|
Revenue
|
24.86M | 25.62M | 22.57M | 26.95M | 26.32M | 25.96M | 21.57M | 28.99M | 26.68M | 31.18M | 27.45M | 31.80M | 32.00M | 26.10M | 26.01M | 27.05M | 30.53M | 30.26M | 27.75M | 30.28M | 31.09M | 31.04M | 32.41M | 34.09M | 37.28M | 36.33M | 30.37M | 34.58M | 33.88M | 41.47M | 38.19M | 44.51M | 42.15M | 37.28M | 32.37M | 34.75M | 39.34M | 39.72M | 34.23M | 34.26M | 36.42M | 39.00M | 33.34M | 38.71M | 39.49M | 39.03M | 40.63M | 49.72M | 50.12M | 54.56M | 60.82M | 53.99M | 49.84M | 50.44M | 46.78M | 56.70M | 48.39M | 47.76M | 67.17M | 77.15M | 71.10M | 70.10M |
|
Cost of Revenue
|
19.86M | 20.21M | 18.41M | 22.25M | 22.13M | 22.12M | 17.80M | 21.64M | 21.44M | 25.96M | 22.44M | 25.02M | 25.43M | 21.20M | 21.30M | 21.20M | 24.39M | 24.44M | 23.30M | 24.94M | 25.25M | 25.50M | 26.92M | 27.25M | 30.14M | 29.23M | 25.34M | 27.25M | 27.06M | 33.56M | 29.79M | 35.48M | 34.57M | 29.61M | 27.14M | 29.91M | 32.39M | 33.41M | 28.95M | 29.37M | 30.54M | 32.60M | 27.68M | 32.64M | 33.82M | 35.43M | 35.01M | 40.39M | 43.93M | 45.86M | 50.49M | 43.62M | 37.92M | 36.97M | 34.75M | 42.06M | 35.91M | 33.81M | 48.79M | 53.11M | 50.17M | 50.38M |
|
Gross Profit
|
5.00M | 5.42M | 4.16M | 4.71M | 4.19M | 3.85M | 3.77M | 7.35M | 5.24M | 5.23M | 5.01M | 6.78M | 6.58M | 4.89M | 4.71M | 5.85M | 6.15M | 5.82M | 4.46M | 5.34M | 5.84M | 5.53M | 5.49M | 6.84M | 7.14M | 7.10M | 5.03M | 7.33M | 6.82M | 7.91M | 8.31M | 9.12M | 7.58M | 7.66M | 5.23M | 4.84M | 6.95M | 6.32M | 5.28M | 4.89M | 5.88M | 6.39M | 5.65M | 6.06M | 5.67M | 3.60M | 5.62M | 9.33M | 6.20M | 8.70M | 10.33M | 10.36M | 11.91M | 13.47M | 12.03M | 14.64M | 12.49M | 13.95M | 18.38M | 24.04M | 20.93M | 19.72M |
|
Other Operating Expenses
|
3.90M | 4.04M | 4.01M | 4.17M | 3.96M | 4.00M | 3.99M | 4.49M | 4.14M | 4.01M | 4.05M | 4.78M | 4.14M | 3.76M | 3.77M | 4.39M | 4.35M | 3.95M | 3.87M | 4.37M | 4.32M | 4.40M | 4.44M | 4.85M | 5.08M | 4.82M | 4.59M | 5.58M | 5.13M | 5.26M | 5.97M | 5.88M | 5.76M | 5.96M | 5.23M | 6.40M | 6.17M | 6.36M | 7.35M | 5.90M | 6.16M | 6.41M | 6.03M | 6.72M | 6.76M | 6.49M | 6.49M | 7.09M | 6.59M | 7.95M | 8.03M | 7.66M | 8.11M | 8.36M | 8.22M | 9.08M | 9.91M | 9.52M | 16.13M | 15.54M | 16.12M | 15.61M |
|
Operating Expenses
|
