|
Revenue
|
| 79.85M | 74.81M | 64.63M | 74.22M | 65.50M | 68.77M | 62.94M | 71.20M | 74.72M | 71.08M | 66.15M | 68.84M | 80.49M | 76.12M | 69.00M | 73.86M | 78.47M | 84.72M | 68.60M | 76.07M | 85.92M | 84.69M | 70.74M | 80.84M | 84.16M | 85.66M | 78.16M | 83.42M | 87.47M | 92.31M | 78.84M | 83.41M | 84.96M | 89.54M | 72.83M | 81.52M | 88.70M | 82.38M | 71.01M | 63.47M | 70.01M | 76.39M | 72.20M | 97.02M | 106.40M | 111.14M | 110.11M | 127.47M | 127.07M | 128.80M | 117.47M | 123.64M | 123.44M | 109.00M | 108.19M | 129.01M | 138.09M | 147.73M | 132.48M | 155.07M | 157.25M | 147.00M |
|
Cost of Revenue
|
| 59.23M | 56.16M | 48.30M | 57.47M | 50.03M | 53.85M | 49.62M | 54.59M | 56.85M | 57.20M | 52.23M | 54.10M | 61.36M | 59.37M | 55.28M | 58.15M | 59.86M | 64.16M | 52.30M | 57.09M | 62.58M | 60.76M | 54.19M | 61.00M | 62.82M | 63.61M | 59.45M | 62.13M | 63.76M | 67.00M | 58.92M | 63.10M | 63.54M | 69.49M | 57.18M | 63.41M | 66.59M | 62.14M | 54.83M | 47.39M | 51.73M | 56.68M | 54.11M | 74.12M | 81.89M | 85.69M | 83.32M | 95.01M | 92.32M | 94.65M | 85.27M | 87.77M | 86.85M | 77.47M | 76.98M | 94.67M | 104.45M | 112.87M | 99.64M | 114.41M | 116.97M | 109.57M |
|
Gross Profit
|
| 20.62M | 18.65M | 16.32M | 16.75M | 15.46M | 14.93M | 13.32M | 16.61M | 17.87M | 13.88M | 13.92M | 14.74M | 19.12M | 16.76M | 13.71M | 15.70M | 18.61M | 20.55M | 16.30M | 18.98M | 23.35M | 23.93M | 16.55M | 19.85M | 20.84M | 21.41M | 18.40M | 21.24M | 23.70M | 25.31M | 19.92M | 20.31M | 21.26M | 19.66M | 15.34M | 17.46M | 21.86M | 19.96M | 15.94M | 15.77M | 18.27M | 19.71M | 18.09M | 22.90M | 24.51M | 25.45M | 26.79M | 32.46M | 34.74M | 34.14M | 32.20M | 35.86M | 36.59M | 31.54M | 31.21M | 33.83M | 33.65M | 34.86M | 32.84M | 40.43M | 40.28M | 37.43M |
|
Selling, General & Administrative
|
| 14.00M | 14.00M | 13.84M | 14.20M | 13.29M | 13.71M | 13.22M | 13.77M | 14.84M | 14.45M | 14.15M | 13.92M | 16.28M | 15.25M | 14.66M | 15.98M | 15.85M | 18.33M | 15.72M | 16.79M | 17.59M | 18.55M | 15.82M | 17.77M | 19.62M | 18.53M | 18.52M | 20.61M | 20.52M | 20.68M | 19.18M | 19.30M | 18.33M | 19.15M | 17.52M | 17.48M | 19.86M | 18.15M | 17.03M | 13.74M | 16.07M | 17.00M | 16.00M | 21.85M | 20.07M | 21.03M | 21.63M | 25.27M | 24.72M | 25.09M | 24.47M | 25.59M | 25.56M | 23.72M | 23.55M | 24.79M | 24.52M | 26.40M | 26.61M | 28.41M | 29.30M | 28.57M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 0.13M | | | | | | 0.03M | 0.11M | 0.23M | -4.85M | -0.00M | -3.73M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | -0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 14.00M | 14.00M | 13.84M | 14.20M | 13.29M | 13.71M | 13.22M | 13.77M | 14.84M | 14.45M | 14.15M | 13.92M | 16.28M | 15.25M | 14.66M | 15.98M | 15.85M | 18.33M | 15.72M | 16.79M | 17.59M | 18.55M | 15.82M | 17.77M | 19.62M | 18.53M | 20.00M | 20.74M | 20.52M | 20.68M | 19.18M | 19.30M | 18.33M | 19.17M | 17.62M | 17.71M | 15.02M | 18.15M | 13.30M | 13.74M | 16.07M | 17.00M | 16.00M | 21.85M | 20.07M | 21.03M | 21.63M | 25.27M | 24.72M | 25.09M | 24.47M | 25.59M | 25.56M | 23.72M | 23.55M | 24.79M | 24.52M | 26.40M | 26.61M | 28.41M | 29.30M | 28.57M |
|
Operating Income
|
| 6.62M | 4.65M | 2.48M | 2.55M | 2.18M | 1.22M | 0.09M | 2.84M | 3.03M | -2.71M | -0.51M | 0.82M | 2.84M | 1.51M | -0.95M | -1.09M | -0.18M | 2.22M | 0.58M | 2.19M | 5.76M | 5.38M | 0.73M | 2.08M | 1.07M | 2.82M | -0.77M | 0.50M | -24.81M | 4.55M | 0.74M | -2.13M | 2.93M | -20.27M | -2.27M | -0.28M | 6.84M | 1.76M | 2.63M | 1.85M | 2.20M | 2.69M | 2.10M | 1.05M | 4.44M | 4.42M | 5.16M | 7.17M | 10.02M | 9.04M | 7.73M | 10.24M | 11.03M | 7.82M | 7.66M | 9.01M | 9.13M | 8.46M | 6.24M | 11.94M | 10.97M | 8.87M |
|
EBIT
|
| 6.62M | 4.65M | 2.48M | 2.55M | 2.18M | 1.22M | 0.09M | 2.84M | 3.03M | -2.71M | -0.51M | 0.82M | 2.84M | 1.51M | -0.95M | -1.09M | -0.18M | 2.22M | 0.58M | 2.19M | 5.76M | 5.38M | 0.73M | 2.08M | 1.07M | 2.82M | -0.77M | 0.50M | -24.81M | 4.55M | 0.74M | -2.13M | 2.93M | -20.27M | -2.27M | -0.28M | 6.84M | 1.76M | 2.63M | 1.85M | 2.20M | 2.69M | 2.10M | 1.05M | 4.44M | 4.42M | 5.16M | 7.17M | 10.02M | 9.04M | 7.73M | 10.24M | 11.03M | 7.82M | 7.66M | 9.01M | 9.13M | 8.46M | 6.24M | 11.94M | 10.97M | 8.87M |
|
Interest & Investment Income
|
| 0.02M | 0.00M | 0.03M | -0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.04M | -0.08M | 0.09M | -0.64M | 0.12M | 0.10M | 0.14M | -0.04M | -0.04M | -0.08M | -0.01M | 0.06M | 0.18M | -0.21M | 0.06M | 0.07M | 0.07M | -0.10M | 0.03M | -0.07M | -0.12M | 0.06M | -0.38M | 0.02M | 0.70M | -0.53M | 0.10M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.04M | -0.08M | 0.09M | -0.64M | 0.12M | 0.10M | 0.14M | -0.04M | -0.04M | -0.08M | -0.01M | 0.06M | 0.18M | -0.21M | 0.06M | 0.07M | 0.07M | -0.10M | 0.03M | -0.07M | -0.12M | 0.06M | -0.38M | 0.02M | 0.70M | -0.53M | 0.10M |
