|
Revenue
|
20.02M | 16.76M | 16.38M | 14.63M | 11.55M | 11.90M | 14.24M | 16.21M | 15.05M | 13.76M | 17.70M | 18.64M | 26.38M | 24.51M | 19.29M | 23.55M | 23.98M | 20.26M | 21.86M | 23.14M | 22.32M | 21.95M | 25.60M | 27.10M | 24.74M | 24.23M | 21.19M | 25.75M | 21.58M | 17.19M | 16.18M | 16.70M | 18.90M | 16.22M | 15.91M | 16.66M | 14.72M | 18.20M | 16.40M | 16.16M | 17.99M | 19.89M | 20.85M | 19.71M | 17.89M | 17.41M | 15.77M | 17.00M | 18.40M | 17.75M | 18.25M | 18.03M | 20.34M | 19.93M | 22.04M | 22.52M | 26.62M | 26.96M | 31.37M | 36.22M | 36.91M | 38.49M | 40.69M | 40.66M | 41.38M | 41.38M | 43.40M |
|
Cost of Revenue
|
4.53M | 3.25M | 3.64M | 3.46M | 0.99M | 1.14M | 2.20M | 3.68M | 2.55M | 0.64M | 3.23M | 2.78M | 9.55M | 7.56M | 3.13M | 5.57M | 4.88M | 1.60M | 2.45M | 2.65M | 2.23M | 1.10M | 3.49M | 4.47M | 2.81M | 3.15M | 1.74M | 5.93M | 3.93M | 2.24M | 2.19M | 2.77M | 5.42M | 3.75M | 3.24M | 3.62M | 2.19M | 4.92M | 3.08M | 2.37M | 3.70M | 4.42M | 4.39M | 3.59M | 1.74M | 1.86M | 1.00M | 1.61M | 2.62M | 1.78M | 1.56M | 1.87M | 1.99M | 1.44M | 2.08M | 40.84M | 3.24M | 1.88M | 1.50M | 55.84M | 15.79M | 17.49M | 17.79M | 17.68M | 17.13M | 17.16M | 17.57M |
|
Gross Profit
|
15.50M | 13.50M | 12.74M | 11.18M | 10.56M | 10.76M | 12.04M | 12.53M | 12.51M | 13.12M | 14.47M | 15.87M | 16.82M | 16.95M | 16.16M | 17.98M | 19.10M | 18.66M | 19.41M | 20.50M | 20.09M | 20.85M | 22.11M | 22.63M | 21.93M | 21.08M | 19.45M | 19.83M | 17.64M | 14.96M | 13.99M | 13.94M | 13.48M | 12.47M | 12.68M | 13.04M | 12.53M | 13.28M | 13.31M | 13.79M | 14.29M | 15.48M | 16.46M | 16.12M | 16.15M | 15.54M | 14.77M | 15.38M | 15.78M | 15.97M | 16.68M | 16.16M | 18.35M | 18.49M | 19.96M | -18.32M | 23.38M | 25.08M | 29.86M | -19.61M | 21.11M | 21.00M | 22.89M | 22.98M | 24.26M | 24.22M | 25.83M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 6.90M | 7.20M | 7.60M | 7.70M | 8.00M | 8.30M |
|
Selling, General & Administrative
|
1.58M | 1.65M | 1.58M | 1.38M | 1.50M | 1.52M | 1.36M | 1.49M | 1.39M | 1.46M | 1.57M | 1.49M | 1.81M | 2.35M | 1.96M | 1.78M | 1.85M | 2.04M | 2.14M | 2.12M | 2.64M | 2.69M | 2.53M | 2.47M | 2.59M | 2.88M | 2.67M | 2.86M | 2.57M | 2.15M | 2.10M | 2.19M | 3.05M | 2.39M | 2.34M | 2.31M | 2.02M | 2.31M | 2.35M | 2.41M | 2.49M | 2.68M | 2.79M | 2.74M | 2.16M | 2.66M | 2.49M | 3.23M | 2.65M | 2.61M | 2.71M | 2.80M | 2.50M | 2.31M | 4.06M | 5.02M | 4.56M | 4.86M | 2.85M | 4.67M | 4.70M | 5.02M | 5.46M | 5.83M | 5.38M | 5.45M | 5.87M |
