|
Revenue
|
70.70M | 77.64M | 71.30M | 70.06M | 60.66M | 57.61M | 54.87M | 54.95M | 50.90M | 51.36M | 50.52M | 47.91M | 44.50M | 43.61M | 43.05M | 42.28M | 41.67M | 44.80M | 44.43M | 46.52M | 42.96M | 46.30M | 55.63M | 45.18M | 44.37M | 46.73M | 43.86M | 45.31M | 40.71M | 48.81M | 48.15M | 42.60M | 40.64M | 47.70M | 42.00M | 46.37M | 41.40M | 45.14M | 43.01M | 44.07M | 38.00M | 40.71M | 39.70M | 39.39M | 36.60M | 37.65M | 38.00M | 39.19M | 38.32M | 42.50M | 39.45M | 39.50M | 32.40M | 35.00M | 35.51M | 34.31M | 34.11M | 32.60M | 32.60M | 32.70M | 29.40M | 27.74M | 31.73M | 29.00M | 26.60M | 25.68M | 29.20M |
|
Cost of Revenue
|
45.46M | 58.71M | 47.19M | 41.87M | 35.62M | 32.60M | 31.03M | 30.82M | 28.92M | 30.44M | 29.45M | -50.29M | 8.28M | 8.85M | 8.70M | 8.82M | 7.70M | 8.69M | 9.22M | 10.48M | 9.40M | 9.74M | 10.30M | 8.91M | 8.55M | 8.27M | 8.25M | 9.03M | 8.39M | 10.10M | 9.74M | 8.34M | 8.76M | 8.79M | 8.23M | 9.89M | 8.55M | 8.14M | 9.04M | 9.05M | 7.43M | 8.12M | 7.71M | 8.30M | 7.01M | 8.71M | 9.33M | 10.46M | 7.22M | 10.13M | 7.90M | 8.90M | 7.09M | 7.92M | 7.42M | 10.63M | 7.41M | 7.00M | 6.62M | 8.05M | 6.30M | 6.36M | 8.11M | 5.64M | 6.83M | 6.78M | 6.89M |
|
Gross Profit
|
25.24M | 18.93M | 24.10M | 28.19M | 25.04M | 25.01M | 23.83M | 24.14M | 21.98M | 20.92M | 21.07M | 98.20M | 36.23M | 34.76M | 34.35M | 33.47M | 33.97M | 36.11M | 35.21M | 36.04M | 33.56M | 36.56M | 45.33M | 36.27M | 35.82M | 38.46M | 35.61M | 36.28M | 32.32M | 38.71M | 38.41M | 34.30M | 31.88M | 38.90M | 33.76M | 36.49M | 33.13M | 37.00M | 33.98M | 34.97M | 30.55M | 32.60M | 31.95M | 31.09M | 29.60M | 28.94M | 28.64M | 28.73M | 31.10M | 32.38M | 31.54M | 30.59M | 25.29M | 27.06M | 28.10M | 23.70M | 26.70M | 25.59M | 25.93M | 24.65M | 23.10M | 21.38M | 23.62M | 23.36M | 19.74M | 18.90M | 22.27M |
|
Selling, General & Administrative
|
18.21M | 17.44M | 17.75M | 16.59M | 16.47M | 15.30M | 15.81M | 15.08M | 16.02M | 14.81M | 12.37M | 4.62M | 9.65M | 9.95M | 8.64M | 8.94M | 8.63M | 8.54M | 8.50M | 8.09M | 7.88M | 8.95M | 9.57M | 9.80M | 8.81M | 8.60M | 9.00M | 8.05M | 8.14M | 9.73M | 9.88M | 9.02M | 8.65M | 9.98M | 8.17M | 8.67M | 7.98M | 9.62M | 8.11M | 8.45M | 7.58M | 8.38M | 8.95M | 5.92M | 6.86M | 7.17M | 6.64M | 7.19M | 7.11M | 7.57M | 7.16M | 7.59M | 6.91M | 6.91M | 6.66M | 26.96M | 12.04M | 13.08M | 12.58M | 12.15M | 10.59M | 10.86M | 9.84M | 10.43M | 10.02M | 10.78M | 9.07M |
