.90M | 2.88M | 2.91M | 3.00M | 3.52M | 3.80M | 3.88M | 3.63M | 3.87M | 3.83M | 3.68M | 3.61M | 3.25M | 3.37M | 3.31M | 3.32M | 3.24M | 4.71M | 3.72M | 3.37M | 2.91M | 6.37M | 3.12M | 3.22M | 2.85M | 3.10M | 2.86M | 3.77M | 3.21M | 3.24M | 4.14M | 3.53M | 4.01M | 1.36M |
|
Operating Income
|
0.71M | 0.72M | 1.41M | 0.79M | 1.05M | 1.27M | 0.78M | 0.91M | 1.39M | 1.81M | 0.34M | -2.35M | 2.62M | -0.52M | 2.02M | 0.28M | 1.79M | -0.51M | 0.10M | 0.16M | 0.95M | 0.81M | 1.36M | 1.28M | 0.41M | 0.61M | 0.10M | 0.18M | 0.34M | 0.89M | 0.86M | 0.27M | 0.36M | 0.69M | -0.09M | 0.26M | -0.31M | -0.56M | 0.89M | 0.57M | -1.73M | 1.17M | 0.45M | -0.31M | 0.14M | 0.55M | -1.37M | 0.24M | -4.77M | -0.80M | -0.38M | -0.40M | 0.26M | 0.62M | -0.07M | 0.72M | 1.69M | 1.59M | 0.89M | -1.10M | 0.77M |
|
EBIT
|
0.71M | 0.72M | 1.41M | 0.79M | 1.05M | 1.27M | 0.78M | 0.91M | 1.39M | 1.81M | 0.34M | -2.35M | 2.62M | -0.52M | 2.02M | 0.28M | 1.79M | -0.51M | 0.10M | 0.16M | 0.95M | 0.81M | 1.36M | 1.28M | 0.41M | 0.61M | 0.10M | 0.18M | 0.34M | 0.89M | 0.86M | 0.27M | 0.36M | 0.69M | -0.09M | 0.26M | -0.31M | -0.56M | 0.89M | 0.57M | -1.73M | 1.17M | 0.45M | -0.31M | 0.14M | 0.55M | -1.37M | 0.24M | -4.77M | -0.80M | -0.38M | -0.40M | 0.26M | 0.62M | -0.07M | 0.72M | 1.69M | 1.59M | 0.89M | -1.10M | 0.77M |
|
Non Operating Investment Income
|
| | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.09M | 0.16M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 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 | 0.00M | 0.00M | 744.00 | 0.00M | 247.00 | 410.00 | 410.00 | 519.00 | 0.00M | 0.00M | 0.00M | 0.00M | 2.00 | 0.01M | 0.00M | 6.00 | 7.00 | 0.02M | 7.00 | 0.03M | 256.00 | -239.00 | 10.00 | 13.00 | 5.00 | -8.00 |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | 0.40M | | | | 0.21M | | | 29.00 | | 0.01M |
|
Non Operating Income
|
| | | | | | -0.05M | -0.01M | 0.05M | -0.06M | -0.06M | -0.06M | -0.07M | -0.05M | -0.03M | -0.19M | -0.14M | -0.01M | -0.04M | -0.02M | -0.03M | -0.03M | -0.02M | -0.03M | -0.06M | -0.04M | -0.06M | -0.06M | -0.08M | -0.09M | -0.09M | -0.10M | -0.08M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.05M | -0.05M | 0.60M | -0.03M | -0.02M | -0.01M | -0.18M | -0.07M | -0.05M | -0.06M | -0.08M | 0.10M | -0.12M | 0.25M | -0.00M | -0.12M | -0.03M | 0.17M | 0.09M | -0.03M | -0.02M | -0.09M | -0.09M |
|
EBT
|