|
Other Operating Expenses
|
0.00M | 10.47M | 10.59M | 10.39M | 7.82M | 7.99M | 9.52M | 11.34M | 10.34M | 9.07M | 12.49M | 12.48M | 18.94M | 17.33M | 13.09M | 16.25M | 16.00M | 12.38M | 14.63M | 16.07M | 15.32M | 14.18M | 17.23M | 17.93M | 16.37M | 20.43M | 14.73M | 18.25M | 15.24M | 13.17M | 12.26M | 13.55M | 15.51M | 13.41M | 12.98M | 14.23M | 12.35M | 15.67M | 14.09M | 14.79M | 15.64M | 16.91M | 32.08M | 18.25M | 16.00M | 14.89M | 14.21M | 16.00M | 16.12M | 17.43M | 17.10M | 23.41M | 17.45M | 16.96M | 18.27M | 17.82M | 21.66M | 21.39M | 23.62M | 27.11M | | 0.23M | 0.25M | 21.18M | 0.05M | 0.12M | 0.05M |
|
Operating Expenses
|
13.97M | 12.13M | 12.17M | 11.77M | 9.32M | 9.51M | 10.88M | 12.83M | 11.72M | 10.54M | 14.06M | 13.98M | 20.75M | 19.68M | 15.05M | 18.02M | 17.85M | 14.41M | 16.78M | 18.19M | 17.96M | 16.87M | 19.76M | 20.40M | 18.95M | 23.31M | 17.39M | 21.11M | 17.81M | 15.32M | 14.36M | 15.74M | 18.56M | 15.80M | 15.32M | 16.54M | 14.37M | 17.98M | 16.44M | 17.20M | 18.14M | 19.59M | 34.87M | 21.00M | 18.16M | 17.55M | 16.71M | 19.23M | 18.77M | 20.04M | 19.81M | 26.21M | 19.95M | 19.27M | 22.34M | 22.84M | 26.22M | 26.25M | 26.46M | 31.78M | 27.59M | 29.98M | 31.23M | 34.62M | 31.88M | 31.46M | 32.65M |
|
Operating Income
|
6.06M | 4.63M | 4.21M | 2.86M | 2.23M | 2.39M | 3.36M | 3.38M | 3.33M | 3.22M | 3.64M | 4.67M | 5.62M | 4.83M | 4.24M | 5.52M | 6.14M | 5.84M | 5.09M | 4.95M | 4.36M | 5.08M | 5.84M | 6.70M | 5.79M | 0.92M | 3.80M | 4.64M | 3.77M | 1.87M | 1.82M | 0.97M | 0.34M | 0.41M | 0.59M | 0.22M | 0.30M | 0.18M | -0.50M | -0.49M | -0.14M | 0.30M | -14.02M | -1.29M | -0.27M | -0.15M | -0.94M | -2.24M | -0.37M | -2.29M | -1.56M | -8.18M | 0.38M | 0.66M | -0.29M | -0.32M | 0.40M | 0.71M | 4.90M | 4.44M | 9.32M | 8.51M | 9.46M | 6.04M | 9.51M | 9.92M | 10.76M |
|
EBIT
|
6.06M | 4.63M | 4.21M | 2.86M | 2.23M | 2.39M | 3.36M | 3.38M | 3.33M | 3.22M | 3.64M | 4.67M | 5.62M | 4.83M | 4.24M | 5.52M | 6.14M | 5.84M | 5.09M | 4.95M | 4.36M | 5.08M | 5.84M | 6.70M | 5.79M | 0.92M | 3.80M | 4.64M | 3.77M | 1.87M | 1.82M | 0.97M | 0.34M | 0.41M | 0.59M | 0.22M | 0.30M | 0.18M | -0.50M | -0.49M | -0.14M | 0.30M | -14.02M | -1.29M | -0.27M | -0.15M | -0.94M | -2.24M | -0.37M | -2.29M | -1.56M | -8.18M | 0.38M | 0.66M | -0.29M | -0.32M | 0.40M | 0.71M | 4.90M | 4.44M | 9.32M | 8.51M | 9.46M | 6.04M | 9.51M | 9.92M | 10.76M |
