|
Revenue
|
6.23M | 5.22M | 6.19M | 5.17M | 7.21M | 10.56M | 8.22M | 9.09M | 10.98M | 9.33M | 8.11M | 8.65M | 10.60M | 14.18M | 19.10M | 23.16M | 34.19M | 31.83M | 35.41M | 40.71M | 69.72M | 80.78M | 73.66M | 74.35M | 80.39M | 70.68M | 62.31M | 59.87M | 51.47M | 40.13M | 46.09M | 52.37M | 50.91M | 47.04M | 41.59M | 19.33M | 23.43M | 17.02M | 17.84M | 14.95M | 16.40M | 14.12M | 16.59M | 13.47M | 16.15M | 14.28M | 16.11M | 11.55M | 13.36M | 11.72M | 12.51M | 11.86M | 10.51M | 10.62M | 10.94M | 10.95M | 10.47M | 10.69M | 10.85M | 10.74M | 9.81M | 9.48M |
|
Cost of Revenue
|
1.83M | 1.56M | 1.89M | 1.53M | 1.98M | 2.54M | 2.13M | 2.40M | 2.88M | 2.38M | 2.02M | 2.23M | 2.57M | 3.36M | 4.39M | 5.25M | 7.51M | 6.76M | 7.46M | 8.93M | 14.09M | 16.00M | 15.07M | 14.28M | 15.06M | 13.63M | 11.94M | 11.24M | 9.79M | 8.18M | 9.42M | 10.22M | 10.40M | 9.93M | 8.82M | 5.22M | 5.41M | 4.37M | 5.10M | 4.51M | 4.82M | 3.63M | 4.02M | 3.25M | 3.93M | 3.67M | 4.15M | 2.91M | 3.39M | 3.10M | 3.26M | 3.03M | 2.67M | 2.69M | 2.79M | 2.91M | 2.70M | 2.77M | 2.80M | 2.83M | 2.56M | 2.49M |
|
Gross Profit
|
4.40M | 3.65M | 4.30M | 3.65M | 5.23M | 8.03M | 6.09M | 6.69M | 8.10M | 6.95M | 6.09M | 6.42M | 8.03M | 10.81M | 14.71M | 17.91M | 26.68M | 25.08M | 27.94M | 31.78M | 55.62M | 64.78M | 58.58M | 60.07M | 65.33M | 57.05M | 50.38M | 48.63M | 41.67M | 31.95M | 36.67M | 42.15M | 40.51M | 37.12M | 32.77M | 14.10M | 18.02M | 12.65M | 12.73M | 10.43M | 11.59M | 10.49M | 12.57M | 10.21M | 12.22M | 10.61M | 11.96M | 8.64M | 9.97M | 8.62M | 9.25M | 8.83M | 7.84M | 7.93M | 8.15M | 8.04M | 7.78M | 7.93M | 8.04M | 7.91M | 7.25M | 6.99M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.10M | 0.12M | 0.14M | 0.14M | 0.14M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
2.68M | 2.19M | 2.22M | 2.03M | 1.84M | 2.61M | 2.57M | 2.44M | 2.31M | 2.25M | 2.41M | 2.44M | 2.61M | 3.22M | 3.36M | 4.35M | 5.03M | 5.08M | 5.23M | 6.42M | 8.28M | 9.87M | 11.45M | 10.90M | 12.43M | 11.17M | 8.74M | 9.67M | 6.73M | 7.63M | 8.19M | 9.12M | 8.09M | 7.27M | 6.83M | 7.32M | 6.63M | 6.35M | 6.92M | 5.28M | 4.29M | 4.20M | 4.44M | 4.48M | 4.91M | 4.10M | 4.36M | 4.28M | 3.99M | 3.90M | 3.83M | 4.23M | 4.08M | 3.86M | 3.84M | 3.92M | 3.81M | 3.87M | 3.92M | 3.76M | 3.58M | 3.61M |
|
Other Operating Expenses
|