0.75M | 0.78M | 1.48M | 0.79M | 1.10M | 1.31M | 0.74M | 0.91M | 1.44M | 1.76M | 0.28M | -2.41M | 2.55M | -0.57M | 1.99M | 0.09M | 1.65M | -0.52M | 0.06M | 0.14M | 0.92M | 0.78M | 1.33M | 1.25M | 0.35M | 0.57M | 0.04M | 0.12M | 0.26M | 0.79M | 0.77M | 0.17M | 0.28M | 0.63M | -0.15M | 0.19M | -0.37M | -0.62M | 0.84M | 0.53M | -1.13M | 1.14M | 0.44M | -0.32M | -0.05M | 0.48M | -1.42M | 0.18M | -4.84M | -0.70M | -0.51M | -0.15M | 0.26M | 0.49M | -0.10M | 0.89M | 1.79M | 1.56M | 0.87M | -1.19M | 0.68M |
|
Tax Provisions
|
0.28M | 0.26M | -0.53M | 3.23M | 0.44M | 0.44M | 0.30M | 0.30M | 0.39M | 0.57M | 0.11M | -0.84M | 0.96M | -0.23M | 0.73M | 0.01M | 0.64M | -0.13M | -0.03M | 40.00 | 0.43M | 0.30M | 0.49M | 0.45M | 0.13M | 0.17M | -0.04M | 0.02M | 0.27M | 0.21M | 0.18M | 0.04M | 0.06M | 0.13M | -0.04M | 0.03M | -0.09M | -0.07M | 0.15M | 0.16M | -0.29M | 0.38M | 0.13M | -0.09M | 0.10M | 0.14M | -0.39M | 0.05M | -0.81M | -0.17M | -0.15M | -0.04M | 0.09M | 0.14M | -0.08M | 0.26M | 0.53M | 0.41M | 0.23M | 0.02M | -0.13M |
|
Profit After Tax
|
0.39M | 0.40M | 0.80M | 1.70M | 0.56M | 0.80M | 0.43M | 0.61M | 1.05M | 1.19M | 0.18M | -1.57M | 1.59M | -0.37M | 1.26M | 0.08M | 1.02M | -0.40M | 0.09M | 0.14M | 0.43M | 0.48M | 0.85M | 0.80M | 0.22M | 0.40M | 0.08M | 0.09M | 0.16M | 0.58M | 0.59M | 0.14M | 0.22M | 0.50M | -0.24M | 0.16M | -0.29M | -0.55M | 0.69M | 0.39M | -0.84M | 0.76M | 0.36M | -0.23M | 0.35M | 0.34M | -1.04M | 0.13M | -4.04M | -0.53M | -0.36M | -0.11M | 0.17M | 0.35M | -0.02M | 0.63M | 1.26M | 1.15M | 0.64M | -1.21M | 0.81M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00 | -184.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -477.00 | -0.00M | -0.00M | -0.00M | -0.15M | -0.03M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.50M | -0.01M | 0.01M | | | -23.00 | 23.00 | | |
|
Net Income - Minority
|
-0.00M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.00M | -0.00M | 0.00M | | 0.00M | 0.01M | -0.01M | 0.01M | 0.01M | -22.00 | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.03M | 0.08M | 648.00 | 0.02M | -411.00 | 0.06M | 0.04M | 0.02M | 0.05M | 0.04M | 0.02M | 0.08M | 0.06M | 0.11M | 0.15M | 0.08M | 0.12M | 0.12M | 0.19M | 0.13M | 0.05M | -0.00M | 0.05M | 0.19M | -0.03M | -0.46M | 0.08M | -0.05M | -0.10M | -0.32M | 0.06M | -0.67M | | -0.25M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.47M | 0.53M | 2.02M | -2.44M | 0.66M | 0.88M | 0.43M | 0.61M | 1.05M | 1.19M | 0.18M | -1.57M | 1.59M | -0.33M | 1.26M | 0.08M | 1.02M | -0.39M | 0.09M | 0.14M | 0.49M | 0.48M | 0.85M | 0.80M | 0.22M | 0.40M | 0.08M | 0.09M | -0.02M | 0.58M | 0.59M | 0.14M | 0.22M | 0.50M | -0.11M | 0.16M | -0.29M | -0.55M | 0.69M | 0.37M | -0.84M | 0.76M | 0.31M | -0.23M | -0.15M | 0.34M | -1.04M | 0.13M | -4.04M | -0.53M | -0.36M | -0.11M | 0.17M | 0.35M | -0.02M | 0.63M | 1.26M | 1.15M | 0.64M | -1.21M | 0.81M |
