|
Revenue
|
| | 82.90M | 91.78M | 97.82M | 96.65M | 91.89M | 115.19M | 117.84M | 121.30M | 131.41M | 120.55M | 139.53M | 135.06M | 151.38M | 133.75M | 132.60M | 148.12M | 138.87M | 138.77M | 135.19M | 163.86M | 130.40M | 113.34M | 121.02M | 129.18M | 126.81M | 114.82M | 116.12M | 122.36M | 143.48M | 121.01M | 124.88M | 127.77M | 142.69M | 118.98M | 122.23M | 133.92M | 143.65M | 133.11M | 142.24M | 184.58M |
|
Cost of Revenue
|
| | 71.38M | 78.62M | 85.68M | 83.46M | 79.82M | 101.42M | 102.30M | 105.89M | 110.51M | 107.26M | 123.73M | 124.37M | 131.73M | 114.12M | 114.91M | 129.75M | 122.68M | 120.55M | 114.85M | 139.69M | 111.74M | 96.11M | 102.33M | 104.71M | 101.28M | 96.48M | 94.80M | 97.50M | 114.26M | 94.78M | 96.37M | 96.52M | 109.39M | 87.89M | 88.73M | 97.81M | 100.08M | 96.39M | 102.42M | 139.90M |
|
Gross Profit
|
| | 11.52M | 13.16M | 12.14M | 13.19M | 12.07M | 13.77M | 15.54M | 15.41M | 20.91M | 13.29M | 15.80M | 10.69M | 19.66M | 19.62M | 17.70M | 18.37M | 16.19M | 18.22M | 20.34M | 24.17M | 18.66M | 17.23M | 18.69M | 24.46M | 25.53M | 18.34M | 21.32M | 24.85M | 29.23M | 26.23M | 28.51M | 31.24M | 33.31M | 31.09M | 33.51M | 36.11M | 43.57M | 36.72M | 39.83M | 44.69M |
|
Amortization - Intangibles
|
| | | | | | 1.45M | 1.01M | 1.02M | 0.81M | 0.75M | 0.34M | 0.34M | 0.30M | 0.30M | 0.20M | 0.20M | 0.15M | 0.14M | 0.14M | 0.30M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.80M | 1.10M | 1.03M | 0.90M | 1.70M | 1.90M | 1.80M | 2.40M |
|
Selling, General & Administrative
|
0.14M | 0.08M | 9.21M | 10.31M | 9.84M | 10.28M | 10.21M | 14.57M | 12.79M | 13.61M | 15.06M | 15.67M | 13.69M | 13.32M | 14.41M | 16.05M | 17.08M | 16.57M | 13.48M | 16.80M | 13.75M | 17.05M | 16.00M | 17.14M | 17.23M | 18.30M | 18.76M | 18.73M | 18.69M | 18.69M | 21.77M | 21.05M | 20.42M | 20.97M | 24.96M | 22.88M | 23.18M | 23.75M | 27.40M | 26.52M | 26.63M | 28.33M |
|
Other Operating Expenses
|
-0.14M | -0.08M | | | | | 1.45M | 1.01M | 1.02M | 0.81M | 0.75M | 0.34M | 0.34M | 0.30M | 0.30M | 0.17M | 0.17M | 0.15M | 0.14M | 0.14M | 0.27M | 0.11M | 0.10M | | | | | -0.82M | -0.03M | -0.10M | 0.95M | -1.04M | | 0.12M | 1.12M | 0.73M | 2.14M | 1.48M | 3.16M | 2.29M | 2.55M | 3.01M |
|
Operating Expenses
|
| | 9.21M | 10.31M | 9.84M | 10.28M | 11.66M | 15.57M | 13.80M | 14.42M | 15.81M | 16.00M | 14.02M | 13.63M | 14.71M | 16.22M | 17.25M | 16.72M | 13.62M | 16.94M | 14.03M | 17.15M | 16.11M | 17.25M | 17.34M | 18.39M | 18.95M | 19.13M | 19.85M | 19.46M | 23.28M | 21.57M | 20.96M | 21.42M | 26.05M | 24.56M | 25.32M | 25.23M | 30.56M | 28.81M | 29.18M | 31.34M |
|
Operating Income
|
-0.14M | -0.08M | 2.31M | 8.07M | 3.34M | 3.79M | 0.41M | -1.81M | 1.74M | 0.99M | 5.09M | -2.71M | 1.78M | -2.94M | 4.95M | 3.40M | 0.44M | 1.66M | 2.57M | 1.28M | 6.31M | 7.02M | 2.55M | -0.02M | 1.35M | 6.07M | 6.58M | -0.79M | 1.47M | 5.39M | 5.94M | 4.65M | 7.55M | 9.83M | 7.25M | 6.53M | 8.19M | 10.89M | 13.01M | 7.91M | 10.64M | 13.35M |
|
EBIT
|