2.56M | 2.33M | 2.60M | 1.99M | 2.74M | 4.19M | 3.23M | 3.70M | 4.89M | 3.90M | 3.27M | 3.69M | 4.47M | 6.27M | 9.69M | 10.44M | 15.48M | 14.54M | 16.61M | 18.40M | 35.01M | 40.04M | 33.16M | 35.09M | 37.88M | 30.58M | 21.50M | 25.83M | 21.93M | 15.66M | 19.67M | 22.98M | 22.31M | 22.00M | 20.21M | 9.50M | 11.40M | 7.36M | 9.05M | 6.60M | 7.11M | 5.62M | 6.87M | 5.51M | 6.93M | 6.03M | 7.11M | 4.74M | 5.77M | 4.86M | 5.38M | 4.99M | 4.51M | 4.36M | 4.55M | 4.49M | 4.20M | 4.33M | 4.55M | 4.49M | 4.01M | 3.88M |
|
Operating Expenses
|
5.24M | 4.52M | 4.82M | 4.02M | 4.58M | 6.80M | 5.80M | 6.14M | 7.21M | 6.16M | 5.68M | 6.13M | 7.08M | 9.49M | 13.05M | 14.79M | 20.51M | 19.61M | 21.87M | 24.86M | 43.36M | 49.98M | 44.69M | 46.08M | 50.41M | 41.84M | 30.36M | 35.64M | 28.80M | 23.43M | 27.98M | 32.10M | 30.40M | 29.27M | 27.04M | 16.81M | 18.02M | 13.72M | 15.98M | 11.88M | 11.40M | 9.82M | 11.30M | 9.99M | 11.83M | 10.13M | 11.47M | 9.02M | 9.75M | 8.76M | 9.21M | 9.22M | 8.59M | 8.22M | 8.39M | 8.40M | 8.01M | 8.20M | 8.46M | 8.25M | 7.59M | 7.48M |
|
Operating Income
|
-0.84M | -0.87M | -0.52M | -0.38M | 0.66M | 1.22M | 0.28M | 0.55M | 0.89M | 0.79M | 0.42M | 0.29M | 0.95M | 1.33M | 1.66M | 3.12M | 6.17M | 5.46M | 6.07M | 6.92M | 12.26M | 14.80M | 13.89M | 13.99M | 14.93M | 15.21M | 20.01M | 12.99M | 12.87M | 8.51M | 8.69M | 10.04M | 10.11M | 7.85M | 5.73M | -2.71M | -0.00M | -1.06M | -3.25M | -1.45M | 0.18M | 0.67M | 1.27M | 0.22M | 0.39M | 0.48M | 0.49M | -0.38M | 0.21M | -0.14M | 0.04M | -0.39M | -0.74M | -0.29M | -0.24M | -0.36M | -0.24M | -0.28M | -0.42M | -0.34M | -0.33M | -0.49M |
|
EBIT
|
-0.84M | -0.87M | -0.52M | -0.38M | 0.66M | 1.22M | 0.28M | 0.55M | 0.89M | 0.79M | 0.42M | 0.29M | 0.95M | 1.33M | 1.66M | 3.12M | 6.17M | 5.46M | 6.07M | 6.92M | 12.26M | 14.80M | 13.89M | 13.99M | 14.93M | 15.21M | 20.01M | 12.99M | 12.87M | 8.51M | 8.69M | 10.04M | 10.11M | 7.85M | 5.73M | -2.71M | -0.00M | -1.06M | -3.25M | -1.45M | 0.18M | 0.67M | 1.27M | 0.22M | 0.39M | 0.48M | 0.49M | -0.38M | 0.21M | -0.14M | 0.04M | -0.39M | -0.74M | -0.29M | -0.24M | -0.36M | -0.24M | -0.28M | -0.42M | -0.34M | -0.33M | -0.49M |
|
Interest & Investment Income
|
| | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01M | 0.16M | 0.10M | -0.10M | 0.03M | 0.42M | -0.01M | -0.06M | 0.00M | -0.03M | 0.05M | 0.01M | -0.03M | 0.01M | -0.03M | -0.01M | 0.00M | -0.03M | -0.14M | -0.11M | 0.13M | -0.14M | 0.03M | -0.02M | 0.02M | 0.05M | -0.10M | 0.16M | 0.08M | -0.01M | 0.14M | 0.16M | 0.05M | 0.25M | 0.32M | 0.43M | 0.37M | 0.32M | 0.30M | 0.09M | 0.12M | 0.39M | 0.22M | 0.02M | -0.06M | -0.05M | 0.03M | 0.11M | 0.17M | 0.19M | 0.40M | 0.68M | 0.44M | 0.58M | 0.71M | 0.56M | 0.52M | 0.44M | 0.40M | 0.47M | 0.35M | 0.21M |
|
Non Operating Income
|