|
Other Operating Expenses
|
12.71M | 12.55M | 14.93M | 11.89M | 11.46M | 11.84M | 11.68M | 11.86M | 10.87M | 10.43M | 10.27M | 99.67M | 28.63M | 26.22M | 24.62M | 23.14M | 24.68M | 26.02M | 26.28M | 25.83M | 24.31M | 27.02M | 27.57M | 23.90M | 24.49M | 25.25M | 24.37M | 25.45M | 23.64M | 29.09M | 28.03M | 25.55M | 25.26M | 26.10M | 24.91M | 26.77M | 26.04M | 27.73M | 24.20M | 27.05M | 21.85M | 22.20M | 22.43M | 22.45M | 20.73M | 20.66M | 20.62M | 21.55M | 21.20M | 22.79M | 21.10M | 22.05M | 18.35M | 19.29M | 20.08M | -0.61M | 13.95M | 13.46M | 13.18M | 13.39M | 11.69M | 11.66M | 12.89M | 12.07M | 10.55M | 9.57M | 11.19M |
|
Operating Expenses
|
30.92M | 29.99M | 32.67M | 28.48M | 27.93M | 27.14M | 27.49M | 26.93M | 26.89M | 25.24M | 22.64M | 104.29M | 38.28M | 36.16M | 33.26M | 32.08M | 33.31M | 34.56M | 34.78M | 33.92M | 32.19M | 35.96M | 37.13M | 33.70M | 33.31M | 33.85M | 33.37M | 33.50M | 31.78M | 38.82M | 37.90M | 34.57M | 33.91M | 36.08M | 33.08M | 35.44M | 34.02M | 37.34M | 32.31M | 35.50M | 29.43M | 30.58M | 31.38M | 28.36M | 27.59M | 27.83M | 27.26M | 28.74M | 28.31M | 30.36M | 28.26M | 29.64M | 25.26M | 26.20M | 26.74M | 26.35M | 25.99M | 26.54M | 25.76M | 25.54M | 22.28M | 22.52M | 22.73M | 22.50M | 20.57M | 20.34M | 20.26M |
|
Operating Income
|
-5.68M | -11.06M | -8.57M | -0.29M | -2.89M | -2.13M | -3.66M | -2.80M | -4.91M | -4.32M | -1.57M | -6.09M | -2.06M | -1.41M | 1.09M | 1.39M | 0.66M | 1.55M | 0.43M | 2.12M | 1.38M | 0.60M | 8.20M | 2.57M | 2.51M | 4.61M | 2.23M | 2.79M | 0.54M | -0.11M | 0.51M | -0.27M | -2.03M | 2.82M | 0.68M | 1.05M | -0.89M | -0.35M | 1.67M | -0.52M | 1.12M | 2.02M | 0.56M | 2.73M | 2.01M | 1.11M | 1.38M | -0.01M | 2.79M | 2.02M | 3.29M | 0.96M | 0.04M | 0.85M | 1.36M | -2.65M | 0.71M | -0.95M | 0.17M | -0.90M | 0.82M | -1.14M | 0.89M | 0.86M | -0.83M | -1.44M | 2.01M |
|
EBIT
|
-5.68M | -11.06M | -8.57M | -0.29M | -2.89M | -2.13M | -3.66M | -2.80M | -4.91M | -4.32M | -1.57M | -6.09M | -2.06M | -1.41M | 1.09M | 1.39M | 0.66M | 1.55M | 0.43M | 2.12M | 1.38M | 0.60M | 8.20M | 2.57M | 2.51M | 4.61M | 2.23M | 2.79M | 0.54M | -0.11M | 0.51M | -0.27M | -2.03M | 2.82M | 0.68M | 1.05M | -0.89M | -0.35M | 1.67M | -0.52M | 1.12M | 2.02M | 0.56M | 2.73M | 2.01M | 1.11M | 1.38M | -0.01M | 2.79M | 2.02M | 3.29M | 0.96M | 0.04M | 0.85M | 1.36M | -2.65M | 0.71M | -0.95M | 0.17M | -0.90M | 0.82M | -1.14M | 0.89M | 0.86M | -0.83M | -1.44M | 2.01M |
