|
Revenue
|
0.23M | 0.25M | 0.29M | 0.27M | 0.29M | 0.32M | 0.31M | 0.30M | 0.34M | 0.34M | 0.35M | 0.37M | 0.39M | 0.41M | 0.49M | 0.52M | 0.53M | 0.55M | 0.59M | 0.59M | 0.61M | 0.63M | 0.77M | 0.90M | 0.91M | 0.91M | 1.03M | 1.15M | 1.10M | 1.17M | 1.17M | 1.21M | 1.33M | 1.40M | 1.59M | 1.60M | 1.66M | 1.67M | 1.89M | 2.00M | 1.79M | 1.78M | 1.92M | 1.86M | 1.71M | 1.74M | 1.79M | 1.77M | 1.73M | 1.71M | 1.63M | 1.74M | 2.12M | 2.12M | 2.11M | 2.23M | 2.40M | 2.40M | 2.43M | 2.57M | 2.57M | 2.44M | 2.31M | 2.36M | 2.27M | 2.36M | 2.04M |
|
Amortization - Intangibles
|
| | | | | | | | 0.03M | 0.04M | 0.05M | 0.05M | 0.04M | 0.06M | 0.09M | 0.09M | 0.10M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.14M | 0.18M | 0.18M | 0.15M | 0.16M | 0.20M | 0.18M | 0.21M | 0.21M | 0.19M | 0.23M | 0.28M | 0.35M | 0.37M | 0.40M | 0.41M | 0.43M | 0.46M | 0.38M | 0.39M | 0.45M | 0.41M | 0.35M | 0.33M | 0.34M | 0.34M | 0.32M | 0.32M | 0.18M | 0.23M | 0.33M | 0.38M | 0.50M | 0.62M | 0.65M | 0.60M | 0.61M | 0.67M | 0.69M | 0.60M | 0.54M | 0.51M | 0.45M | 0.51M | 0.42M |
|
Selling, General & Administrative
|
0.13M | 0.17M | 0.15M | 0.22M | 0.14M | 0.18M | 0.18M | 0.28M | 0.18M | 0.19M | 0.20M | 0.30M | 0.17M | 0.20M | 0.18M | 0.32M | 0.17M | 0.20M | 0.17M | 0.29M | 0.18M | 0.18M | 0.20M | 0.32M | 0.25M | 0.21M | 0.23M | 0.34M | 0.23M | 0.23M | 0.24M | 0.31M | 0.31M | 0.27M | 0.27M | 0.38M | 0.29M | 0.31M | 0.27M | 0.46M | 0.29M | 0.31M | 0.31M | 0.29M | 0.34M | 0.32M | 0.31M | 0.47M | 0.31M | 0.34M | 0.34M | 0.36M | 0.36M | 0.39M | 0.38M | 0.42M | 0.50M | 0.40M | 0.38M | 0.55M | 0.41M | 0.43M | 0.38M | 0.55M | 0.45M | 0.44M | 0.41M |
|
Other Operating Expenses
|
| | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.04M | 0.06M | 0.09M | 0.10M | 0.10M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.15M | 0.18M | 0.18M | 0.15M | 0.16M | 0.20M | 0.18M | 0.21M | 0.21M | 0.19M | 0.23M | 0.28M | 0.35M | 0.37M | 0.40M | 0.41M | 0.43M | 0.46M | 0.38M | 0.39M | 0.46M | 0.41M | 0.35M | 0.33M | 0.34M | 0.34M | 0.32M | 0.32M | 0.19M | 0.23M | 0.33M | 0.38M | 0.50M | 0.62M | 0.65M | 0.60M | 0.61M | 0.67M | 0.69M | 0.60M | 0.54M | 0.51M | 0.45M | 0.51M | 0.42M |
|
Operating Expenses
|
0.13M | 0.17M | 0.15M | 0.22M | 0.15M | 0.19M | 0.19M | 0.29M | 0.20M | 0.23M | 0.24M | 0.35M | 0.21M | 0.26M | 0.27M | 0.41M | 0.28M | 0.31M | 0.29M | 0.41M | 0.29M | 0.30M | 0.35M | 0.50M | 0.44M | 0.37M | 0.39M | 0.54M | 0.41M | 0.44M | 0.44M | 0.50M | 0.54M | 0.55M | 0.62M | 0.75M | 0.68M | 0.72M | 0.70M | 0.92M | 0.67M | 0.70M | 0.77M | 0.70M | 0.70M | 0.65M | 0.64M | 0.81M | 0.63M | 0.66M | 0.52M | 0.59M | 0.69M | 0.76M | 0.87M | 1.04M | 1.14M | 1.00M | 0.99M | 1.22M | 1.10M | 1.04M | 0.92M | 1.06M | 0.91M | 0.95M | 0.84M |