0.01M | 0.16M | 0.10M | -0.10M | 0.03M | 0.42M | -0.01M | -0.06M | 0.00M | -0.03M | -1.49M | 0.01M | -0.03M | 0.01M | -1.21M | -0.01M | 0.00M | -0.03M | -0.14M | -0.11M | 0.13M | -0.14M | 0.03M | -0.02M | 0.02M | 0.05M | -0.10M | 0.16M | 0.08M | -0.01M | 0.14M | 0.16M | 0.05M | 0.25M | 0.32M | 0.43M | 0.37M | 0.32M | 0.30M | 0.09M | 0.12M | 0.39M | 0.22M | 0.02M | -0.06M | -0.05M | -0.13M | 0.11M | 0.17M | 0.19M | 0.40M | 0.68M | 0.44M | 0.58M | 0.71M | 0.56M | 0.52M | 0.44M | 0.40M | 0.47M | 0.35M | 0.21M |
|
EBT
|
-0.83M | -0.71M | -0.42M | -0.47M | 0.68M | 1.65M | 0.27M | 0.49M | 0.89M | 0.76M | 3.29M | 0.30M | 0.92M | 1.34M | 1.63M | 3.11M | 6.17M | 5.43M | 5.92M | 6.81M | 12.39M | 14.67M | 13.92M | 13.96M | 14.94M | 15.26M | 19.91M | 13.15M | 12.95M | 8.50M | 8.83M | 10.21M | 10.16M | 8.10M | 6.06M | -2.28M | 0.37M | -0.74M | -2.95M | -1.35M | 0.31M | 1.05M | 3.15M | 0.24M | 0.33M | 0.43M | 1.65M | -0.27M | 0.39M | 0.04M | 1.43M | 0.29M | -0.30M | 0.29M | 1.65M | 0.20M | 0.28M | 0.17M | 0.97M | 0.12M | 0.01M | -0.29M |
|
Tax Provisions
|
0.01M | 0.03M | -0.04M | 0.01M | 0.01M | 0.02M | -0.33M | -0.02M | 0.04M | 0.01M | -0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.04M | 0.06M | 0.05M | 0.12M | 0.07M | 0.12M | 0.14M | 0.22M | 2.68M | 2.74M | 2.70M | 0.87M | 2.72M | 2.64M | 1.16M | 13.32M | 1.38M | 1.14M | 0.47M | 0.50M | -0.35M | -0.03M | 0.50M | 0.71M | -0.78M | 0.27M | 0.42M | 0.74M | 0.09M | 0.10M | -0.04M | 0.29M | -0.17M | 0.21M | -0.01M | 0.26M | 0.03M | -0.08M | 0.12M | 0.29M | 0.01M | 0.11M | 0.13M | -0.20M | -0.00M | | 0.14M |
|
Profit After Tax
|
-0.84M | -0.74M | -0.39M | -0.48M | 0.67M | 1.63M | 0.59M | 0.51M | 0.85M | 0.75M | 0.53M | 0.29M | 0.90M | 1.32M | 1.58M | 3.07M | 6.11M | 5.39M | 5.80M | 6.74M | 12.27M | 14.53M | 13.70M | 11.28M | 12.20M | 12.56M | 19.05M | 10.43M | 10.30M | 7.34M | -4.49M | 8.82M | 9.02M | 7.63M | 5.56M | -1.92M | 0.40M | -1.24M | -2.84M | -0.57M | 0.03M | 0.64M | 0.75M | 0.15M | 0.23M | 0.47M | 0.23M | -0.10M | 0.18M | 0.05M | 0.19M | 0.26M | -0.22M | 0.17M | 0.36M | 0.19M | 0.17M | 0.04M | 0.18M | 0.12M | 0.01M | -0.43M |
|
Income from Non-Controlling Interests
|
| 0.00M | -0.02M | -0.01M | -0.00M | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.84M | -0.74M | -0.39M | -0.48M | 0.67M | 1.63M | 0.60M | 0.51M | 0.85M | 0.75M | 3.30M | 0.29M | 0.90M | 1.32M | 1.58M | 3.07M | 6.11M | 5.39M | 5.80M | 6.74M | 12.27M | 14.53M | 13.70M | 11.28M | 12.20M | 12.56M | 19.05M | 10.43M | 10.30M | 7.34M | -4.49M | 8.82M | 9.02M | 7.63M | 5.56M | -1.92M | 0.40M | -1.24M | -3.66M | -0.57M | 0.03M | 0.64M | 2.41M | 0.15M | 0.23M | 0.47M | 1.36M | -0.10M | 0.18M | 0.05M | 1.17M | 0.26M | -0.22M | 0.17M | 1.36M | 0.19M | 0.17M | 0.04M | 1.17M | 0.12M | 0.01M | -0.43M |