|
Interest & Investment Income
|
-0.49M | -0.32M | -0.23M | 1.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.06M | | | -0.04M | 0.03M |
|
Other Non Operating Income
|
-1.42M | 1.38M | 0.86M | 0.22M | 0.14M | -0.71M | 0.40M | 0.44M | 0.27M | 0.20M | -1.56M | -0.01M | 0.89M | -0.81M | 0.46M | 0.09M | 0.42M | -1.42M | -0.28M | -0.69M | -0.34M | 0.19M | -1.17M | -1.73M | -0.93M | -0.45M | -2.42M | -0.35M | 0.33M | -1.04M | 0.23M | -1.32M | 0.04M | -0.01M | 0.18M | -0.54M | 0.29M | 0.48M | -0.08M | -0.39M | 0.00M | 0.98M | -0.43M | -1.24M | -0.21M | 0.17M | 0.25M | 0.94M | -0.28M | 0.15M | -0.02M | -0.07M | 0.09M | -0.08M | 0.29M | -0.45M | 0.33M | 0.15M | 0.32M | -0.97M | 0.87M | -1.12M | -1.50M | 2.10M | -0.42M | 2.74M | 0.61M |
|
Non Operating Income
|
-1.42M | 1.38M | 0.86M | 0.22M | 0.14M | -0.71M | 0.40M | 0.44M | 0.27M | 0.20M | -1.56M | -0.01M | 0.89M | -0.81M | 0.46M | 0.09M | 0.42M | -1.42M | -0.28M | -0.69M | -0.34M | 0.19M | -1.17M | -1.73M | -0.93M | -0.45M | -2.42M | -0.35M | 0.33M | -1.04M | 0.23M | -1.32M | 0.04M | -0.01M | 0.18M | -0.54M | 0.29M | 0.48M | -0.08M | -0.39M | 0.00M | 0.98M | -0.43M | -1.24M | -0.21M | 0.17M | 0.25M | 0.94M | -0.28M | 0.15M | -0.02M | -0.07M | 0.09M | -0.08M | 0.29M | -0.45M | 0.33M | 0.15M | 0.32M | -0.97M | 0.87M | 1.12M | -1.50M | 2.10M | -0.42M | -2.74M | 0.61M |
|
EBT
|
-7.02M | -9.61M | -7.67M | 0.23M | -2.78M | -2.83M | -3.24M | -2.18M | -4.66M | -4.10M | -3.13M | -5.98M | -1.22M | -2.19M | 1.55M | 1.08M | 1.06M | 0.15M | 0.18M | 1.42M | 1.04M | 0.83M | 7.05M | 0.90M | 1.61M | 4.19M | -0.09M | 2.49M | 0.86M | -1.13M | 0.72M | -1.41M | -1.96M | 2.83M | 0.87M | 0.72M | -0.57M | 0.26M | 1.64M | -0.84M | 1.03M | 3.02M | 0.12M | 1.56M | 1.85M | 1.29M | 1.64M | 0.94M | 2.53M | 2.18M | 3.28M | 0.90M | 0.14M | 0.79M | 1.66M | -3.07M | 1.07M | -0.81M | 0.47M | -1.86M | 1.71M | -0.13M | -0.72M | 2.88M | -1.32M | -4.29M | 2.51M |
|
Tax Provisions
|