-0.14M | -0.08M | 2.31M | 8.07M | 3.34M | 3.79M | 0.41M | -1.81M | 1.74M | 0.99M | 5.09M | -2.71M | 1.78M | -2.94M | 4.95M | 3.40M | 0.44M | 1.66M | 2.57M | 1.28M | 6.31M | 7.02M | 2.55M | -0.02M | 1.35M | 6.07M | 6.58M | -0.79M | 1.47M | 5.39M | 5.94M | 4.65M | 7.55M | 9.83M | 7.25M | 6.53M | 8.19M | 10.89M | 13.01M | 7.91M | 10.64M | 13.35M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.38M | 0.59M | 0.56M | 0.55M | 0.63M | 0.49M | 0.37M | 0.33M | 0.09M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | -0.34M | | -0.51M | | | | | | | -1.96M | | | | | | 0.30M | -2.70M | -0.16M | -0.31M | 0.12M | -0.06M | 0.73M | 0.17M | -0.27M | 0.46M | -0.10M | 0.12M | -0.79M |
|
Non Operating Income
|
| | -0.83M | -0.92M | -0.83M | -0.89M | -0.87M | -0.49M | -0.66M | -0.54M | -0.46M | -0.75M | -0.78M | -0.75M | 5.83M | 0.82M | 2.20M | 5.58M | 1.52M | -1.97M | 2.25M | -3.52M | 2.42M | 3.30M | -0.36M | 0.47M | -0.39M | -1.34M | 0.36M | -0.10M | -0.60M | -1.04M | -0.21M | 0.12M | -0.06M | 0.73M | 0.17M | -0.01M | 0.46M | 0.08M | 0.12M | -0.79M |
|
EBT
|
-0.14M | -0.07M | 1.48M | 1.93M | 1.47M | 2.02M | -0.46M | -2.30M | 1.07M | 0.46M | 4.63M | -3.47M | 1.00M | -3.69M | 3.67M | 2.58M | -1.76M | -3.92M | 1.04M | -0.69M | 4.06M | 3.50M | 0.12M | -3.32M | 1.00M | 5.60M | 6.20M | -2.13M | 1.10M | 5.29M | 5.34M | 3.62M | 7.34M | 9.95M | 7.19M | 7.26M | 8.36M | 10.88M | 13.47M | 7.99M | 10.76M | 12.55M |
|
Tax Provisions
|
| | | | | | -2.28M | -1.08M | 0.40M | 0.33M | 3.50M | -1.04M | 0.29M | -0.18M | 0.30M | 0.73M | -0.47M | -0.94M | 0.40M | -0.63M | 1.11M | 0.97M | -0.26M | -1.03M | 0.26M | 1.61M | 1.92M | -0.62M | 0.24M | 1.65M | 1.53M | 0.62M | 2.02M | 2.76M | 1.94M | -0.33M | 2.40M | 3.39M | 3.63M | -2.22M | 3.00M | 3.77M |
|
Profit After Tax
|
-0.14M | -0.07M | 2.44M | 1.93M | 1.47M | 2.02M | 1.81M | -1.21M | 0.67M | 0.13M | 1.13M | -2.42M | 0.71M | -3.50M | 3.37M | 1.85M | -1.29M | -2.98M | 0.65M | -0.05M | 2.95M | 2.52M | 0.39M | -2.28M | 0.73M | 3.99M | 4.28M | -1.52M | 0.87M | 3.64M | 3.81M | 2.99M | 5.32M | 7.19M | 5.25M | 7.59M | 5.96M | 7.48M | 9.84M | 10.21M | 7.76M | 8.79M |
|
Income from Continuing Operations
|
-0.14M | -0.07M | 1.48M | 1.93M | 1.47M | 2.02M | 1.81M | -1.21M | 0.67M | 0.13M | 1.13M | -2.42M | 0.71M | -3.50M | 3.37M | 1.85M | -1.29M | -2.98M | 0.65M | -0.05M | 2.95M | 2.52M | 0.39M | -2.28M | 0.73M | 3.99M | 4.28M | -1.52M | 0.87M | 3.64M | 3.81M | 2.99M | 5.32M | 7.19M | 5.25M | 7.59M | 5.96M | 7.48M | 9.84M | 10.21M | 7.76M | 8.79M |
|
Consolidated Net Income
|
-0.14M | -0.07M | 1.48M | 1.93M | 1.47M | 2.02M | 1.81M | -1.21M | 0.67M | 0.13M | 1.13M | -2.42M | 0.71M | -3.50M | 3.37M | 1.85M | -1.29M | -2.98M | 0.65M | -0.05M | 2.95M | 2.52M | 0.39M | -2.28M | 0.73M | 3.99M | 4.28M | -1.52M | 0.87M | 3.64M | 3.81M | 2.99M | 5.32M | 7.19M | 5.25M | 7.59M | 5.96M | 7.48M | 9.84M | 10.21M | 7.76M | 8.79M |
|
Income towards Parent Company
|
