|
Revenue
|
2.14M | 3.44M | 4.07M | 4.42M | 6.62M | 8.05M | 8.97M | 10.17M | 10.51M | 12.08M | 12.24M | 11.42M | 11.38M | 11.49M | 13.02M | 12.61M | 12.46M | 12.55M | 12.51M | 13.21M | 12.93M | 12.59M |
|
Depreciation & Amortization - Total
|
0.50M | 0.73M | 0.90M | 1.00M | 1.50M | 2.00M | 2.00M | 2.20M | 2.30M | 3.10M | 3.00M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.20M | 3.30M | 3.40M | 3.40M | 3.40M |
|
Selling, General & Administrative
|
1.32M | 0.93M | 0.79M | 0.89M | 1.76M | 2.83M | 2.08M | 2.31M | 3.92M | 1.74M | 1.41M | 1.92M | 1.97M | 1.86M | 1.81M | 2.06M | 1.85M | 2.08M | 1.93M | 2.22M | 1.42M | 1.62M |
|
Restructuring Costs
|
| | | | 0.23M | 0.63M | 0.41M | 0.53M | 0.44M | 0.42M | 0.35M | 0.47M | 0.45M | 0.39M | 0.41M | 0.42M | 0.46M | 0.43M | 0.43M | 0.41M | 0.55M | 0.35M |
|
Other Operating Expenses
|
0.01M | 16.23M | 0.85M | 0.99M | 0.32M | -0.17M | 0.09M | -0.05M | 0.06M | 0.11M | 0.58M | 0.09M | 0.07M | 0.16M | 0.48M | 0.07M | 0.10M | 0.22M | 0.13M | 0.70M | -0.03M | 0.32M |
|
Operating Expenses
|
1.82M | 17.90M | 2.54M | 2.88M | 3.82M | 5.29M | 4.57M | 4.99M | 6.72M | 5.37M | 5.34M | 5.57M | 5.59M | 5.51M | 5.81M | 5.64M | 5.50M | 5.93M | 5.79M | 6.73M | 5.34M | 5.68M |
|
Operating Income
|
0.32M | -14.45M | 3.02M | 1.54M | 2.80M | 2.76M | 4.40M | 5.11M | 3.79M | 6.71M | 6.91M | 5.84M | 5.79M | 5.98M | 7.04M | 6.98M | 6.96M | 6.63M | 6.22M | 6.49M | 7.56M | 6.92M |
|
EBIT
|
0.32M | -14.45M | 3.02M | 1.54M | 2.80M | 2.76M | 4.40M | 5.11M | 3.79M | 6.71M | 6.91M | 5.84M | 5.79M | 5.98M | 7.04M | 6.98M | 6.96M | 6.63M | 6.22M | 6.49M | 7.56M | 6.92M |
|
Interest & Investment Income
|
0.00M | | | 0.00M | 0.02M | 0.02M | 0.06M | 0.05M | 0.05M | 0.01M | 0.01M | 0.22M | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | 0.05M | 0.01M | 0.01M | 0.22M | 0.21M | 0.18M | 0.14M | 0.10M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M |
|
Non Operating Income
|
0.00M | | | 0.00M | 0.02M | 0.02M | 0.05M | 0.02M | 0.00M | -0.09M | -0.10M | 0.13M | 0.11M | 0.08M | 0.04M | 0.02M | -0.05M | -0.10M | -0.09M | -0.09M | -0.12M | -0.14M |
|
EBT
|
0.32M | -14.45M | 3.02M | 1.54M | 2.82M | 2.78M | 4.46M | 5.13M | 3.79M | 6.62M | 6.81M | 5.97M | 5.69M | 5.89M | 6.95M | 6.89M | 6.84M | 6.46M | 6.04M | 6.32M | 7.35M | 6.68M |
|
Profit After Tax
|