3.90M | 4.04M | 4.01M | 4.17M | 3.96M | 4.00M | 3.99M | 4.49M | 4.14M | 4.01M | 4.05M | 4.78M | 4.14M | 3.76M | 3.77M | 4.39M | 4.35M | 3.95M | 3.87M | 4.37M | 4.32M | 4.40M | 4.44M | 4.85M | 5.08M | 4.82M | 4.59M | 5.58M | 5.13M | 5.26M | 5.97M | 5.88M | 5.76M | 5.96M | 5.23M | 6.40M | 6.17M | 6.36M | 7.35M | 5.90M | 6.16M | 6.41M | 6.03M | 6.72M | 6.76M | 6.49M | 6.49M | 7.09M | 6.59M | 7.95M | 8.03M | 7.66M | 8.11M | 8.36M | 8.22M | 9.08M | 9.91M | 9.52M | 16.13M | 15.54M | 16.12M | 15.61M |
|
Operating Income
|
1.10M | 1.37M | 0.16M | 0.53M | 0.23M | -0.16M | -0.22M | 2.86M | 1.10M | 1.21M | 0.95M | 2.00M | 2.43M | 1.13M | 0.94M | 1.46M | 1.80M | 1.87M | 0.58M | 0.97M | 1.52M | 1.13M | 1.05M | 2.00M | 2.06M | 2.29M | 0.44M | 1.75M | 1.69M | 2.65M | 2.43M | 3.15M | 1.82M | 1.70M | -0.00M | -1.55M | 0.78M | -0.04M | -2.07M | -1.01M | -0.28M | -0.01M | -0.38M | -0.65M | -1.09M | -2.89M | -0.87M | 2.24M | -0.40M | 0.76M | 2.30M | 2.70M | 3.81M | 5.11M | 3.81M | 5.56M | 2.58M | 4.43M | 2.25M | 8.50M | 4.81M | 4.11M |
|
EBIT
|
1.10M | 1.37M | 0.16M | 0.53M | 0.23M | -0.16M | -0.22M | 2.86M | 1.10M | 1.21M | 0.95M | 2.00M | 2.43M | 1.13M | 0.94M | 1.46M | 1.80M | 1.87M | 0.58M | 0.97M | 1.52M | 1.13M | 1.05M | 2.00M | 2.06M | 2.29M | 0.44M | 1.75M | 1.69M | 2.65M | 2.43M | 3.15M | 1.82M | 1.70M | -0.00M | -1.55M | 0.78M | -0.04M | -2.07M | -1.01M | -0.28M | -0.01M | -0.38M | -0.65M | -1.09M | -2.89M | -0.87M | 2.24M | -0.40M | 0.76M | 2.30M | 2.70M | 3.81M | 5.11M | 3.81M | 5.56M | 2.58M | 4.43M | 2.25M | 8.50M | 4.81M | 4.11M |
|
Non Operating Income
|
| 0.00M | | | 0.00M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
1.05M | 1.29M | 0.17M | 0.44M | 0.14M | -0.25M | -0.14M | 2.79M | 1.06M | 1.22M | 0.96M | 1.98M | 2.42M | 1.15M | 0.92M | 1.49M | 1.84M | 1.90M | 0.63M | 1.02M | 1.53M | 1.15M | 1.07M | 1.98M | 2.10M | 2.33M | 0.49M | 1.83M | 1.80M | 2.74M | 2.53M | 2.55M | 1.89M | 1.76M | 0.04M | -1.55M | 0.67M | -0.16M | -2.25M | -1.12M | -0.59M | -0.36M | -0.72M | -0.95M | -1.06M | -2.89M | -0.89M | 2.35M | -0.34M | 0.46M | 2.06M | 2.32M | 3.41M | 4.84M | 3.52M | 1.35M | 2.43M | 3.93M | 1.27M | 7.15M | 3.92M | 3.45M |
|
Tax Provisions
|
0.33M | 0.41M | 0.05M | 0.07M | 0.03M | -0.10M | -0.17M | 1.39M | 0.37M | 0.41M | 0.18M | 0.95M | 0.81M | 0.41M | 0.29M | 0.49M | 0.58M | 0.67M | 0.11M | 0.90M | 0.57M | 0.45M | 0.23M | 0.97M | 0.77M | 0.79M | 0.13M | 0.78M | 0.60M | 0.98M | 1.58M | 1.00M | 0.40M | 0.39M | 0.02M | -0.36M | 0.17M | 2.00M | -0.35M | -0.06M | 0.02M | -0.20M | -0.81M | 1.98M | 0.25M | 0.20M | 0.40M | 2.67M | 0.38M | 0.57M | 0.96M | 1.23M | 0.90M | 2.02M | 0.98M | -9.83M | 0.19M | 0.92M | -0.11M | 2.20M | 0.76M | 0.92M |