|
Consolidated Net Income
|
0.47M | 0.53M | 2.02M | -2.44M | 0.66M | 0.88M | 0.43M | 0.61M | 1.05M | 1.19M | 0.18M | -1.57M | 1.59M | -0.33M | 1.26M | 0.08M | 1.02M | -0.39M | 0.09M | 0.14M | 0.49M | 0.48M | 0.85M | 0.80M | 0.22M | 0.40M | 0.08M | 0.09M | -0.02M | 0.58M | 0.59M | 0.14M | 0.22M | 0.50M | -0.11M | 0.16M | -0.29M | -0.55M | 0.69M | 0.37M | -0.84M | 0.76M | 0.31M | -0.23M | -0.15M | 0.34M | -1.04M | 0.13M | -4.04M | -0.53M | -0.36M | -0.11M | 0.17M | 0.35M | -0.02M | 0.63M | 1.26M | 1.15M | 0.64M | -1.21M | 0.81M |
|
Income towards Parent Company
|
0.47M | 0.53M | 2.02M | -2.40M | 0.66M | 0.88M | 0.43M | 0.61M | 1.05M | 1.19M | 0.18M | -1.57M | 1.59M | -0.33M | 1.26M | 0.08M | 1.02M | -0.39M | 0.09M | 0.14M | 0.49M | 0.48M | 0.85M | 0.80M | 0.22M | 0.40M | 0.08M | 0.09M | -0.02M | 0.58M | 0.59M | 0.14M | 0.22M | 0.50M | -0.11M | 0.16M | -0.29M | -0.55M | 0.69M | 0.37M | -0.84M | 0.76M | 0.31M | -0.23M | -0.15M | 0.34M | -1.04M | 0.13M | -4.04M | -0.53M | -0.36M | -0.11M | 0.17M | 0.35M | -0.02M | 0.63M | 1.26M | 1.15M | 0.64M | -1.21M | 0.81M |
|
Net Income towards Common Stockholders
|
0.47M | 0.53M | 2.02M | -2.40M | 0.66M | 0.88M | 0.43M | 0.61M | 1.05M | 1.19M | 0.18M | -1.57M | 1.59M | -0.33M | 1.26M | 0.08M | 1.02M | -0.39M | 0.09M | 0.14M | 0.49M | 0.48M | 0.85M | 0.80M | 0.22M | 0.40M | 0.08M | 0.09M | -0.02M | 0.58M | 0.59M | 0.14M | 0.22M | 0.50M | -0.11M | 0.16M | -0.29M | -0.55M | 0.69M | 0.37M | -0.84M | 0.76M | 0.31M | -0.23M | -0.15M | 0.34M | -1.04M | 0.13M | -4.04M | -0.53M | -0.36M | -0.11M | 0.17M | 0.35M | -0.02M | 0.63M | 1.26M | 1.15M | 0.64M | -1.21M | 0.81M |
|
EPS (Basic)
|
0.09 | 0.10 | 0.37 | -0.00M | 0.01M | 0.00M | 0.08 | 0.11 | 0.19 | 0.22 | 0.03 | -0.29 | 0.25 | -0.06 | 0.20 | 0.01 | 0.16 | -0.06 | 0.01 | 0.02 | 0.08 | 0.07 | 0.14 | 0.12 | 0.04 | 0.06 | 0.01 | 0.01 | 0.00 | 0.07 | 0.09 | 0.02 | 0.04 | 0.06 | -0.04 | 0.02 | -0.05 | -0.10 | 0.12 | 0.07 | -0.15 | 0.13 | 0.05 | -0.04 | 0.06 | 0.05 | -0.06 | 0.02 | -0.67 | -0.09 | -0.06 | -0.02 | 0.03 | 0.06 | 0.00 | 0.11 | 0.22 | 0.20 | 0.11 | -0.21 | 0.15 |
|
EPS (Weighted Average and Diluted)
|