|
Other Non Operating Income
|
-0.05M | -0.06M | 0.01M | 0.17M | -0.02M | 0.07M | 0.05M | 0.03M | 0.71M | 0.04M | -0.03M | 0.10M | 0.04M | 0.06M | -0.04M | -0.05M | 0.34M | -0.07M | 0.12M | 0.15M | 0.01M | 0.05M | 0.13M | -0.00M | 0.04M | 0.01M | 0.02M | 0.07M | 0.02M | -0.01M | 0.01M | 0.02M | 0.00M | 0.00M | -0.01M | 0.05M | -0.07M | 0.08M | 0.18M | -0.01M | 0.30M | 0.18M | 0.09M | 0.03M | -0.18M | 0.38M | 0.21M | 0.22M | 0.10M | 0.05M | 0.12M | 0.42M | -0.03M | -0.33M | 0.17M | 0.09M | 0.12M | 0.23M | -0.09M | -0.01M | 0.19M | -0.03M | -0.01M | 0.12M | -0.00M | 0.10M | 0.22M |
|
Non Operating Income
|
-0.21M | -0.21M | -0.14M | 0.02M | -0.10M | 0.07M | 0.05M | 0.03M | 0.71M | 0.04M | -0.04M | 0.10M | 0.04M | 0.06M | -0.04M | -0.05M | 0.34M | -0.08M | 0.12M | 0.15M | 0.01M | 0.05M | 0.13M | -0.00M | 0.04M | 0.01M | 0.02M | 0.07M | 0.02M | -0.01M | 0.01M | 0.02M | 0.00M | 0.00M | -0.01M | 0.06M | -0.08M | 0.08M | 0.18M | -0.01M | 0.30M | 0.18M | 0.09M | 0.03M | -0.19M | 0.38M | 0.21M | 0.22M | 0.10M | 0.05M | 0.12M | 0.42M | -0.06M | -0.36M | 0.17M | -0.20M | 0.12M | 0.23M | -1.69M | -2.31M | -2.74M | -2.96M | -3.06M | -2.90M | -3.17M | -3.14M | -3.19M |
|
EBT
|
5.85M | 4.42M | 4.07M | 2.89M | 2.13M | 2.41M | 3.38M | 3.39M | 4.03M | 3.24M | 3.60M | 4.76M | 5.66M | 4.89M | 4.20M | 5.47M | 6.44M | 5.76M | 5.21M | 5.09M | 4.37M | 5.13M | 5.97M | 6.70M | 5.83M | 0.92M | 3.81M | 4.71M | 3.78M | 1.86M | 1.83M | 0.99M | 0.34M | 0.41M | 0.58M | 0.17M | 0.27M | 0.30M | 0.14M | -1.10M | 0.16M | 0.48M | -13.93M | -1.26M | -0.46M | 0.22M | -0.73M | -2.02M | -0.27M | -2.26M | -1.47M | -7.79M | 0.33M | 0.30M | -0.15M | -0.52M | 0.52M | 0.75M | 3.22M | 2.13M | 6.58M | 5.54M | 6.40M | 3.15M | 6.34M | 6.79M | 7.56M |
|
Tax Provisions
|
-2.05M | 1.55M | 1.43M | 1.18M | -0.77M | 0.86M | 1.22M | 1.42M | 1.53M | 1.23M | 1.37M | 1.74M | 2.15M | 1.89M | 1.59M | 1.90M | 2.45M | 1.92M | 1.82M | 1.94M | 1.51M | 1.74M | 2.08M | 2.69M | 2.13M | 0.31M | 1.25M | 3.27M | 1.24M | 0.60M | 0.32M | 2.54M | 0.09M | 0.04M | 0.06M | -18.48M | 0.05M | 0.05M | -0.10M | -0.24M | 0.06M | 0.15M | -1.35M | 0.45M | -4.54M | 0.06M | -0.17M | -10.79M | 0.12M | -0.34M | -0.21M | -2.18M | -0.01M | 0.37M | -0.07M | 0.24M | 0.15M | 0.25M | 1.05M | 0.43M | 1.48M | 1.29M | 1.38M | 0.28M | 1.48M | 1.60M | 1.78M |