|
Profit After Tax
|
0.72M | 0.88M | 0.12M | 0.37M | 0.11M | -0.16M | -0.12M | 2.02M | 0.69M | 0.81M | 0.78M | 1.40M | 1.62M | 0.75M | 0.62M | 1.01M | 1.26M | 1.23M | 0.52M | 0.63M | 0.96M | 0.71M | 0.85M | 1.36M | 1.33M | 1.54M | 0.36M | 1.40M | 1.19M | 1.76M | 0.89M | 1.61M | 1.50M | 1.37M | -0.02M | -1.27M | 0.50M | -2.18M | -1.92M | -1.06M | -0.61M | -0.18M | 0.10M | -2.98M | -1.34M | -3.10M | -1.32M | -0.36M | -0.75M | -0.24M | 1.10M | 1.63M | 2.52M | 2.83M | 2.53M | 11.18M | 2.24M | 3.02M | 1.38M | 4.95M | 3.16M | 2.54M |
|
Income from Non-Controlling Interests
|
0.07M | 0.03M | 0.04M | 0.12M | 0.09M | -0.03M | 0.16M | 0.56M | 0.05M | 0.16M | 0.24M | 0.19M | 0.03M | 0.02M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.05M | 0.02M | 0.01M | 0.04M | 0.04M | 0.04M | 0.06M | 0.01M | 0.04M | 0.04M | 0.07M | 0.03M | 0.02M | 0.02M | 0.00M | -0.01M | 0.01M | 0.01M | 0.05M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | 0.13M | 0.38M | 0.09M | 0.04M | 0.10M | 0.01M | 0.15M | 0.04M | 0.01M | 0.03M | 0.10M | 0.07M | 0.09M |
|
Income from Continuing Operations
|
0.72M | 0.88M | 0.12M | 0.37M | 0.11M | -0.16M | 0.03M | 1.41M | 0.69M | 0.81M | 0.78M | 1.03M | 1.62M | 0.75M | 0.62M | 1.01M | 1.26M | 1.23M | 0.52M | 0.12M | 0.96M | 0.71M | 0.85M | 1.01M | 1.33M | 1.54M | 0.36M | 1.04M | 1.19M | 1.76M | 0.95M | 1.55M | 1.50M | 1.37M | 0.01M | -1.20M | 0.50M | -2.16M | -1.90M | -1.06M | -0.61M | -0.17M | 0.10M | -2.93M | -1.31M | -3.08M | -1.29M | -0.33M | -0.72M | -0.11M | 1.10M | 1.09M | 2.52M | 2.83M | 2.53M | 11.18M | 2.24M | 3.02M | 1.38M | 4.95M | 3.16M | 2.54M |
|
Consolidated Net Income
|
0.72M | 0.88M | 0.12M | 0.37M | 0.11M | -0.16M | 0.03M | 1.41M | 0.69M | 0.81M | 0.78M | 1.03M | 1.62M | 0.75M | 0.62M | 1.01M | 1.26M | 1.23M | 0.52M | 0.12M | 0.96M | 0.71M | 0.85M | 1.01M | 1.33M | 1.54M | 0.36M | 1.04M | 1.19M | 1.76M | 0.95M | 1.55M | 1.50M | 1.37M | 0.01M | -1.20M | 0.50M | -2.16M | -1.90M | -1.06M | -0.61M | -0.17M | 0.10M | -2.93M | -1.31M | -3.08M | -1.29M | -0.33M | -0.72M | -0.11M | 1.10M | 1.09M | 2.52M | 2.83M | 2.53M | 11.18M | 2.24M | 3.02M | 1.38M | 4.95M | 3.16M | 2.54M |
|
