|
Revenue
|
14.96M | 15.34M | 14.21M | 14.08M | 15.01M | 15.26M | 18.78M | 18.46M | 17.71M | 17.18M | 18.78M | 19.67M | 17.33M | 22.05M | 22.00M | 22.13M | 17.30M | 19.12M | 19.60M | 19.24M | 16.53M | 20.19M | 21.00M | 25.25M | 17.36M | 18.68M | 20.78M | 16.75M | 14.05M | 16.34M | 16.92M | 17.31M | 14.61M | 15.85M | 16.43M | 17.21M | 17.55M | 26.89M | 23.12M | 20.27M | 16.75M | 18.96M | 17.37M | 18.25M | 12.89M | 14.86M | 13.64M | 13.89M | 11.88M | 15.74M | 15.63M | 15.88M | 14.44M | 17.20M | 17.38M | 20.06M | 18.28M | 19.62M | 16.94M | 17.33M | 14.85M | 16.11M | 16.22M | 19.49M | 15.74M | 17.55M | 19.92M | 19.83M |
|
Cost of Revenue
|
10.17M | 9.62M | 9.72M | 9.23M | 9.51M | 10.97M | 11.97M | 11.30M | 11.29M | 11.24M | 12.27M | 12.25M | 11.18M | 13.19M | 13.22M | 14.38M | 10.77M | 12.46M | 13.47M | 12.65M | 11.13M | 13.53M | 13.67M | 16.18M | 11.97M | 13.01M | 15.07M | 11.72M | 10.55M | 11.79M | 11.45M | 11.10M | 9.80M | 10.18M | 11.13M | 12.19M | 12.32M | 17.93M | 16.09M | 13.61M | 13.19M | 13.65M | 12.88M | 13.31M | 10.48M | 10.87M | 10.17M | 9.67M | 9.57M | 10.92M | 11.54M | 10.83M | 10.39M | 12.17M | 12.57M | 13.43M | 11.76M | 12.84M | 11.83M | 13.46M | 11.14M | 12.07M | 12.30M | 12.95M | 11.12M | 12.22M | 13.60M | 13.51M |
|
Gross Profit
|
4.79M | 5.72M | 4.48M | 4.85M | 5.50M | 4.29M | 6.81M | 7.17M | 6.42M | 5.94M | 6.51M | 7.41M | 6.15M | 8.86M | 8.79M | 7.76M | 6.52M | 6.67M | 6.13M | 6.59M | 5.41M | 6.66M | 7.34M | 9.07M | 5.39M | 5.67M | 5.71M | 5.03M | 3.50M | 4.55M | 5.46M | 6.21M | 4.81M | 5.66M | 5.31M | 5.02M | 5.23M | 8.96M | 7.03M | 6.66M | 3.56M | 5.31M | 4.49M | 4.94M | 2.40M | 4.00M | 3.47M | 4.21M | 2.31M | 4.82M | 4.09M | 5.06M | 4.05M | 5.03M | 4.81M | 6.62M | 6.52M | 6.78M | 5.12M | 3.87M | 3.71M | 4.04M | 3.92M | 6.53M | 4.63M | 5.33M | 6.32M | 6.32M |
|
Amortization - Intangibles
|
0.21M | 0.21M | 0.21M | 0.20M | 0.15M | 0.15M | 0.15M | 0.15M | 0.11M | 0.11M | 0.11M | 0.11M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Selling, General & Administrative
|
5.81M | 5.81M | 5.39M | 5.34M | 6.05M | 6.19M | 6.00M | 6.03M | 5.98M | 6.08M | 6.23M | 6.88M | 5.96M | 7.41M | 6.90M | 7.03M | 6.19M | 6.40M | 6.15M | 6.25M | 6.05M | 6.84M | 6.76M | 7.35M | 5.72M | 6.47M | 6.08M | 5.76M | 5.09M | 5.35M | 5.07M | 5.25M | 5.19M | 5.90M | 5.43M | 5.45M | 5.56M | 7.40M | 6.37M | 6.80M | 6.77M | 5.78M | 5.42M | 5.47M | 4.82M | 5.55M | 4.56M | 4.31M | 4.31M | 4.59M | 4.53M | 4.81M | 4.78M | 5.04M | 4.95M | 5.19M | 5.46M | 5.66M | 4.96M | 5.15M | 5.09M | 5.32M | 5.24M | 5.85M | 5.46M | 5.74M | 5.74M | 6.03M |