|
EBT
|
| 6.60M | 4.61M | 2.47M | 2.48M | 2.14M | 1.18M | 0.06M | 2.81M | 3.01M | -2.69M | -0.53M | 0.83M | 2.83M | 1.50M | -0.96M | -1.10M | 2.53M | 2.22M | 0.58M | 2.19M | 5.76M | 5.39M | 0.75M | 2.10M | 1.08M | 2.84M | -0.94M | 0.10M | -25.22M | 4.13M | 0.34M | -2.59M | 2.42M | -20.89M | -3.04M | -0.76M | 6.33M | 1.62M | 1.86M | 1.89M | 2.25M | 2.76M | 2.00M | 0.91M | 4.13M | 3.88M | 4.69M | 7.42M | 9.02M | 7.83M | 6.93M | 9.54M | 10.37M | 7.39M | 7.45M | 7.89M | 8.32M | 7.35M | 5.60M | 11.78M | 9.70M | 8.39M |
|
Tax Provisions
|
| 2.33M | 1.66M | 0.36M | 0.99M | 0.81M | 0.41M | 0.44M | 1.30M | 1.18M | -0.24M | -0.21M | 0.01M | 0.96M | 0.63M | 0.05M | -0.30M | 1.00M | 0.63M | 0.19M | 0.55M | 2.01M | 1.61M | 0.23M | 1.79M | 0.25M | 0.83M | -0.41M | 0.18M | -9.59M | 5.60M | 0.12M | 0.08M | 0.67M | -5.10M | 0.13M | -1.62M | 1.85M | -0.12M | | 0.38M | 0.26M | 0.55M | 0.53M | 1.77M | 1.00M | 0.78M | 1.07M | 1.54M | 2.76M | 1.42M | 2.26M | 1.55M | 2.34M | 1.49M | 2.08M | 3.83M | 1.64M | 1.70M | 1.71M | 5.99M | 2.43M | 2.05M |
|
Profit After Tax
|
| 4.27M | 2.95M | 2.12M | 1.50M | 1.32M | 0.77M | -0.38M | 1.50M | 1.83M | -2.45M | -0.32M | 0.81M | 1.86M | 0.87M | -1.01M | -0.80M | 1.53M | 1.59M | 0.39M | 1.64M | 3.75M | 3.78M | 0.52M | 1.43M | 0.83M | 2.01M | -0.53M | 0.70M | -15.63M | -1.47M | 0.22M | -2.66M | 1.75M | -15.78M | -3.17M | 0.86M | 4.47M | 1.74M | 1.86M | 1.51M | 1.99M | 2.21M | 1.47M | 0.20M | 3.13M | 3.10M | 3.62M | 5.18M | 6.26M | 6.42M | 4.67M | 8.41M | 8.03M | 5.91M | 5.38M | 5.67M | 6.68M | 5.65M | 3.88M | 8.17M | 7.26M | 6.35M |
|
Income from Continuing Operations
|
| 4.27M | 2.95M | 2.12M | 1.50M | 1.32M | 0.77M | -0.38M | 1.50M | 1.83M | -2.45M | -0.32M | 0.81M | 1.86M | 0.87M | -1.01M | -0.80M | 1.53M | 1.59M | 0.39M | 1.64M | 3.75M | 3.78M | 0.52M | 0.31M | 0.83M | 2.01M | -0.53M | -0.08M | -15.63M | -1.47M | 0.22M | -2.66M | 1.75M | -15.78M | -3.17M | 0.86M | 4.47M | 1.74M | 1.86M | 1.51M | 1.99M | 2.21M | 1.47M | -0.86M | 3.13M | 3.10M | 3.62M | 5.87M | 6.26M | 6.42M | 4.67M | 8.00M | 8.03M | 5.91M | 5.38M | 4.06M | 6.68M | 5.65M | 3.88M | 5.79M | 7.26M | 6.35M |