|
Operating Income
|
| | | | | 0.14M | 0.12M | 0.00M | 0.14M | 0.11M | 0.11M | 0.02M | 0.18M | 0.16M | 0.22M | 0.11M | 0.26M | 0.25M | 0.29M | 0.18M | 0.32M | 0.33M | 0.42M | 0.40M | 0.48M | 0.55M | 0.64M | 0.61M | 0.70M | 0.72M | 0.72M | 0.71M | | 0.79M | 0.97M | 0.85M | 0.98M | 0.95M | 1.19M | 1.08M | 1.12M | 1.08M | 1.15M | 1.15M | 1.01M | 1.09M | 1.14M | 0.96M | 1.10M | 1.05M | 1.11M | 1.15M | 1.42M | 1.35M | 1.23M | 1.19M | 1.26M | 1.40M | 1.44M | 1.34M | 1.47M | 1.41M | 1.39M | 1.30M | 1.37M | 1.41M | 1.20M |
|
EBIT
|
| | 0.14M | 0.07M | | 0.14M | 0.12M | 0.00M | 0.14M | 0.11M | 0.11M | 0.02M | 0.18M | 0.16M | 0.22M | 0.11M | 0.26M | 0.25M | 0.29M | 0.18M | 0.32M | 0.33M | 0.42M | 0.40M | 0.48M | 0.55M | 0.64M | 0.61M | 0.70M | 0.72M | 0.72M | 0.71M | 0.79M | 0.79M | 0.97M | 0.85M | 0.98M | 0.95M | 1.19M | 1.08M | 1.12M | 1.08M | 1.15M | 1.15M | 1.01M | 1.09M | 1.14M | 0.96M | 1.10M | 1.05M | 1.11M | 1.15M | 1.42M | 1.35M | 1.23M | 1.19M | 1.26M | 1.40M | 1.44M | 1.34M | 1.47M | 1.41M | 1.39M | 1.30M | 1.37M | 1.41M | 1.20M |
|
Interest & Investment Income
|
| | | | | 0.00M | 177.00 | 630.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | -0.00M | 0.02M | | | | | 0.01M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 536.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M |
|
Non Operating Income
|
| | | | | 0.06M | 177.00 | 630.00 | | 0.01M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | |
|
EBT
|
| | 0.14M | 0.07M | | 0.20M | 0.12M | 0.00M | 0.14M | 0.14M | 0.14M | 0.03M | 0.19M | 0.16M | 0.23M | 0.11M | 0.27M | 0.25M | 0.30M | 0.15M | 0.32M | 0.34M | 0.42M | 0.40M | 0.48M | 0.53M | 0.64M | 0.59M | 0.70M | 0.71M | 0.72M | 0.71M | 0.79M | 0.84M | 0.96M | 0.85M | 0.98M | 0.98M | 1.19M | 1.09M | 1.12M | 1.12M | 1.15M | 1.14M | 1.01M | 1.02M | 1.15M | 0.97M | 1.10M | 1.11M | 1.11M | 1.15M | 1.42M | 1.42M | 1.24M | 1.19M | 1.26M | 1.26M | 1.45M | 1.35M | 1.47M | 1.48M | 1.40M | 1.31M | 1.37M | 1.37M | 1.20M |
|
Tax Provisions
|
-0.02M | -0.04M | -0.05M | -0.06M | -0.06M | 0.07M | 0.06M | 0.04M | 0.06M | 0.05M | 0.04M | 0.03M | 0.07M | 0.08M | 0.07M | 0.08M | 0.09M | 0.10M | 0.11M | 0.09M | 0.12M | -0.08M | -0.00M | 130.00 | | | 0.00M | -410.00 | 508.00 | 0.00M | | | | | 0.00M | | | | 642.00 | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.09M | 0.06M | 0.08M | 0.01M | 0.14M | 0.15M | 0.06M | -0.03M | 0.08M | 0.09M | 0.10M | -0.01M | 0.11M | 0.08M | 0.16M | 0.03M | 0.17M | 0.16M | 0.19M | 0.06M | 0.21M | 0.42M | 0.43M | 0.40M | 0.48M | 0.53M | 0.64M | 0.59M | 0.70M | 0.71M | 0.72M | 0.71M | 0.79M | 0.84M | 0.96M | 0.85M | 0.98M | 0.95M | 1.19M | 1.09M | 1.12M | 1.08M | 1.15M | 1.14M | 1.02M | 1.10M | 1.15M | 0.97M | 1.11M | 1.06M | 1.11M | 1.15M | 1.42M | 1.36M | 1.24M | 1.19M | 1.26M | 1.42M | 1.45M | 1.35M | 1.48M | 1.41M | 1.40M | 1.31M | 1.37M | 1.37M | 1.20M |