-2.25M | -4.07M | 1.53M | -1.92M | | 0.98M | -1.96M | 0.56M | 0.12M | 1.15M | 0.53M | 1.53M | 0.18M | 0.27M | -0.66M | 1.30M | 0.41M | -0.64M | 0.98M | 0.94M | 0.82M | 1.52M | 1.95M | 0.74M | 0.51M | 1.05M | -0.16M | 0.96M | 0.27M | 0.21M | -0.56M | -0.28M | -0.72M | 1.03M | -0.51M | 4.44M | -0.31M | 0.64M | 3.30M | 0.74M | 0.34M | 1.04M | 1.61M | -0.54M | -0.93M | 0.16M | 0.02M | 0.22M | 0.34M | 0.05M | 0.35M | -1.69M | 0.00M | 0.10M | 0.47M | 3.44M | 0.47M | 0.29M | 0.46M | -0.10M | 0.53M | -0.50M | -0.39M | 0.61M | 0.21M | -0.02M | 0.59M |
|
Profit After Tax
|
4.78M | -5.54M | -9.21M | 2.15M | -2.78M | -3.81M | -1.28M | -2.74M | -4.78M | -5.25M | -3.66M | -6.97M | -1.40M | -2.46M | 2.21M | 0.25M | 0.64M | 0.78M | -0.80M | 2.55M | 0.23M | -0.69M | 5.11M | 1.85M | 1.10M | 3.14M | 0.07M | 1.53M | 0.59M | -1.33M | 1.28M | -1.13M | -1.25M | 1.79M | 1.38M | -3.72M | -0.26M | -0.38M | -1.66M | -1.58M | 0.69M | 1.99M | -1.49M | 2.10M | 2.79M | 1.13M | 1.62M | 0.73M | 2.19M | 2.13M | 2.93M | 2.59M | 0.13M | 0.69M | 1.19M | -6.51M | 0.60M | -1.10M | 0.02M | -1.76M | 1.18M | -0.62M | -0.33M | 2.26M | -1.53M | -4.31M | 1.92M |
|
Income from Continuing Operations
|
-4.78M | -5.54M | -9.21M | 2.15M | -2.78M | -3.81M | -1.28M | -2.74M | -4.78M | -5.25M | -3.66M | -7.51M | -1.40M | -2.46M | 2.21M | -0.22M | 0.64M | 0.78M | -0.80M | 0.48M | 0.23M | -0.69M | 5.11M | 0.15M | 1.10M | 3.14M | 0.07M | 1.53M | 0.59M | -1.33M | 1.28M | -1.13M | -1.25M | 1.79M | 1.38M | -3.72M | -0.26M | -0.38M | -1.66M | -1.58M | 0.69M | 1.99M | -1.49M | 2.10M | 2.79M | 1.13M | 1.62M | 0.73M | 2.19M | 2.13M | 2.93M | 2.59M | 0.13M | 0.69M | 1.19M | -6.51M | 0.60M | -1.10M | 0.02M | -1.76M | 1.18M | 0.37M | -0.33M | 2.26M | -1.53M | -4.27M | 1.92M |
|
Consolidated Net Income
|
-4.78M | -5.54M | -9.21M | 2.15M | -2.78M | -3.81M | -1.28M | -2.74M | -4.78M | -5.25M | -3.66M | -7.51M | -1.40M | -2.46M | 2.21M | -0.22M | 0.64M | 0.78M | -0.80M | 0.48M | 0.23M | -0.69M | 5.11M | 0.15M | 1.10M | 3.14M | 0.07M | 1.53M | 0.59M | -1.33M | 1.28M | -1.13M | -1.25M | 1.79M | 1.38M | -3.72M | -0.26M | -0.38M | -1.66M | -1.58M | 0.69M | 1.99M | -1.49M | 2.10M | 2.79M | 1.13M | 1.62M | 0.73M | 2.19M | 2.13M | 2.93M | 2.59M | 0.13M | 0.69M | 1.19M | -6.51M | 0.60M | -1.10M | 0.02M | -1.76M | 1.18M | 0.37M | -0.33M | 2.26M | -1.53M | -4.27M | 1.92M |
|
Income towards Parent Company
|