|
Consolidated Net Income
|
-0.84M | -0.74M | -0.39M | -0.48M | 0.67M | 1.63M | 0.60M | 0.51M | 0.85M | 0.75M | 3.30M | 0.29M | 0.90M | 1.32M | 1.58M | 3.07M | 6.11M | 5.39M | 5.80M | 6.74M | 12.27M | 14.53M | 13.70M | 11.28M | 12.20M | 12.56M | 19.05M | 10.43M | 10.30M | 7.34M | -4.49M | 8.82M | 9.02M | 7.63M | 5.56M | -1.92M | 0.40M | -1.24M | -3.66M | -0.57M | 0.03M | 0.64M | 2.41M | 0.15M | 0.23M | 0.47M | 1.36M | -0.10M | 0.18M | 0.05M | 1.17M | 0.26M | -0.22M | 0.17M | 1.36M | 0.19M | 0.17M | 0.04M | 1.17M | 0.12M | 0.01M | -0.43M |
|
Income towards Parent Company
|
-0.84M | -0.74M | -0.39M | -0.48M | 0.67M | 1.63M | 0.60M | 0.51M | 0.85M | 0.75M | 3.30M | 0.29M | 0.90M | 1.32M | 1.58M | 3.07M | 6.11M | 5.39M | 5.80M | 6.74M | 12.27M | 14.53M | 13.70M | 11.28M | 12.20M | 12.56M | 19.05M | 10.43M | 10.30M | 7.34M | -4.49M | 8.82M | 9.02M | 7.63M | 5.56M | -1.92M | 0.40M | -1.24M | -3.66M | -0.57M | 0.03M | 0.64M | 2.41M | 0.15M | 0.23M | 0.47M | 1.36M | -0.10M | 0.18M | 0.05M | 1.17M | 0.26M | -0.22M | 0.17M | 1.36M | 0.19M | 0.17M | 0.04M | 1.17M | 0.12M | 0.01M | -0.43M |
|
Preferred Dividend Payments
|
0.00M | 0.00M | -0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.84M | -0.75M | -0.37M | -0.48M | 0.67M | 1.63M | 0.47M | 0.50M | 0.84M | 0.74M | 0.53M | 0.28M | 0.90M | 1.32M | 1.57M | 3.07M | 6.11M | 5.38M | 5.80M | 6.74M | 12.27M | 14.53M | 13.70M | 11.28M | 12.20M | 12.56M | 19.05M | 10.43M | 10.30M | 7.34M | -4.49M | 8.82M | 9.02M | 7.63M | 5.56M | -1.92M | 0.40M | -1.24M | -3.66M | -0.57M | 0.03M | 0.64M | 0.75M | 0.15M | 0.23M | 0.47M | 0.23M | -0.10M | 0.18M | 0.05M | 0.19M | 0.26M | -0.22M | 0.17M | 0.36M | 0.19M | 0.17M | 0.04M | 0.18M | 0.12M | 0.01M | -0.43M |
|
EPS (Basic)
|
-0.08 | -0.07 | -0.03 | -0.04 | 0.06 | 0.15 | 0.04 | 0.05 | 0.08 | 0.07 | 0.05 | 0.03 | 0.08 | 0.12 | 0.14 | 0.27 | 0.51 | 0.43 | 0.45 | 0.54 | 0.99 | 1.19 | 1.13 | 0.96 | 1.08 | 1.12 | 1.69 | 0.93 | 0.92 | 0.65 | -0.40 | 0.78 | 0.80 | 0.67 | 0.50 | -0.17 | 0.04 | -0.12 | -0.27 | -0.05 | 0.00 | 0.06 | 0.07 | 0.01 | 0.02 | 0.04 | 0.02 | -0.01 | 0.02 | 0.00 | 0.02 | 0.02 | -0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.00 | 0.02 | 0.01 | 0.00 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.08 | -0.07 | -0.04 | -0.04 | 0.06 | 0.15 | 0.04 | 0.04 | | 0.07 | 0.05 | 0.03 | 0.08 | 0.12 | 0.14 | 0.26 | 0.49 | 0.42 | 0.45 | 0.54 | 0.98 | 1.18 | 1.12 | 0.95 | 1.07 | 1.12 | 1.69 | 0.93 | 0.91 | 0.65 | -0.40 | 0.78 | 0.80 | 0.67 | 0.49 | -0.17 | 0.04 | -0.12 | -0.27 | -0.05 | 0.00 | 0.06 | 0.06 | 0.01 | 0.02 | 0.04 | 0.02 | -0.01 | 0.02 | 0.00 | 0.02 | 0.02 | -0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.00 | 0.02 | 0.01 | 0.00 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
10.86M | 10.86M | 10.86M | 10.86M | 10.86M | 10.86M | 11.33M | 11.33M | 11.33M | 11.33M | 11.33M | 11.32M | 11.34M | 11.33M | 11.33M | 11.45M | 12.22M | 12.22M | 12.80M | 12.48M | 12.58M | 12.40M | 12.24M | 11.63M | 11.47M | 11.29M | 11.29M | 11.34M | 11.34M | 11.34M | 11.34M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.40M | 10.79M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.52M | 11.52M | 11.52M | 11.52M | 11.52M | 11.52M | 11.52M | 11.51M | 11.51M | 11.51M | 11.51M |
|
Shares Outstanding (Diluted Average)
|
10.48M | 10.54M | 10.51M | 10.63M | 10.71M | 10.90M | 10.82M | 11.18M | | 11.23M | 11.23M | 11.25M | 11.27M | 11.31M | 11.33M | 11.67M | 12.30M | 12.77M | 12.60M | 12.55M | | | 12.37M | 11.82M | 11.58M | 11.46M | 11.41M | 11.25M | 11.27M | 11.28M | 11.27M | 11.29M | 11.30M | 11.32M | 11.32M | 11.33M | 11.21M | 11.01M | 10.87M | 10.48M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.42M | 11.25M | 11.42M | 11.42M | 11.42M | 11.43M | 11.44M | 11.45M | 11.46M | 11.47M | 11.48M | 11.49M | 11.49M | 11.49M | 11.50M | 11.50M |
|
EBITDA
|
-0.84M | -0.87M | -0.52M | -0.38M | 0.66M | 1.22M | 0.28M | 0.55M | 0.89M | 0.79M | 0.42M | 0.29M | 0.95M | 1.33M | 1.66M | 3.12M | 6.17M | 5.46M | 6.10M | 6.96M | 12.33M | 14.88M | 13.97M | 14.08M | 15.02M | 15.30M | 20.13M | 13.13M | 13.01M | 8.65M | 8.81M | 10.04M | 10.11M | 7.85M | 5.73M | -2.71M | -0.00M | -1.06M | -3.25M | -1.45M | 0.18M | 0.67M | 1.27M | 0.22M | 0.39M | 0.48M | 0.49M | -0.38M | 0.21M | -0.14M | 0.04M | -0.39M | -0.74M | -0.29M | -0.24M | -0.36M | -0.24M | -0.28M | -0.42M | -0.34M | -0.33M | -0.49M |
|
Interest Expenses
|
0.01M | 0.00M | 0.01M | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 9.18% | | 1.91% | 0.97% | | | 5.05% | 1.97% | | 4.01% | 1.74% | 1.56% | 3.25% | 1.25% | 0.96% | 0.85% | 2.06% | 1.04% | 0.98% | 0.93% | 1.59% | 19.22% | 18.35% | 17.69% | 4.35% | 20.71% | 20.42% | 13.69% | | 13.55% | 11.20% | 5.77% | 8.22% | 15.55% | | | | 57.71% | 88.96% | 39.70% | 23.42% | 36.25% | 29.75% | | 17.39% | 61.54% | 53.08% | | 17.89% | 10.45% | 27.24% | 41.30% | 17.35% | 5.05% | 38.43% | 78.92% | | | | |