Income towards Parent Company
|
0.72M | 0.88M | 0.12M | 0.37M | 0.11M | -0.16M | 0.03M | 1.41M | 0.69M | 0.81M | 0.78M | 1.03M | 1.62M | 0.75M | 0.62M | 1.01M | 1.26M | 1.23M | 0.52M | 0.12M | 0.96M | 0.71M | 0.85M | 1.01M | 1.33M | 1.54M | 0.36M | 1.04M | 1.19M | 1.76M | 0.95M | 1.55M | 1.50M | 1.37M | 0.01M | -1.20M | 0.50M | -2.16M | -1.90M | -1.06M | -0.61M | -0.17M | 0.10M | -2.93M | -1.31M | -3.08M | -1.29M | -0.33M | -0.72M | -0.11M | 1.10M | 1.09M | 2.52M | 2.83M | 2.53M | 11.18M | 2.24M | 3.02M | 1.38M | 4.95M | 3.16M | 2.54M |
|
Net Income towards Common Stockholders
|
0.72M | 0.88M | 0.12M | 0.37M | 0.11M | -0.16M | 0.03M | 1.41M | 0.69M | 0.81M | 0.78M | 1.03M | 1.62M | 0.75M | 0.62M | 1.01M | 1.26M | 1.23M | 0.52M | 0.12M | 0.96M | 0.71M | 0.85M | 1.01M | 1.33M | 1.54M | 0.36M | 1.04M | 1.19M | 1.76M | 0.95M | 1.55M | 1.50M | 1.37M | 0.01M | -1.20M | 0.50M | -2.16M | -1.90M | -1.06M | -0.61M | -0.17M | 0.10M | -2.93M | -1.31M | -3.08M | -1.29M | -0.33M | -0.72M | -0.11M | 1.10M | 1.09M | 2.52M | 2.83M | 2.53M | 11.18M | 2.24M | 3.02M | 1.38M | 4.95M | 3.16M | 2.54M |
|
EPS (Basic)
|
0.26 | 0.33 | 0.03 | 0.14 | 0.01 | -0.05 | -0.05 | 0.54 | 0.25 | 0.25 | 0.21 | 0.47 | 0.61 | 0.28 | 0.23 | 0.37 | 0.47 | 0.46 | 0.18 | 0.23 | 0.36 | 0.26 | 0.31 | 0.50 | 0.48 | 0.55 | 0.13 | 0.51 | 0.42 | 0.64 | 0.31 | 0.58 | 0.54 | 0.49 | -0.01 | -0.46 | 0.17 | -0.79 | -0.70 | -0.39 | -0.22 | -0.07 | 0.03 | -1.08 | -0.48 | -1.11 | -0.47 | -0.12 | -0.27 | -0.09 | 0.26 | 0.35 | 0.87 | 0.94 | 0.87 | 3.83 | 0.77 | 1.05 | 0.47 | 1.73 | 1.08 | 0.85 |
|
EPS (Weighted Average and Diluted)
|
0.25 | 0.33 | 0.03 | 0.14 | 0.01 | -0.05 | -0.05 | 0.54 | 0.25 | 0.25 | 0.21 | 0.46 | 0.61 | 0.28 | 0.22 | 0.37 | 0.47 | 0.45 | 0.18 | 0.23 | 0.35 | 0.26 | 0.31 | 0.50 | 0.48 | 0.54 | 0.13 | 0.51 | 0.42 | 0.62 | 0.30 | 0.56 | 0.53 | 0.48 | -0.01 | -0.46 | 0.17 | -0.79 | -0.70 | -0.39 | -0.22 | -0.07 | 0.03 | -1.08 | -0.48 | -1.11 | -0.47 | -0.12 | -0.27 | -0.09 | 0.25 | 0.34 | 0.86 | 0.93 | 0.85 | 3.74 | 0.74 | 1.01 | 0.45 | 1.66 | 1.04 | 0.82 |
|
Shares Outstanding (Weighted Average)
|
2.57M | 2.57M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.59M | 2.59M | | 2.60M | 2.61M | 2.62M | | 2.62M | 2.63M | 2.63M | | 2.63M | 2.67M | 2.68M | | 2.69M | 2.71M | 2.71M | | 2.71M | 2.72M | 2.72M | 2.72M | 2.74M | 2.74M | 2.74M | 2.74M | 2.75M | 2.75M | 2.75M | 2.75M | 2.76M | 2.76M | 2.76M | 2.76M | 2.78M | 2.79M | 2.79M | 2.79M | 2.81M | 2.83M | 2.83M | 2.82M | 2.86M | 2.90M | 2.89M | 2.88M | 2.85M | 2.87M | 2.87M | 2.86M | 2.85M | 2.87M |