|
Income from Continuing Operations
|
| | 0.19M | 0.13M | | 0.14M | 0.06M | -0.03M | 0.08M | 0.09M | 0.10M | -0.01M | 0.11M | 0.08M | 0.16M | 0.03M | 0.17M | 0.16M | 0.19M | 0.06M | 0.21M | 0.42M | 0.43M | 0.40M | 0.48M | 0.53M | 0.64M | 0.59M | 0.70M | 0.71M | 0.72M | 0.71M | 0.79M | 0.84M | 0.96M | 0.85M | 0.98M | 0.98M | 1.19M | 1.09M | 1.12M | 1.12M | 1.15M | 1.14M | 1.01M | 1.02M | 1.15M | 0.97M | 1.10M | 1.11M | 1.11M | 1.15M | 1.42M | 1.42M | 1.24M | 1.19M | 1.26M | 1.26M | 1.45M | 1.35M | 1.47M | 1.48M | 1.40M | 1.31M | 1.37M | 1.37M | 1.20M |
|
Consolidated Net Income
|
| | 0.19M | 0.13M | | 0.14M | 0.06M | -0.03M | 0.08M | 0.09M | 0.10M | -0.01M | 0.11M | 0.08M | 0.16M | 0.03M | 0.17M | 0.16M | 0.19M | 0.06M | 0.21M | 0.42M | 0.43M | 0.40M | 0.48M | 0.53M | 0.64M | 0.59M | 0.70M | 0.71M | 0.72M | 0.71M | 0.79M | 0.84M | 0.96M | 0.85M | 0.98M | 0.98M | 1.19M | 1.09M | 1.12M | 1.12M | 1.15M | 1.14M | 1.01M | 1.02M | 1.15M | 0.97M | 1.10M | 1.11M | 1.11M | 1.15M | 1.42M | 1.42M | 1.24M | 1.19M | 1.26M | 1.26M | 1.45M | 1.35M | 1.47M | 1.48M | 1.40M | 1.31M | 1.37M | 1.37M | 1.20M |
|
Income towards Parent Company
|
| | 0.19M | 0.13M | | 0.14M | 0.06M | -0.03M | 0.08M | 0.09M | 0.10M | -0.01M | 0.11M | 0.08M | 0.16M | 0.03M | 0.17M | 0.16M | 0.19M | 0.06M | 0.21M | 0.42M | 0.43M | 0.40M | 0.48M | 0.53M | 0.64M | 0.59M | 0.70M | 0.71M | 0.72M | 0.71M | 0.79M | 0.84M | 0.96M | 0.85M | 0.98M | 0.98M | 1.19M | 1.09M | 1.12M | 1.12M | 1.15M | 1.14M | 1.01M | 1.02M | 1.15M | 0.97M | 1.10M | 1.11M | 1.11M | 1.15M | 1.42M | 1.42M | 1.24M | 1.19M | 1.26M | 1.26M | 1.45M | 1.35M | 1.47M | 1.48M | 1.40M | 1.31M | 1.37M | 1.37M | 1.20M |
|
Net Income towards Common Stockholders
|
| | 0.19M | 0.13M | | 0.14M | 0.06M | -0.03M | 0.08M | 0.09M | 0.10M | -0.01M | 0.11M | 0.08M | 0.16M | 0.03M | 0.17M | 0.16M | 0.19M | 0.06M | 0.21M | 0.42M | 0.43M | 0.40M | 0.48M | 0.53M | 0.64M | 0.59M | 0.70M | 0.71M | 0.72M | 0.71M | 0.79M | 0.84M | 0.96M | 0.85M | 0.98M | 0.98M | 1.19M | 1.09M | 1.12M | 1.12M | 1.15M | 1.14M | 1.01M | 1.02M | 1.15M | 0.97M | 1.10M | 1.11M | 1.11M | 1.15M | 1.42M | 1.42M | 1.24M | 1.19M | 1.26M | 1.26M | 1.45M | 1.35M | 1.47M | 1.48M | 1.40M | 1.31M | 1.37M | 1.37M | 1.20M |
|
EPS (Basic)
|