|
Profit After Tax
|
3.80M | 2.87M | 2.64M | 1.70M | 1.36M | 1.54M | 2.15M | 1.97M | 2.50M | 2.01M | 2.23M | 3.02M | 3.51M | 3.00M | 2.61M | 3.57M | 3.99M | 3.84M | 3.39M | 3.16M | 2.86M | 3.38M | 3.88M | 4.00M | 3.69M | 0.61M | 2.56M | 3.28M | 2.54M | 1.26M | 1.51M | 1.16M | 0.25M | 0.38M | 0.52M | 18.70M | 0.19M | 0.21M | -0.12M | -0.75M | 0.10M | 0.33M | -12.58M | -1.71M | 4.08M | 0.17M | -0.56M | -1.88M | -0.39M | -1.92M | -1.26M | -5.61M | 0.34M | -0.07M | -0.08M | -0.76M | 0.37M | 0.50M | 2.17M | 1.70M | 5.10M | 4.25M | 5.01M | 2.87M | 4.85M | 5.19M | 5.78M |
|
Income from Continuing Operations
|
7.90M | 2.87M | 2.64M | 1.70M | 2.90M | 1.54M | 2.15M | 1.97M | 2.50M | 2.01M | 2.23M | 3.02M | 3.51M | 3.00M | 2.61M | 3.57M | 3.99M | 3.84M | 3.39M | 3.16M | 2.86M | 3.38M | 3.88M | 4.00M | 3.69M | 0.61M | 2.56M | 1.43M | 2.54M | 1.26M | 1.51M | -1.55M | 0.25M | 0.38M | 0.52M | 18.64M | 0.23M | 0.25M | 0.24M | -0.86M | 0.10M | 0.33M | -12.58M | -1.71M | 4.08M | 0.17M | -0.56M | 8.77M | -0.39M | -1.92M | -1.26M | -5.61M | 0.34M | -0.07M | -0.08M | -0.76M | 0.37M | 0.50M | 2.17M | 1.70M | 5.10M | 4.25M | 5.01M | 2.87M | 4.85M | 5.19M | 5.78M |
|
Consolidated Net Income
|
7.90M | 2.87M | 2.64M | 1.70M | 2.90M | 1.54M | 2.15M | 1.97M | 2.50M | 2.01M | 2.23M | 3.02M | 3.51M | 3.00M | 2.61M | 3.57M | 3.99M | 3.84M | 3.39M | 3.16M | 2.86M | 3.38M | 3.88M | 4.00M | 3.69M | 0.61M | 2.56M | 1.43M | 2.54M | 1.26M | 1.51M | -1.55M | 0.25M | 0.38M | 0.52M | 18.64M | 0.23M | 0.25M | 0.24M | -0.86M | 0.10M | 0.33M | -12.58M | -1.71M | 4.08M | 0.17M | -0.56M | 8.77M | -0.39M | -1.92M | -1.26M | -5.61M | 0.34M | -0.07M | -0.08M | -0.76M | 0.37M | 0.50M | 2.17M | 1.70M | 5.10M | 4.25M | 5.01M | 2.87M | 4.85M | 5.19M | 5.78M |
|
Income towards Parent Company
|
7.90M | 2.87M | 2.64M | 1.70M | 2.90M | 1.54M | 2.15M | 1.97M | 2.50M | 2.01M | 2.23M | 3.02M | 3.51M | 3.00M | 2.61M | 3.57M | 3.99M | 3.84M | 3.39M | 3.16M | 2.86M | 3.38M | 3.88M | 4.00M | 3.69M | 0.61M | 2.56M | 1.43M | 2.54M | 1.26M | 1.51M | -1.55M | 0.25M | 0.38M | 0.52M | 18.64M | 0.23M | 0.25M | 0.24M | -0.86M | 0.10M | 0.33M | -12.58M | -1.71M | 4.08M | 0.17M | -0.56M | 8.77M | -0.39M | -1.92M | -1.26M | -5.61M | 0.34M | -0.07M | -0.08M | -0.76M | 0.37M | 0.50M | 2.17M | 1.70M | 5.10M | 4.25M | 5.01M | 2.87M | 4.85M | 5.19M | 5.78M |