|
Operating Expenses
|
5.81M | 5.81M | 5.39M | 5.34M | 6.05M | 6.19M | 6.00M | 6.03M | 5.98M | 6.08M | 6.23M | 6.88M | 5.96M | 7.41M | 6.90M | 7.03M | 6.19M | 6.40M | 6.15M | 6.25M | 6.05M | 6.84M | 6.76M | 7.35M | 5.72M | 6.47M | 6.08M | 5.76M | 5.09M | 5.35M | 5.07M | 5.25M | 5.19M | 5.90M | 5.43M | 5.45M | 5.56M | 7.40M | 6.37M | 6.80M | 6.77M | 5.78M | 5.42M | 5.47M | 4.82M | 5.55M | 4.56M | 4.31M | 4.31M | 4.59M | 4.53M | 4.81M | 4.78M | 5.04M | 4.95M | 5.19M | 5.46M | 5.66M | 4.96M | 5.15M | 5.09M | 5.32M | 5.24M | 5.85M | 5.46M | 5.74M | 5.74M | 6.03M |
|
Operating Income
|
-1.07M | -0.08M | -1.01M | -0.64M | -0.45M | -7.94M | 0.98M | 1.97M | 0.50M | -0.01M | 0.42M | 0.56M | 0.34M | 1.52M | 1.88M | 0.68M | 0.26M | 0.28M | -0.10M | 0.32M | -0.68M | -0.20M | 0.54M | 1.67M | -0.39M | -0.84M | -0.41M | -0.74M | -1.60M | -0.86M | 0.34M | 0.90M | -0.42M | -0.28M | -0.17M | -0.45M | -0.33M | 1.56M | 0.66M | -0.15M | -3.22M | -0.48M | -0.94M | -0.53M | -2.45M | -1.56M | -1.29M | -0.23M | -2.00M | 0.26M | -0.46M | 0.22M | -0.75M | -0.02M | -0.17M | 1.41M | 1.05M | 1.10M | 0.14M | -1.29M | -1.40M | -1.30M | -1.34M | 0.66M | -0.85M | -0.43M | 0.56M | 0.27M |
|
EBIT
|
-1.07M | -0.08M | -1.01M | -0.64M | -0.45M | -7.94M | 0.98M | 1.97M | 0.50M | -0.01M | 0.42M | 0.56M | 0.34M | 1.52M | 1.88M | 0.68M | 0.26M | 0.28M | -0.10M | 0.32M | -0.68M | -0.20M | 0.54M | 1.67M | -0.39M | -0.84M | -0.41M | -0.74M | -1.60M | -0.86M | 0.34M | 0.90M | -0.42M | -0.28M | -0.17M | -0.45M | -0.33M | 1.56M | 0.66M | -0.15M | -3.22M | -0.48M | -0.94M | -0.53M | -2.45M | -1.56M | -1.29M | -0.23M | -2.00M | 0.26M | -0.46M | 0.22M | -0.75M | -0.02M | -0.17M | 1.41M | 1.05M | 1.10M | 0.14M | -1.29M | -1.40M | -1.30M | -1.34M | 0.66M | -0.85M | -0.43M | 0.56M | 0.27M |
|
Interest & Investment Income
|
0.01M | 0.00M | 0.00M | 0.82M | 943.00 | 0.08M | 100.00 | 6.00 | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.02M | 36.00 | 100.00 | -0.01M | -0.01M | 0.08M | -0.00M | -0.00M | 0.03M | 0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -993.00 | 0.02M | -0.00M | -0.01M | 0.01M | -0.02M | 0.02M | 0.00M | -0.02M | -0.03M | -0.00M | 0.01M | 0.00M | -0.00M | 0.02M | -0.00M | 0.00M | 0.02M | -0.07M | 0.17M | 0.01M | -0.01M | 0.01M | 890.00 | -0.01M | -0.08M | 158.00 | -0.01M | 10.00 | 0.01M | -0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 3.31M | 0.97M | 4.97M | -0.01M | -0.03M | 0.00M | 0.01M | 0.07M | -0.01M | 0.00M | 0.11M | 0.28M | -0.01M | -0.00M | 0.00M | 0.02M | -0.01M | 0.00M | 0.01M |