|
Consolidated Net Income
|
| 4.27M | 2.95M | 2.12M | 1.50M | 1.32M | 0.77M | -0.38M | 1.50M | 1.83M | -2.45M | -0.32M | 0.81M | 1.86M | 0.87M | -1.01M | -0.80M | 1.53M | 1.59M | 0.39M | 1.64M | 3.75M | 3.78M | 0.52M | 0.31M | 0.83M | 2.01M | -0.53M | -0.08M | -15.63M | -1.47M | 0.22M | -2.66M | 1.75M | -15.78M | -3.17M | 0.86M | 4.47M | 1.74M | 1.86M | 1.51M | 1.99M | 2.21M | 1.47M | -0.86M | 3.13M | 3.10M | 3.62M | 5.87M | 6.26M | 6.42M | 4.67M | 8.00M | 8.03M | 5.91M | 5.38M | 4.06M | 6.68M | 5.65M | 3.88M | 5.79M | 7.26M | 6.35M |
|
Income towards Parent Company
|
| 4.27M | 2.95M | 2.12M | 1.50M | 1.32M | 0.77M | -0.38M | 1.50M | 1.83M | -2.45M | -0.32M | 0.81M | 1.86M | 0.87M | -1.01M | -0.80M | 1.53M | 1.59M | 0.39M | 1.64M | 3.75M | 3.78M | 0.52M | 0.31M | 0.83M | 2.01M | -0.53M | -0.08M | -15.63M | -1.47M | 0.22M | -2.66M | 1.75M | -15.78M | -3.17M | 0.86M | 4.47M | 1.74M | 1.86M | 1.51M | 1.99M | 2.21M | 1.47M | -0.86M | 3.13M | 3.10M | 3.62M | 5.87M | 6.26M | 6.42M | 4.67M | 8.00M | 8.03M | 5.91M | 5.38M | 4.06M | 6.68M | 5.65M | 3.88M | 5.79M | 7.26M | 6.35M |
|
Net Income towards Common Stockholders
|
| 4.27M | 2.95M | 2.12M | 1.50M | 1.32M | 0.77M | -0.38M | 1.50M | 1.83M | -2.45M | -0.32M | 0.81M | 1.86M | 0.87M | -1.01M | -0.80M | 1.53M | 1.59M | 0.39M | 1.64M | 3.75M | 3.78M | 0.52M | 0.31M | 0.83M | 2.01M | -0.53M | -0.08M | -15.63M | -1.47M | 0.22M | -2.66M | 1.75M | -15.78M | -3.17M | 0.86M | 4.47M | 1.74M | 1.86M | 1.51M | 1.99M | 2.21M | 1.47M | -0.86M | 3.13M | 3.10M | 3.62M | 5.87M | 6.26M | 6.42M | 4.67M | 8.00M | 8.03M | 5.91M | 5.38M | 4.06M | 6.68M | 5.65M | 3.88M | 5.79M | 7.26M | 6.35M |
|
EPS (Basic)
|
| 0.18 | 0.12 | 0.09 | 0.07 | 0.05 | 0.03 | -0.02 | 0.06 | 0.08 | -0.10 | -0.01 | 0.03 | 0.08 | 0.04 | -0.04 | -0.03 | 0.06 | 0.06 | 0.02 | 0.07 | 0.15 | 0.15 | 0.02 | 0.06 | 0.03 | 0.08 | -0.02 | 0.03 | -0.61 | -0.06 | -0.01 | -0.10 | 0.07 | -0.61 | -0.12 | 0.03 | 0.17 | 0.07 | 0.07 | 0.06 | 0.08 | 0.08 | 0.05 | 0.01 | 0.12 | 0.11 | 0.13 | 0.19 | 0.23 | 0.23 | 0.16 | 0.30 | 0.28 | 0.20 | 0.18 | 0.19 | 0.23 | 0.19 | 0.13 | 0.27 | 0.24 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
