|
Revenue
|
1.21M | 1.40M | 1.82M | 2.26M | 2.90M | 4.00M | 4.65M | 5.92M | 7.22M | 7.34M | 7.01M | 6.81M | 8.57M | 9.80M | 9.69M |
|
Amortization - Intangibles
|
0.03M | 0.16M | 0.28M | 0.44M | 0.56M | 0.69M | 0.78M | 1.23M | 1.70M | 1.64M | 1.36M | 1.05M | 1.82M | 2.53M | 2.34M |
|
Selling, General & Administrative
|
0.78M | 0.87M | 0.86M | 0.84M | 0.88M | 1.04M | 1.01M | 1.23M | 1.32M | 1.20M | 1.43M | 1.35M | 1.55M | 1.83M | 1.78M |
|
Other Operating Expenses
|
0.04M | 0.16M | 0.29M | 0.44M | 0.57M | 0.69M | 0.79M | 1.23M | 1.70M | 1.64M | 1.36M | 1.05M | 1.83M | 2.53M | 2.34M |
|
Operating Expenses
|
0.82M | 1.03M | 1.15M | 1.28M | 1.44M | 1.73M | 1.79M | 2.46M | 3.02M | 2.84M | 2.80M | 2.40M | 3.38M | 4.35M | 4.12M |
|
Operating Income
|
0.39M | 0.37M | 0.66M | 0.98M | 1.46M | 2.27M | 2.85M | 3.46M | 4.20M | 4.50M | 4.21M | 4.41M | 5.19M | 5.44M | 5.57M |
|
EBIT
|
0.39M | 0.37M | 0.66M | 0.98M | 1.46M | 2.27M | 2.85M | 3.46M | 4.20M | 4.50M | 4.21M | 4.41M | 5.19M | 5.44M | 5.57M |
|
Non Operating Investment Income
|
| | | | | | | | | -0.01M | | | | | |
|
Interest & Investment Income
|
0.00M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.08M | 0.03M | 0.03M | 0.02M | | | | | | | | 0.02M | 0.03M | 0.02M |
|
Non Operating Income
|
0.16M | 0.08M | 0.03M | -0.01M | 0.02M | -0.03M | -0.01M | | | | 0.02M | 0.02M | 0.02M | | |
|
EBT
|
0.54M | 0.45M | 0.69M | 0.97M | 1.48M | 2.24M | 2.84M | 3.44M | 4.21M | 4.50M | 4.23M | 4.42M | 5.21M | 5.48M | 5.59M |
|
Tax Provisions
|
0.22M | 0.19M | 0.30M | 0.39M | 0.03M | 0.00M | 0.00M | 0.00M | 642.00 | 572.00 | 645.00 | 647.00 | 650.00 | 650.00 | 650.00 |
|
Profit After Tax
|
0.32M | 0.26M | 0.39M | 0.58M | 1.45M | 2.24M | 2.84M | 3.44M | 4.20M | 4.49M | 4.23M | 4.42M | 5.21M | 5.48M | 5.59M |
|
Income from Continuing Operations
|
0.32M | 0.26M | 0.39M | 0.58M | 1.45M | 2.24M | 2.84M | 3.44M | 4.20M | 4.49M | 4.23M | 4.42M | 5.21M | 5.48M | 5.59M |
|
Consolidated Net Income
|
0.32M | 0.26M | 0.39M | 0.58M | 1.45M | 2.24M | 2.84M | 3.44M | 4.20M | 4.49M | 4.23M | 4.42M | 5.21M | 5.48M | 5.59M |
|
Income towards Parent Company
|
0.32M | 0.26M | 0.39M | 0.58M | 1.45M | 2.24M | 2.84M | 3.44M | 4.20M | 4.49M | 4.23M | 4.42M | 5.21M | 5.48M | 5.59M |
|
Net Income towards Common Stockholders
|
0.32M | 0.26M | 0.39M | 0.58M | 1.45M | 2.24M | 2.84M | 3.44M | 4.20M | 4.49M | 4.23M | 4.42M | 5.21M | 5.48M | 5.59M |
|
EPS (Basic)
|
0.10 | 0.07 | 0.09 | 0.14 | 0.29 | 0.33 | 0.37 | 0.42 | 0.48 | 0.47 | 0.44 | 0.42 | 0.45 | 0.48 | 0.49 |
|
EPS (Weighted Average and Diluted)
|
0.09 | 0.07 | 0.09 | 0.14 | 0.29 | 0.33 | 0.37 | 0.42 | 0.48 | 0.47 | 0.44 | 0.42 | 0.45 | 0.48 | 0.49 |
|
Shares Outstanding (Weighted Average)
|
3.32M | 4.32M | 4.31M | 4.26M | 6.06M | 7.23M | 8.14M | 8.11M | 9.66M | 9.66M | 9.62M | 11.49M | 11.49M | 11.45M | 11.44M |
|
Shares Outstanding (Diluted Average)
|
3.37M | 3.65M | 4.33M | 4.29M | 5.06M | 6.79M | | | 8.80M | 9.66M | 9.63M | 10.52M | 11.49M | 11.47M | 11.44M |
|
Interest Expenses
|
| | | | | | | | | | | | | 2.43M | 2.25M |
|
Tax Rate
|
41.09% | 42.79% | 43.84% | 39.90% | 1.88% | 0.07% | 0.08% | 0.09% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% |