|
Non Operating Income
|
-0.14M | -0.17M | -0.17M | 0.64M | -0.15M | -0.00M | -0.16M | -0.16M | -0.12M | -0.17M | -0.17M | -0.16M | -0.14M | -0.14M | -0.14M | -0.10M | -0.11M | -0.12M | -0.12M | -0.14M | -0.09M | -0.11M | -0.11M | -0.13M | -0.10M | -0.10M | -0.11M | -0.12M | -0.14M | -0.14M | -0.16M | -0.14M | -0.22M | 0.17M | -0.11M | -0.14M | -0.12M | -0.15M | -0.20M | -0.21M | -0.12M | -0.14M | -0.14M | -0.12M | -0.14M | -0.12M | -0.14M | -0.17M | -0.17M | 3.31M | 5.83M | 0.46M | -0.17M | -0.21M | -0.20M | -0.22M | -0.20M | 1.40M | -0.04M | 0.06M | 0.28M | -0.29M | -0.21M | -0.29M | -0.24M | -0.25M | -0.26M | -0.22M |
|
EBT
|
-1.21M | -0.24M | -1.18M | 894.00 | -0.60M | -7.94M | 0.82M | 1.81M | 0.38M | -0.18M | 0.25M | 0.41M | 0.19M | 1.38M | 1.73M | 0.58M | 0.15M | 0.16M | -0.22M | 0.19M | -0.77M | -0.31M | 0.43M | 1.54M | -0.50M | -0.94M | -0.52M | -0.86M | -1.74M | -0.99M | 0.18M | 0.76M | -0.64M | -0.23M | -0.28M | -0.60M | -0.45M | 1.41M | 0.46M | -0.36M | -3.34M | -0.61M | -1.07M | -0.65M | -2.59M | -1.68M | -1.43M | -0.40M | -2.17M | 3.39M | 5.38M | -0.00M | -0.92M | -0.23M | -0.36M | 1.20M | 0.84M | 2.50M | 0.10M | -1.23M | -1.42M | -1.59M | -1.55M | 0.37M | -1.10M | -0.68M | 0.31M | 0.05M |
|
Tax Provisions
|
-0.47M | -0.26M | -0.07M | 0.09M | -0.22M | -0.42M | 0.28M | 0.45M | 0.04M | -0.04M | 0.18M | 0.22M | 0.04M | 0.47M | 0.55M | 0.75M | 0.04M | 0.08M | -0.08M | -0.70M | -0.32M | -0.16M | 0.15M | 1.02M | -0.25M | -0.43M | 0.05M | 2.11M | 0.02M | -0.01M | -0.01M | 0.03M | -0.02M | 0.01M | 0.01M | -0.01M | -0.04M | 0.02M | 0.02M | -0.03M | -0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | -0.03M | 0.01M | 0.00M | 0.00M | 0.01M | -0.01M | 0.01M | 0.01M | 0.03M | 0.07M | -920.00 | 0.04M | 0.01M | 0.01M | 0.01M | -287.00 | 0.01M | 0.01M | 0.00M | -0.00M |
|
Profit After Tax
|
-0.74M | 0.02M | -1.11M | -0.09M | -0.38M | -7.52M | 0.58M | 1.35M | 0.40M | -0.09M | 0.12M | 0.24M | 0.19M | 0.95M | 1.17M | 0.43M | 0.13M | 0.04M | -0.12M | -0.09M | -0.41M | -0.14M | 0.29M | 0.95M | -0.23M | -0.49M | -0.57M | -2.96M | -1.75M | -0.98M | 0.19M | 0.76M | -0.62M | -0.24M | -0.30M | -0.59M | -0.41M | 1.39M | 0.44M | -0.35M | -3.31M | -0.62M | -1.09M | -0.66M | -2.59M | -1.69M | -1.43M | -0.41M | -2.14M | 3.39M | 5.37M | -0.01M | -0.94M | -0.23M | -0.37M | 1.19M | 0.81M | 2.42M | 0.10M | -1.27M | -1.43M | -1.60M | -1.56M | 0.37M | -1.11M | -0.70M | 0.30M | 0.05M |