-4.78M | -5.54M | -9.21M | 2.15M | -2.78M | -3.81M | -1.28M | -2.74M | -4.78M | -5.25M | -3.66M | -7.51M | -1.40M | -2.46M | 2.21M | -0.22M | 0.64M | 0.78M | -0.80M | 0.48M | 0.23M | -0.69M | 5.11M | 0.15M | 1.10M | 3.14M | 0.07M | 1.53M | 0.59M | -1.33M | 1.28M | -1.13M | -1.25M | 1.79M | 1.38M | -3.72M | -0.26M | -0.38M | -1.66M | -1.58M | 0.69M | 1.99M | -1.49M | 2.10M | 2.79M | 1.13M | 1.62M | 0.73M | 2.19M | 2.13M | 2.93M | 2.59M | 0.13M | 0.69M | 1.19M | -6.51M | 0.60M | -1.10M | 0.02M | -1.76M | 1.18M | 0.37M | -0.33M | 2.26M | -1.53M | -4.27M | 1.92M |
|
Net Income towards Common Stockholders
|
-4.78M | -5.54M | -9.21M | 2.15M | -2.78M | -3.81M | -1.28M | -2.74M | -4.78M | -5.25M | -3.66M | -7.51M | -1.40M | -2.46M | 2.21M | -0.22M | 0.64M | 0.78M | -0.80M | 0.48M | 0.23M | -0.69M | 5.11M | 0.15M | 1.10M | 3.14M | 0.07M | 1.53M | 0.59M | -1.33M | 1.28M | -1.13M | -1.25M | 1.79M | 1.38M | -3.72M | -0.26M | -0.38M | -1.66M | -1.58M | 0.69M | 1.99M | -1.49M | 2.10M | 2.79M | 1.13M | 1.62M | 0.73M | 2.19M | 2.13M | 2.93M | 2.59M | 0.13M | 0.69M | 1.19M | -6.51M | 0.60M | -1.10M | 0.02M | -1.76M | 1.18M | -0.62M | -0.33M | 2.26M | -1.53M | -4.31M | 1.92M |
|
EPS (Basic)
|
-0.18 | -0.21 | -0.35 | -5.82 | -0.11 | -0.14 | -0.05 | -1.04 | -1.81 | -1.98 | -1.38 | -2.84 | -0.53 | -0.93 | 0.84 | -0.08 | 0.24 | 0.30 | -0.30 | 0.18 | 0.09 | -0.26 | 1.92 | 0.06 | 0.41 | 1.17 | 0.03 | 0.57 | 0.22 | -0.49 | 0.47 | -0.42 | -0.46 | 0.66 | 0.51 | -1.37 | -0.10 | -0.14 | -0.69 | -0.62 | 0.29 | 0.83 | -0.62 | 0.88 | 1.17 | 0.48 | 0.77 | 0.32 | 1.06 | 1.03 | 1.54 | 1.30 | 0.07 | 0.36 | 0.62 | -3.40 | 0.32 | -0.59 | 0.01 | -0.94 | 0.63 | -0.33 | -0.17 | 1.20 | -0.80 | -2.27 | 1.01 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -0.21 | -0.35 | -5.82 | -0.11 | -0.14 | -0.05 | -1.04 | -1.81 | -1.98 | -1.38 | -2.84 | -0.53 | -0.93 | 0.83 | -0.08 | 0.24 | 0.30 | -0.30 | 0.18 | 0.08 | -0.26 | 1.89 | 0.06 | 0.40 | 1.15 | 0.03 | 0.56 | 0.21 | -0.49 | 0.46 | -0.42 | -0.46 | 0.65 | 0.50 | -1.37 | -0.10 | -0.14 | -0.69 | -0.62 | 0.28 | 0.81 | -0.62 | 0.86 | 1.15 | 0.47 | 0.76 | 0.32 | 1.04 | 0.99 | 1.44 | 1.24 | 0.06 | 0.34 | 0.61 | -3.40 | 0.32 | -0.59 | 0.01 | -0.94 | 0.63 | -0.33 | -0.17 | 1.20 | -0.80 | -2.27 | 1.01 |
|
Shares Outstanding (Weighted Average)
|