0.09 | 0.10 | 0.37 | | 0.12 | 0.16 | 0.08 | 0.11 | 0.19 | 0.22 | 0.03 | -0.30 | 0.24 | -0.06 | 0.19 | 0.01 | 0.15 | -0.06 | 0.01 | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | -0.67 | -0.09 | -0.06 | -0.02 | 0.03 | 0.06 | 0.00 | 0.11 | 0.22 | 0.20 | 0.11 | -0.21 | 0.15 |
|
Shares Outstanding (Weighted Average)
|
5.44M | 5.44M | 5.44M | 600.00 | 100.00 | 250.00 | 5.48M | 5.46M | 190.00 | 5.49M | 5.49M | 5.56M | 6.37M | 6.37M | 6.37M | 6.37M | 6.37M | 6.37M | 6.22M | 6.22M | 6.21M | 6.16M | 6.15M | 6.12M | 6.08M | 5.86M | 5.86M | 5.86M | 5.86M | 5.77M | 5.74M | 5.72M | 5.69M | 5.57M | 5.57M | 5.57M | 5.57M | 5.57M | 5.57M | 5.57M | 5.58M | 5.71M | 5.71M | 5.71M | 5.58M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M |
|
Shares Outstanding (Diluted Average)
|
5.44M | 5.44M | 5.44M | | 5.44M | 5.44M | 5.49M | 5.47M | 5.50M | 5.50M | 5.50M | 5.84M | 6.64M | 6.64M | 6.64M | 6.64M | 6.64M | 6.64M | 6.22M | 6.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M |
|
EBITDA
|
0.71M | 0.72M | 1.41M | 0.79M | 1.05M | 1.27M | 0.78M | 0.91M | 1.39M | 1.81M | 0.34M | -2.35M | 2.62M | -0.52M | 2.02M | 0.28M | 1.79M | -0.51M | 0.10M | 0.16M | 0.95M | 0.81M | 1.36M | 1.28M | 0.41M | 0.61M | 0.10M | 0.18M | 0.34M | 0.89M | 0.86M | 0.27M | 0.36M | 0.69M | -0.09M | 0.26M | -0.31M | -0.56M | 0.89M | 0.57M | -1.73M | 1.17M | 0.45M | -0.31M | 0.14M | 0.55M | -1.37M | 0.24M | -4.77M | -0.80M | -0.38M | -0.40M | 0.26M | 0.62M | -0.07M | 0.72M | 1.69M | 1.59M | 0.89M | -1.10M | 0.77M |
|
Interest Expenses
|
-0.04M | -0.06M | -0.08M | | -0.05M | -0.04M | -0.05M | 0.38M | 0.11M | 0.06M | 0.08M | 0.09M | 0.07M | 0.04M | 0.05M | 0.04M | 0.04M | 0.02M | 0.05M | 0.04M | 0.05M | 0.04M | 0.03M | 0.04M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.09M | 0.09M | 0.10M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.03M | 0.03M | 0.02M | 0.01M | 0.04M | 0.04M | 0.05M | 0.05M | 0.08M | 0.13M | 0.12M | 0.14M | 0.17M | 0.12M | 0.07M | 0.04M | 0.00M | 0.03M | 0.02M | 0.09M | 0.10M |
|
Tax Rate
|
36.81% | 32.81% | -36.07% | 408.44% | 39.98% | 33.22% | 41.19% | 32.85% | 27.13% | 32.39% | 37.39% | 34.72% | 37.79% | 41.18% | 36.77% | 10.98% | 38.46% | 24.48% | -54.20% | 0.03% | 46.41% | 38.79% | 36.39% | 35.89% | 36.72% | 30.10% | -86.87% | 20.36% | 107.50% | 26.91% | 23.40% | 20.72% | 22.88% | 20.13% | 29.19% | 17.78% | 23.17% | 10.61% | 18.34% | 30.60% | 25.82% | 33.52% | 29.57% | 28.49% | -211.01% | 28.63% | 27.07% | 26.06% | 16.66% | 23.91% | 29.14% | 26.46% | 34.16% | 28.85% | 78.04% | 29.26% | 29.42% | 26.04% | 26.07% | -1.48% | -19.61% |