|
Revenue
|
64.08M | 84.74M | 76.32M | 70.38M | 75.67M | 94.53M | 102.71M | 91.33M | 105.41M | 114.88M | 110.00M | 92.67M | 95.80M | 108.74M | 105.53M | 95.58M | 95.61M | 112.60M | 112.77M | 101.65M | 103.62M | 123.99M | 124.52M |
|
Cost of Revenue
|
46.19M | 55.83M | 53.29M | 51.09M | 54.05M | 66.43M | 72.92M | 63.02M | 71.12M | 80.92M | 75.83M | 63.00M | 57.66M | 66.88M | 66.58M | 61.49M | 58.01M | 69.19M | 69.27M | 61.83M | 62.86M | 74.88M | 81.60M |
|
Gross Profit
|
17.89M | 28.91M | 23.03M | 19.30M | 21.63M | 28.10M | 29.79M | 28.31M | 34.29M | 33.96M | 34.17M | 29.66M | 38.14M | 41.86M | 38.94M | 34.09M | 37.60M | 43.41M | 43.50M | 39.82M | 40.76M | 49.11M | 42.92M |
|
Selling, General & Administrative
|
9.10M | 8.97M | 9.88M | 11.29M | 11.46M | 13.46M | 14.57M | 12.94M | 15.46M | 16.71M | 16.86M | 17.23M | 16.63M | 17.19M | 19.87M | 13.19M | 16.77M | 17.89M | 18.51M | 18.36M | 18.55M | 19.12M | 20.95M |
|
Other Operating Expenses
|
4.70M | 0.01M | 6.11M | 5.95M | 6.40M | | 9.86M | 8.23M | 9.34M | 9.45M | 9.40M | 7.63M | 8.78M | 11.33M | 7.69M | 16.28M | 12.76M | 14.40M | 13.72M | 14.16M | 14.39M | 13.43M | 13.39M |
|
Operating Expenses
|
13.80M | 14.40M | 15.99M | 17.24M | 17.86M | 21.23M | 24.43M | 21.17M | 24.80M | 26.16M | 26.26M | 24.85M | 25.41M | 28.52M | 27.56M | 29.47M | 29.53M | 32.29M | 32.23M | 32.52M | 32.94M | 32.56M | 34.34M |
|
Operating Income
|
4.09M | 14.51M | 7.04M | 2.06M | 3.77M | 6.87M | 5.37M | 7.14M | 9.49M | 7.80M | 7.91M | 4.81M | 12.73M | 13.34M | 11.38M | 4.62M | 8.08M | 11.12M | 11.27M | 7.30M | 7.82M | 16.55M | 8.57M |
|
EBIT
|
4.09M | 14.51M | 7.04M | 2.06M | 3.77M | 6.87M | 5.37M | 7.14M | 9.49M | 7.80M | 7.91M | 4.81M | 12.73M | 13.34M | 11.38M | 4.62M | 8.08M | 11.12M | 11.27M | 7.30M | 7.82M | 16.55M | 8.57M |
|
Interest & Investment Income
|
-3.31M | -0.70M | -0.85M | -0.63M | 0.28M | -1.13M | -0.31M | 2.67M | 1.31M | 0.85M | | 0.07M | 0.07M | 0.52M | 0.45M | 0.76M | 0.43M | 0.53M | 0.77M | 0.56M | 0.57M | 0.68M | 0.41M |
|
Other Non Operating Income
|
-0.04M | -0.07M | -0.27M | -0.31M | -0.17M | 5.00M | 0.10M | | 0.13M | 0.85M | 0.37M | 0.22M | -0.43M | 0.32M | 0.46M | -0.25M | 0.12M | 0.32M | -0.29M | 0.37M | 0.24M | -2.87M | 0.68M |
|
Non Operating Income
|
-3.32M | -0.74M | -1.02M | -0.69M | 0.47M | 4.01M | 0.10M | -0.07M | 1.13M | 1.14M | 0.14M | 0.08M | -0.73M | 0.66M | 0.66M | 0.31M | 0.38M | 0.95M | 0.59M | 1.02M | 1.12M | -2.04M | 1.33M |
|
EBT
|
0.77M | 13.77M | 6.02M | 1.37M | 4.24M | 10.88M | 5.34M | 7.07M | 10.62M | 8.95M | 8.05M | 4.89M | 12.00M | 14.00M | 12.04M | 4.94M | 8.45M | 12.07M | 11.86M | 8.32M | 8.94M | 14.51M | 9.91M |
|
Tax Provisions
|
0.20M | 3.83M | 1.50M | -0.24M | 1.20M | 1.55M | 1.27M | 1.09M | 2.68M | 1.75M | 1.90M | 0.35M | 2.82M | 3.32M | 2.90M | 0.76M | 1.98M | 2.84M | 2.60M | 2.46M | 2.12M | 3.46M | 2.30M |