-0.14M | -0.07M | 1.48M | 1.93M | 1.47M | 2.02M | 1.81M | -1.21M | 0.67M | 0.13M | 1.13M | -2.42M | 0.71M | -3.50M | 3.37M | 1.85M | -1.29M | -2.98M | 0.65M | -0.05M | 2.95M | 2.52M | 0.39M | -2.28M | 0.73M | 3.99M | 4.28M | -1.52M | 0.87M | 3.64M | 3.81M | 2.99M | 5.32M | 7.19M | 5.25M | 7.59M | 5.96M | 7.48M | 9.84M | 10.21M | 7.76M | 8.79M |
|
Preferred Dividend Payments
|
| | | | | | 0.16M | 0.24M | 0.24M | 0.15M | 0.18M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.14M | -0.07M | 1.48M | 1.93M | 1.47M | 2.02M | 1.65M | -1.45M | 0.42M | -0.87M | 0.95M | -4.53M | 0.71M | -3.50M | 3.37M | 2.15M | -1.50M | -3.41M | 0.99M | -0.05M | 2.95M | 2.52M | 0.39M | -2.28M | 0.73M | 3.99M | 4.28M | -1.52M | 0.87M | 3.64M | 3.81M | 2.99M | 5.32M | 7.19M | 5.25M | 7.59M | 5.96M | 7.48M | 9.84M | 10.21M | 7.76M | 8.79M |
|
EPS (Basic)
|
-0.07 | -0.04 | 0.80 | 1.05 | 0.79 | 1.07 | 0.28 | -0.19 | 0.06 | -0.12 | 0.13 | -0.60 | 0.09 | -0.46 | 0.45 | 0.24 | -0.17 | -0.39 | 0.09 | -0.01 | 0.38 | 0.32 | 0.05 | -0.25 | 0.07 | 0.39 | 0.43 | -0.15 | 0.08 | 0.35 | 0.36 | 0.29 | 0.50 | 0.66 | 0.49 | 0.68 | 0.53 | 0.66 | 0.88 | 0.89 | 0.67 | 0.76 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.27 | -0.19 | 0.05 | -0.12 | 0.13 | -0.60 | 0.09 | -0.46 | 0.45 | 0.24 | -0.17 | -0.39 | 0.09 | -0.01 | 0.37 | 0.31 | 0.05 | -0.25 | 0.07 | 0.38 | 0.42 | -0.15 | 0.08 | 0.34 | 0.36 | 0.27 | 0.46 | 0.61 | 0.44 | 0.64 | 0.50 | 0.62 | 0.82 | 0.85 | 0.64 | 0.73 |
|
Shares Outstanding (Weighted Average)
|
1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.89M | 5.93M | 7.45M | 7.45M | 7.47M | 7.47M | 7.54M | 7.54M | 7.58M | 7.56M | 7.64M | 7.64M | 7.67M | 7.66M | 7.80M | 7.85M | 7.89M | 7.87M | 9.22M | 10.25M | 10.27M | 10.01M | 10.42M | 10.42M | 10.45M | 10.43M | 10.48M | 10.64M | 10.96M | 10.77M | 11.16M | 11.27M | 11.27M | 11.24M | 11.42M | 11.62M | 11.63M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 6.73M | 7.45M | 7.80M | 7.47M | 7.47M | 7.54M | 7.81M | 7.58M | 7.56M | 7.67M | 7.72M | 7.67M | 7.66M | 7.80M | 7.91M | 8.11M | 8.07M | 9.22M | 10.47M | 10.49M | 10.23M | 10.42M | 10.57M | 10.69M | 10.68M | 11.04M | 11.51M | 11.79M | 11.81M | 11.89M | 11.97M | 12.03M | 12.03M | 12.05M | 12.11M | 12.11M |
|
EBITDA
|
-0.14M | -0.08M | 2.31M | 8.07M | 3.34M | 3.79M | 0.41M | -1.81M | 1.74M | 0.99M | 5.09M | -2.71M | 1.78M | -2.94M | 4.95M | 3.40M | 0.44M | 1.66M | 2.57M | 1.28M | 6.31M | 7.02M | 2.55M | -0.02M | 1.35M | 6.07M | 6.58M | -0.79M | 1.47M | 5.39M | 5.94M | 4.65M | 7.55M | 9.83M | 7.25M | 6.53M | 8.19M | 10.89M | 13.01M | 7.91M | 10.64M | 13.35M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.44M | 0.43M | 0.47M | 0.43M | 0.47M | 0.49M | 0.53M | 0.56M | 1.22M |
|
Tax Rate
|
| | | | | | 490.73% | 47.15% | 37.65% | 71.93% | 75.63% | 30.08% | 29.24% | 5.01% | 8.19% | 28.47% | 26.89% | 24.03% | 38.22% | 92.42% | 27.36% | 27.75% | -212.10% | 31.20% | 26.51% | 28.83% | 30.97% | 28.89% | 21.49% | 31.24% | 28.72% | 17.21% | 27.57% | 27.73% | 26.98% | -4.50% | 28.66% | 31.20% | 26.94% | -27.82% | 27.89% | 30.00% |