|
Shares Outstanding (Diluted Average)
|
2.58M | 2.58M | 2.59M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.60M | 2.60M | | 2.62M | 2.63M | 2.65M | | 2.65M | 2.66M | 2.66M | | 2.66M | 2.69M | 2.70M | | 2.71M | 2.73M | 2.73M | | 2.75M | 2.78M | 2.78M | 2.78M | 2.80M | 2.80M | 2.80M | 2.79M | 2.77M | 2.75M | 2.75M | 2.75M | 2.76M | 2.76M | 2.79M | 2.76M | 2.78M | 2.79M | 2.79M | 2.79M | 2.81M | 2.83M | 2.91M | 2.90M | 2.88M | 2.93M | 2.96M | 2.94M | 2.97M | 2.97M | 3.00M | 2.98M | 2.96M | 2.99M |
|
EBITDA
|
1.10M | 1.37M | 0.16M | 0.53M | 0.23M | -0.16M | -0.22M | 2.86M | 1.10M | 1.21M | 0.95M | 2.00M | 2.43M | 1.13M | 0.94M | 1.46M | 1.80M | 1.87M | 0.58M | 0.97M | 1.52M | 1.13M | 1.05M | 2.00M | 2.06M | 2.29M | 0.44M | 1.75M | 1.69M | 2.65M | 2.43M | 3.15M | 1.82M | 1.70M | -0.00M | -1.55M | 0.78M | -0.04M | -2.07M | -1.01M | -0.28M | -0.01M | -0.38M | -0.65M | -1.09M | -2.89M | -0.87M | 2.24M | -0.40M | 0.76M | 2.30M | 2.70M | 3.81M | 5.11M | 3.81M | 5.56M | 2.58M | 4.43M | 2.25M | 8.50M | 4.81M | 4.11M |
|
Interest Expenses
|
0.04M | 0.08M | -0.02M | 0.09M | 0.10M | 0.13M | 0.11M | 0.11M | 0.11M | 0.10M | 0.08M | 0.07M | 0.09M | 0.07M | 0.12M | 0.10M | 0.08M | 0.10M | 0.09M | 0.05M | 0.09M | 0.06M | 0.08M | 0.07M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.09M | 0.08M | 0.07M | 0.09M | 0.09M | 0.08M | 0.11M | 0.17M | 0.14M | 0.15M | 0.04M | 0.08M | 0.13M | 0.10M | 0.08M | 0.11M | 0.13M | 0.16M | 0.24M | 0.38M | 0.37M | 0.44M | 0.54M | 0.43M | 0.37M | 0.41M | 0.59M | 0.47M | 0.44M | 1.14M | -1.12M | 1.06M | 1.06M |
|
Tax Rate
|
31.24% | 31.99% | 28.16% | 16.33% | 21.17% | 38.10% | 125.00% | 49.64% | 35.03% | 33.91% | 18.46% | 48.13% | 33.29% | 35.24% | 31.84% | 32.62% | 31.71% | 35.20% | 17.38% | 88.11% | 37.22% | 38.68% | 20.97% | 49.07% | 36.67% | 34.01% | 27.09% | 42.88% | 33.67% | 35.65% | 62.51% | 39.10% | 20.87% | 22.05% | 57.14% | 22.97% | 25.41% | -1,267.72% | 15.55% | 5.70% | -3.58% | 54.42% | 113.23% | -208.32% | -23.77% | -6.75% | -44.98% | 113.99% | -111.47% | 125.00% | 46.70% | 52.89% | 26.29% | 41.59% | 27.94% | -729.92% | 7.90% | 23.30% | -8.47% | 30.80% | 19.41% | 26.50% |