180.00 | 26.46M | 740.00 | 2.65M | 26.48M | 26.49M | 26.49M | 2.65M | 0.00M | 2.65M | 0.00M | 2.65M | 2.65M | 2.65M | 2.65M | 2.65M | 2.65M | 2.65M | 2.65M | 2.65M | 2.65M | 2.66M | 2.67M | 2.66M | 2.68M | 2.68M | 2.68M | 2.68M | 2.70M | 2.71M | 2.71M | 2.69M | 2.70M | 2.71M | 2.71M | 2.71M | 2.72M | 2.70M | 2.60M | 2.54M | 2.40M | 2.40M | 2.39M | 2.39M | 2.39M | 2.38M | 2.29M | 2.24M | 2.07M | 2.07M | 2.01M | 1.99M | 1.95M | 1.94M | 1.93M | 1.91M | 1.87M | 1.87M | 1.87M | 1.87M | 1.88M | 1.89M | 1.89M | 1.89M | 1.90M | 1.90M | 1.90M |
|
Shares Outstanding (Diluted Average)
|
26.46M | 26.46M | 740.00 | 2.65M | 26.48M | 26.49M | 26.49M | 2.65M | 0.00M | 2.65M | 0.00M | 2.65M | 2.65M | 2.65M | 2.68M | 2.65M | 2.65M | 2.66M | 2.72M | 2.68M | 2.70M | 2.66M | 2.70M | 2.71M | 2.73M | 2.73M | 2.73M | 2.73M | 2.78M | 2.71M | 2.82M | 2.69M | 2.70M | 2.78M | 2.77M | 2.71M | 2.72M | 2.70M | 2.60M | 2.54M | 2.46M | 2.46M | 2.45M | 2.44M | 2.42M | 2.40M | 2.31M | 2.26M | 2.12M | 2.14M | 2.10M | 2.09M | 2.07M | 2.05M | 2.02M | 1.91M | 1.89M | 1.87M | 1.87M | 1.87M | 1.88M | 1.89M | 1.89M | 1.89M | 1.90M | 1.90M | 1.90M |
|
EBITDA
|
-5.68M | -11.06M | -8.57M | -0.29M | -2.89M | -2.13M | -3.66M | -2.80M | -4.91M | -4.32M | -1.57M | -6.09M | -2.06M | -1.41M | 1.09M | 1.39M | 0.66M | 1.55M | 0.43M | 2.12M | 1.38M | 0.60M | 8.20M | 2.57M | 2.51M | 4.61M | 2.23M | 2.79M | 0.54M | -0.11M | 0.51M | -0.27M | -2.03M | 2.82M | 0.68M | 1.05M | -0.89M | -0.35M | 1.67M | -0.52M | 1.12M | 2.02M | 0.56M | 2.73M | 2.01M | 1.11M | 1.38M | -0.01M | 2.79M | 2.02M | 3.29M | 0.96M | 0.04M | 0.85M | 1.36M | -2.65M | 0.71M | -0.95M | 0.17M | -0.90M | 0.82M | -1.14M | 0.89M | 0.86M | -0.83M | -1.44M | 2.01M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.11M | | | 0.14M | 0.10M |
|
Tax Rate
|
32.01% | 42.37% | -19.99% | -839.30% | | -34.62% | 60.57% | -25.55% | -2.55% | -27.92% | -16.92% | -25.59% | -15.04% | -12.10% | -42.77% | 120.76% | 39.19% | -433.33% | 547.49% | 66.29% | 78.16% | 183.68% | 27.60% | 82.79% | 31.70% | 24.97% | 174.73% | 38.64% | 31.04% | -18.29% | -77.73% | 19.79% | 36.51% | 36.55% | -58.55% | 613.26% | 53.77% | 247.69% | 201.59% | -88.07% | 33.14% | 34.29% | 1,311.38% | -34.85% | -50.40% | 12.34% | 1.34% | 22.99% | 13.25% | 2.20% | 10.73% | -186.39% | 0.74% | 12.37% | 28.38% | -112.09% | 43.55% | -35.75% | 96.21% | 5.64% | 30.95% | 387.50% | 54.25% | 21.35% | -15.56% | 0.54% | 23.47% |