| 0.18 | 0.12 | 0.09 | 0.06 | 0.05 | 0.03 | -0.02 | 0.06 | 0.08 | -0.10 | -0.01 | 0.03 | 0.08 | 0.04 | -0.04 | -0.03 | 0.06 | 0.06 | 0.02 | 0.07 | 0.15 | 0.15 | 0.02 | 0.06 | 0.03 | 0.08 | -0.02 | 0.03 | -0.61 | -0.06 | -0.01 | -0.10 | 0.07 | -0.61 | -0.12 | 0.03 | 0.17 | 0.07 | 0.07 | 0.06 | 0.07 | 0.08 | 0.05 | 0.01 | 0.11 | 0.11 | 0.13 | 0.18 | 0.22 | 0.22 | 0.16 | 0.28 | 0.27 | 0.20 | 0.18 | 0.19 | 0.22 | 0.18 | 0.13 | 0.26 | 0.23 | 0.20 |
|
Shares Outstanding (Weighted Average)
|
24.13M | 24.28M | 24.29M | 24.29M | 24.29M | 24.29M | 24.30M | 24.30M | 24.30M | 24.30M | 24.31M | 24.31M | 24.31M | 24.35M | 24.37M | 24.40M | 24.39M | 24.44M | | | | 24.76M | | | | 25.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
24.13M | 24.29M | 24.41M | 24.36M | 24.34M | 24.36M | 24.35M | 24.36M | 24.35M | | | | 24.39M | | | | | 24.51M | | | | 25.19M | | | | 25.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 6.62M | 4.65M | 2.48M | 2.55M | 2.18M | 1.22M | 0.09M | 2.84M | 3.03M | -2.71M | -0.51M | 0.82M | 2.84M | 1.51M | -0.95M | -1.09M | -0.18M | 2.22M | 0.58M | 2.19M | 5.76M | 5.38M | 0.73M | 2.08M | 1.07M | 2.82M | -0.77M | 0.50M | -24.81M | 4.55M | 0.74M | -2.13M | 2.93M | -20.27M | -2.27M | -0.28M | 6.84M | 1.76M | 2.63M | 1.85M | 2.20M | 2.69M | 2.10M | 1.05M | 4.44M | 4.42M | 5.16M | 7.17M | 10.02M | 9.04M | 7.73M | 10.24M | 11.03M | 7.82M | 7.66M | 9.01M | 9.13M | 8.46M | 6.24M | 11.94M | 10.97M | 8.87M |
|
Interest Expenses
|
| 0.04M | 0.04M | 0.04M | 0.06M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | -0.01M | 0.03M | -0.00M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.19M | 0.41M | 0.41M | 0.42M | 0.41M | 0.47M | 0.53M | 0.63M | 0.58M | 0.53M | 0.43M | 0.23M | 0.13M | 0.08M | 0.06M | 0.06M | 0.05M | 0.11M | 0.23M | 0.53M | 0.52M | 0.68M | 0.79M | 1.26M | 0.88M | 0.76M | 0.57M | 0.45M | 0.13M | 1.00M | 0.88M | 0.73M | 0.66M | 0.86M | 0.75M | 0.57M |
|
Tax Rate
|
| 35.33% | 36.07% | 14.44% | 39.73% | 38.07% | 34.69% | 698.41% | 46.40% | 39.14% | 8.96% | 40.23% | 1.69% | 34.03% | 41.96% | -4.78% | 27.37% | 39.55% | 28.40% | 32.12% | 25.01% | 34.93% | 29.81% | 30.49% | 85.16% | 23.24% | 29.32% | 43.33% | 183.84% | 38.02% | 135.54% | 35.86% | -2.94% | 27.61% | 24.44% | -4.38% | 212.98% | 29.26% | -7.73% | | 19.86% | 11.56% | 19.97% | 26.44% | 194.92% | 24.16% | 20.06% | 22.89% | 20.82% | 30.58% | 18.10% | 32.59% | 16.22% | 22.55% | 20.14% | 27.86% | 48.52% | 19.66% | 23.16% | 30.61% | 50.84% | 25.07% | 24.38% |