|
Net Income towards Common Stockholders
|
7.90M | 2.87M | 2.64M | 1.70M | 2.90M | 1.54M | 2.15M | 1.97M | 2.50M | 2.01M | 2.23M | 3.02M | 3.51M | 3.00M | 2.61M | 3.57M | 3.99M | 3.84M | 3.39M | 3.16M | 2.86M | 3.38M | 3.88M | 4.00M | 3.69M | 0.61M | 2.56M | 1.43M | 2.54M | 1.26M | 1.51M | -1.55M | 0.25M | 0.38M | 0.52M | 18.64M | 0.23M | 0.25M | 0.24M | -0.86M | 0.10M | 0.33M | -12.58M | -1.71M | 4.08M | 0.17M | -0.56M | 8.77M | -0.39M | -1.92M | -1.26M | -5.61M | 0.34M | -0.07M | -0.08M | -0.76M | 0.37M | 0.50M | 2.17M | 1.70M | 5.10M | 4.25M | 5.01M | 2.87M | 4.85M | 5.19M | 5.78M |
|
EPS (Basic)
|
0.31 | 0.24 | 0.22 | 0.14 | 0.11 | 0.13 | 0.18 | 0.16 | 0.21 | 0.16 | 0.18 | 0.25 | 0.29 | 0.25 | 0.21 | 0.29 | 0.33 | 0.31 | 0.28 | 0.26 | 0.23 | 0.27 | 0.31 | 0.32 | 0.30 | 0.05 | 0.20 | 0.11 | 0.20 | 0.10 | 0.12 | -0.12 | 0.02 | 0.03 | 0.04 | 1.45 | 0.01 | 0.02 | -0.01 | -0.07 | 0.01 | 0.02 | -0.96 | -0.13 | 0.31 | 0.01 | -0.04 | -0.14 | -0.03 | -0.14 | -0.10 | -0.43 | 0.03 | -0.01 | -0.01 | -0.07 | 0.03 | 0.04 | 0.18 | 0.14 | 0.41 | 0.34 | 0.40 | 0.23 | 0.39 | 0.42 | 0.46 |
|
EPS (Weighted Average and Diluted)
|
0.31 | 0.24 | 0.22 | 0.14 | 0.11 | 0.13 | 0.18 | 0.16 | 0.20 | 0.16 | 0.18 | 0.25 | 0.29 | 0.24 | 0.21 | 0.29 | 0.32 | 0.31 | 0.27 | 0.25 | 0.23 | 0.27 | 0.30 | 0.31 | 0.29 | 0.05 | 0.20 | 0.11 | 0.20 | 0.10 | 0.12 | -0.12 | 0.02 | 0.03 | 0.04 | 1.42 | 0.01 | 0.02 | -0.01 | -0.07 | 0.01 | 0.02 | -0.96 | -0.13 | 0.30 | 0.01 | -0.04 | -0.13 | -0.03 | -0.14 | -0.10 | -0.43 | 0.03 | -0.01 | -0.01 | -0.07 | 0.03 | 0.04 | 0.18 | 0.13 | 0.41 | 0.34 | 0.40 | 0.23 | 0.38 | 0.41 | 0.46 |
|
Shares Outstanding (Weighted Average)
|
310.00 | 550.00 | 770.00 | 12.10M | 110.00 | 12.10M | 420.00 | 12.11M | 12.18M | 12.18M | 12.18M | 12.15M | 12.17M | 12.22M | 12.23M | 12.22M | 12.28M | 12.32M | 12.34M | 12.32M | 12.37M | 12.44M | 12.46M | 12.43M | 12.50M | 12.58M | 12.59M | 12.57M | 12.65M | 12.71M | 12.72M | 12.70M | 12.80M | 12.83M | 12.84M | 12.83M | 12.92M | 12.96M | 12.98M | 12.96M | 13.06M | 13.13M | 13.14M | 13.11M | 13.16M | 13.24M | 13.25M | 13.22M | 13.26M | 13.30M | 13.22M | 13.10M | 12.54M | 12.42M | 12.34M | 12.30M | 12.21M | 12.29M | 12.38M | 12.32M | 12.38M | 12.39M | 12.43M | 12.41M | 12.46M | 12.48M | 12.54M |