| | 0.06 | 0.04 | | 0.04 | 0.02 | -0.01 | 0.02 | 0.03 | 0.03 | -0.01 | 0.03 | 0.02 | 0.04 | 0.01 | 0.04 | 0.04 | 0.05 | 0.02 | 0.05 | 0.10 | 0.08 | 0.06 | 0.08 | 0.08 | 0.09 | 0.08 | 0.10 | 0.10 | 0.10 | 0.08 | 0.10 | 0.10 | 0.12 | 0.10 | 0.12 | 0.12 | 0.13 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.10 | 0.12 | 0.11 | 0.10 | 0.10 | 0.12 | 0.12 | 0.11 | 0.10 | 0.11 | 0.12 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| | 0.06 | 0.04 | | 0.04 | 0.02 | -0.01 | 0.02 | 0.03 | 0.03 | -0.01 | 0.03 | 0.02 | 0.04 | 0.01 | 0.04 | 0.04 | 0.05 | 0.02 | 0.05 | 0.10 | 0.08 | 0.07 | 0.08 | 0.08 | 0.09 | 0.08 | 0.10 | 0.10 | 0.10 | 0.08 | 0.10 | 0.10 | 0.12 | 0.10 | 0.12 | 0.12 | 0.13 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.10 | 0.12 | 0.11 | 0.10 | 0.10 | 0.12 | 0.12 | 0.11 | 0.10 | 0.11 | 0.12 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
3.33M | 3.33M | 3.33M | 3.33M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.31M | 4.27M | 4.27M | 4.27M | 4.26M | 4.26M | 4.27M | 6.06M | 6.06M | 6.09M | 6.10M | 7.22M | 7.23M | 7.26M | 7.27M | 7.29M | 8.14M | 8.14M | 8.14M | 8.10M | 8.11M | 8.11M | 8.11M | 9.55M | 9.66M | 9.65M | 9.66M | 9.66M | 9.66M | 9.64M | 9.63M | 9.63M | 9.62M | 9.62M | 9.62M | 11.49M | 11.49M | 11.49M | 11.49M | 11.49M | 11.49M | 11.49M | 11.49M | 11.46M | 11.45M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M |
|
Shares Outstanding (Diluted Average)
|
3.33M | 3.33M | 3.33M | 3.33M | 3.37M | 3.37M | 3.38M | 3.37M | 3.40M | 3.40M | 3.56M | 3.65M | 4.33M | 4.33M | 4.33M | 4.33M | 4.30M | 4.29M | 4.29M | 4.29M | 4.29M | 4.32M | 5.53M | 5.06M | 6.13M | 6.51M | 7.26M | 6.79M | 7.29M | 7.31M | | | | | 8.13M | | | | 9.27M | 8.80M | 9.66M | 9.66M | 9.66M | 9.66M | 9.65M | 9.64M | 9.64M | 9.63M | 9.62M | 9.62M | 11.33M | 10.52M | 11.49M | 11.49M | 11.49M | 11.49M | 11.49M | 11.49M | 11.48M | 11.47M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M |
|
EBITDA
|
| | 0.14M | 0.07M | | 0.14M | 0.12M | 0.00M | 0.14M | 0.11M | 0.11M | 0.02M | 0.18M | 0.16M | 0.22M | 0.11M | 0.26M | 0.25M | 0.29M | 0.18M | 0.32M | 0.33M | 0.42M | 0.40M | 0.48M | 0.55M | 0.64M | 0.61M | 0.70M | 0.72M | 0.72M | 0.71M | 0.79M | 0.79M | 0.97M | 0.85M | 0.98M | 0.95M | 1.19M | 1.08M | 1.12M | 1.08M | 1.15M | 1.15M | 1.01M | 1.09M | 1.14M | 0.96M | 1.10M | 1.05M | 1.11M | 1.15M | 1.42M | 1.35M | 1.23M | 1.19M | 1.26M | 1.40M | 1.44M | 1.34M | 1.47M | 1.41M | 1.39M | 1.30M | 1.37M | 1.41M | 1.20M |
|
Interest Expenses
|
| | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.51M | 0.48M | | 0.43M | 0.40M |
|
Tax Rate
|
| | | | | 32.08% | 51.36% | | 43.41% | 38.27% | 29.70% | | 38.67% | 51.40% | 28.68% | 71.73% | 34.70% | 37.81% | 35.34% | 61.60% | 35.57% | | | 0.03% | | | 0.31% | | 0.07% | 0.23% | | | | | 0.11% | | | | 0.05% | | | | 0.10% | | | | | | | | | | | | | | | | | | | | | | | | |