|
Profit After Tax
|
2.45M | 10.07M | 4.57M | 0.92M | 3.05M | 9.58M | 4.07M | 5.98M | 7.94M | 7.20M | 6.15M | 4.54M | 9.19M | 10.68M | 9.14M | 4.18M | 6.48M | 9.23M | 9.26M | 5.86M | 6.82M | 11.05M | 7.60M |
|
Income from Non-Controlling Interests
|
-1.88M | -0.13M | 0.49M | 0.67M | 1.27M | -0.24M | 0.29M | 0.35M | 1.28M | 0.86M | 0.06M | | 0.18M | 0.17M | 0.07M | 0.28M | 0.31M | 0.13M | 0.17M | 0.24M | 0.41M | 0.12M | 0.28M |
|
Income from Continuing Operations
|
0.57M | 9.94M | 4.52M | 1.61M | 3.04M | 9.34M | 4.07M | 5.98M | 7.94M | 7.20M | 6.15M | 4.54M | 9.19M | 10.68M | 9.14M | 4.18M | 6.48M | 9.23M | 9.26M | 5.86M | 6.82M | 11.05M | 7.60M |
|
Consolidated Net Income
|
0.57M | 9.94M | 4.52M | 1.61M | 3.04M | 9.34M | 4.07M | 5.98M | 7.94M | 7.20M | 6.15M | 4.54M | 9.19M | 10.68M | 9.14M | 4.18M | 6.48M | 9.23M | 9.26M | 5.86M | 6.82M | 11.05M | 7.60M |
|
Income towards Parent Company
|
0.57M | 9.94M | 4.52M | 1.61M | 3.04M | 9.34M | 4.07M | 5.98M | 7.94M | 7.20M | 6.15M | 4.54M | 9.19M | 10.68M | 9.14M | 4.18M | 6.48M | 9.23M | 9.26M | 5.86M | 6.82M | 11.05M | 7.60M |
|
Net Income towards Common Stockholders
|
0.57M | 9.94M | 4.52M | 1.61M | 3.04M | 9.34M | 4.07M | 5.98M | 7.94M | 7.20M | 6.15M | 4.54M | 9.19M | 10.68M | 9.14M | 4.18M | 6.48M | 9.23M | 9.26M | 5.86M | 6.82M | 11.05M | 7.60M |
|
EPS (Basic)
|
0.16 | 0.66 | 0.27 | 0.11 | 0.12 | 0.51 | 0.19 | 0.32 | 0.34 | 0.32 | 0.31 | 0.23 | 0.45 | 0.53 | 0.46 | 0.19 | 0.31 | 0.46 | 0.45 | 0.29 | 0.32 | 0.55 | 0.36 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.65 | 0.26 | 0.10 | 0.12 | 0.50 | 0.19 | 0.32 | 0.34 | 0.32 | 0.31 | 0.23 | 0.45 | 0.53 | 0.45 | 0.20 | 0.31 | 0.45 | 0.45 | 0.29 | 0.32 | 0.54 | 0.36 |
|
Shares Outstanding (Weighted Average)
|
| 15.19M | 15.19M | 15.18M | 15.17M | 18.91M | 19.71M | 18.41M | 19.81M | 19.81M | 19.81M | 19.82M | 19.89M | 19.89M | 19.89M | 19.91M | 19.97M | 19.99M | 20.02M | 20.00M | 20.04M | 20.06M | 20.09M |
|
Shares Outstanding (Diluted Average)
|
| 15.46M | 15.46M | 15.45M | 15.40M | 19.03M | 19.88M | 18.57M | 19.90M | 19.93M | 19.94M | 19.93M | 19.94M | 19.95M | 20.00M | 19.98M | 20.08M | 20.11M | 20.13M | 20.12M | 20.20M | 20.20M | 20.20M |
|
EBITDA
|
4.09M | 14.51M | 7.04M | 2.06M | 3.77M | 6.87M | 5.37M | 7.14M | 9.49M | 7.80M | 7.91M | 4.81M | 12.73M | 13.34M | 11.38M | 4.62M | 8.08M | 11.12M | 11.27M | 7.30M | 7.82M | 16.55M | 8.57M |
|
Interest Expenses
|
| | | | | | | | 0.47M | 0.61M | 0.49M | 0.44M | 0.41M | 0.57M | 0.54M | 0.53M | 0.52M | 0.55M | 0.54M | 0.52M | 0.51M | 0.52M | 0.54M |
|
Tax Rate
|
26.08% | 27.82% | 24.93% | -17.59% | 28.33% | 14.21% | 23.74% | 15.40% | 25.21% | 19.52% | 23.59% | 7.21% | 23.48% | 23.74% | 24.11% | 15.38% | 23.37% | 23.54% | 21.90% | 29.55% | 23.74% | 23.84% | 23.26% |