0.32M | -14.45M | 3.02M | 1.54M | 2.82M | 2.78M | 4.46M | 5.13M | 3.79M | 6.62M | 6.81M | 5.97M | 5.90M | 6.07M | 7.09M | 6.99M | 6.92M | 6.54M | 6.13M | 6.40M | 7.45M | 6.78M |
|
Income from Non-Controlling Interests
|
| 0.10M | 0.13M | 0.06M | 0.06M | 0.06M | 0.09M | 0.12M | 0.03M | 0.11M | 0.12M | 0.10M | 0.10M | 0.11M | 0.13M | 0.12M | 0.12M | 0.12M | 0.10M | 0.11M | 0.13M | 0.12M |
|
Income from Continuing Operations
|
0.32M | -14.45M | 3.02M | 1.54M | 2.82M | 2.78M | 4.46M | 5.13M | 3.79M | 6.62M | 6.81M | 5.97M | 5.69M | 5.89M | 6.95M | 6.89M | 6.84M | 6.46M | 6.04M | 6.32M | 7.35M | 6.68M |
|
Consolidated Net Income
|
0.32M | -14.45M | 3.02M | 1.54M | 2.82M | 2.78M | 4.46M | 5.13M | 3.79M | 6.62M | 6.81M | 5.97M | 5.69M | 5.89M | 6.95M | 6.89M | 6.84M | 6.46M | 6.04M | 6.32M | 7.35M | 6.68M |
|
Income towards Parent Company
|
0.32M | -14.45M | 3.02M | 1.54M | 2.82M | 2.78M | 4.46M | 5.13M | 3.79M | 6.62M | 6.81M | 5.97M | 5.69M | 5.89M | 6.95M | 6.89M | 6.84M | 6.46M | 6.04M | 6.32M | 7.35M | 6.68M |
|
Preferred Dividend Payments
|
0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.31M | -14.56M | 2.88M | 1.46M | 2.74M | 2.70M | 4.34M | 5.02M | 3.76M | 6.51M | 6.69M | 5.97M | 5.69M | 5.89M | 6.95M | 6.89M | 6.84M | 6.46M | 6.04M | 6.32M | 7.35M | 6.68M |
|
EPS (Basic)
|
0.04 | -2.03 | 0.41 | 0.15 | 0.16 | 0.14 | 0.22 | 0.24 | 0.18 | 0.30 | 0.32 | 0.27 | 0.27 | 0.28 | 0.33 | 0.33 | 0.33 | 0.31 | 0.29 | 0.31 | 0.36 | 0.32 |
|
EPS (Weighted Average and Diluted)
|
0.04 | -2.03 | 0.41 | 0.15 | 0.16 | 0.14 | 0.21 | 0.23 | 0.18 | 0.30 | 0.32 | 0.27 | 0.27 | 0.28 | 0.33 | 0.33 | 0.33 | 0.31 | 0.29 | 0.31 | 0.35 | 0.32 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 19.41M | 17.01M | 21.38M | 21.31M | 21.43M | 21.42M | 21.42M | 21.40M | 21.33M | 21.17M | 20.54M | 20.56M | 20.58M | 20.56M | 20.60M | 20.61M | 20.63M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 19.56M | 17.57M | 21.93M | 21.73M | 21.82M | 21.81M | 21.80M | 21.77M | 21.71M | 21.55M | 20.94M | 20.95M | 20.98M | 20.96M | 20.97M | 20.97M | 21.00M |
|
EBITDA
|
0.81M | -13.72M | 3.92M | 2.54M | 4.30M | 4.76M | 6.40M | 7.31M | 6.09M | 9.81M | 9.90M | 8.94M | 8.89M | 9.08M | 10.14M | 10.08M | 10.06M | 9.84M | 9.52M | 9.89M | 10.96M | 10.32M |
|
Interest Expenses
|
| | | | | | 0.01M | 0.03M | 0.05M | 0.09M | 0.11M | 0.09M | 0.10M | 0.10M | 0.10M | 0.08M | 0.13M | 0.18M | 0.18M | 0.17M | 0.21M | 0.23M |