|
Shares Outstanding (Diluted Average)
|
310.00 | 550.00 | 770.00 | 12.12M | 110.00 | 12.21M | 410.00 | 12.21M | 12.29M | 12.29M | 12.28M | 12.25M | 12.26M | 12.32M | 12.33M | 12.32M | 12.38M | 12.52M | 12.60M | 12.55M | 12.69M | 12.75M | 12.74M | 12.72M | 12.71M | 12.83M | 12.80M | 12.79M | 12.84M | 12.94M | 12.96M | 12.94M | 13.06M | 13.13M | 13.12M | 13.11M | 13.17M | 13.26M | 13.25M | 12.96M | 13.27M | 13.46M | 13.14M | 13.11M | 13.42M | 13.48M | 13.47M | 13.26M | 13.26M | 13.30M | 13.22M | 13.10M | 12.70M | 12.53M | 12.43M | 12.30M | 12.35M | 12.39M | 12.40M | 12.38M | 12.46M | 12.48M | 12.53M | 12.55M | 12.61M | 12.63M | 12.69M |
|
EBITDA
|
6.06M | 4.63M | 4.21M | 2.86M | 2.23M | 2.39M | 3.36M | 3.38M | 3.33M | 3.22M | 3.64M | 4.67M | 5.62M | 4.83M | 4.24M | 5.52M | 6.14M | 5.84M | 5.09M | 4.95M | 4.36M | 5.08M | 5.84M | 6.70M | 5.79M | 0.92M | 3.80M | 4.64M | 3.77M | 1.87M | 1.82M | 0.97M | 0.34M | 0.41M | 0.59M | 0.22M | 0.30M | 0.18M | -0.50M | -0.49M | -0.14M | 0.30M | -14.02M | -1.29M | -0.27M | -0.15M | -0.94M | -2.24M | -0.37M | -2.29M | -1.56M | -8.18M | 0.38M | 0.66M | -0.29M | -0.32M | 0.40M | 0.71M | 4.90M | 4.44M | 15.82M | 15.41M | 16.66M | 13.64M | 17.21M | 17.92M | 19.05M |
|
Interest Expenses
|
-0.16M | -0.15M | -0.15M | 1.07M | -0.07M | 0.05M | 0.04M | 0.03M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.29M | | 0.18M | 1.60M | 2.30M | 2.94M | 2.93M | 3.04M | 3.02M | 3.17M | 3.24M | 3.41M |
|
Tax Rate
|
-35.09% | 34.99% | 35.09% | 41.01% | -35.99% | 35.83% | 36.23% | 41.90% | 38.01% | 38.01% | 37.99% | 36.54% | 38.00% | 38.61% | 37.91% | 34.72% | 38.00% | 33.32% | 34.86% | 38.03% | 34.57% | 34.00% | 34.93% | 40.21% | 36.59% | 33.33% | 32.77% | 69.59% | 32.85% | 32.46% | 17.59% | 257.51% | 26.74% | 9.64% | 9.84% | -10,932.54% | 17.88% | 17.94% | -73.53% | 22.17% | 37.18% | 31.73% | 9.71% | -35.71% | 985.47% | 25.68% | 22.91% | 534.97% | -46.47% | 15.02% | 14.43% | 27.95% | -3.37% | 123.18% | 47.71% | -46.51% | 28.85% | 33.07% | 32.51% | 20.21% | 22.49% | 23.34% | 21.62% | 8.99% | 23.39% | 23.54% | 23.52% |