|
Income from Non-Controlling Interests
|
| | | | -0.06M | -0.05M | -0.04M | -0.12M | -0.06M | -0.05M | -0.04M | -0.06M | -0.04M | -0.04M | 0.00M | -0.05M | -0.02M | 0.03M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.00M | -0.02M | -0.02M | 0.01M | -0.01M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.74M | 0.02M | -1.11M | -0.09M | -0.38M | -7.52M | 0.53M | 1.35M | 0.34M | -0.14M | 0.07M | 0.18M | 0.15M | 0.91M | 1.18M | -0.17M | 0.11M | 0.08M | -0.14M | 0.88M | -0.44M | -0.16M | 0.28M | 0.52M | -0.25M | -0.51M | -0.56M | -2.98M | -1.77M | -0.98M | 0.19M | 0.73M | -0.62M | -0.24M | -0.30M | -0.59M | -0.41M | 1.39M | 0.44M | -0.33M | -3.31M | -0.62M | -1.09M | -0.66M | -2.59M | -1.69M | -1.43M | -0.41M | -2.14M | 3.39M | 5.37M | -0.01M | -0.94M | -0.23M | -0.37M | 1.19M | 0.81M | 2.42M | 0.10M | -1.27M | -1.43M | -1.60M | -1.56M | 0.37M | -1.11M | -0.70M | 0.30M | 0.05M |
|
Consolidated Net Income
|
-0.74M | 0.02M | -1.11M | -0.09M | -0.38M | -7.52M | 0.53M | 1.35M | 0.34M | -0.14M | 0.07M | 0.18M | 0.15M | 0.91M | 1.18M | -0.17M | 0.11M | 0.08M | -0.14M | 0.88M | -0.44M | -0.16M | 0.28M | 0.52M | -0.25M | -0.51M | -0.56M | -2.98M | -1.77M | -0.98M | 0.19M | 0.73M | -0.62M | -0.24M | -0.30M | -0.59M | -0.41M | 1.39M | 0.44M | -0.33M | -3.31M | -0.62M | -1.09M | -0.66M | -2.59M | -1.69M | -1.43M | -0.41M | -2.14M | 3.39M | 5.37M | -0.01M | -0.94M | -0.23M | -0.37M | 1.19M | 0.81M | 2.42M | 0.10M | -1.27M | -1.43M | -1.60M | -1.56M | 0.37M | -1.11M | -0.70M | 0.30M | 0.05M |
|
Income towards Parent Company
|
-0.74M | 0.02M | -1.11M | -0.09M | -0.38M | -7.52M | 0.53M | 1.35M | 0.34M | -0.14M | 0.07M | 0.18M | 0.15M | 0.91M | 1.18M | -0.17M | 0.11M | 0.08M | -0.14M | 0.88M | -0.44M | -0.16M | 0.28M | 0.52M | -0.25M | -0.51M | -0.56M | -2.98M | -1.77M | -0.98M | 0.19M | 0.73M | -0.62M | -0.24M | -0.30M | -0.59M | -0.41M | 1.39M | 0.44M | -0.33M | -3.31M | -0.62M | -1.09M | -0.66M | -2.59M | -1.69M | -1.43M | -0.41M | -2.14M | 3.39M | 5.37M | -0.01M | -0.94M | -0.23M | -0.37M | 1.19M | 0.81M | 2.42M | 0.10M | -1.27M | -1.43M | -1.60M | -1.56M | 0.37M | -1.11M | -0.70M | 0.30M | 0.05M |
|
Net Income towards Common Stockholders
|
-0.74M | 0.02M | -1.11M | -0.09M | -0.38M | -7.52M | 0.53M | 1.35M | 0.34M | -0.14M | 0.07M | 0.18M | 0.15M | 0.91M | 1.18M | -0.17M | 0.11M | 0.08M | -0.14M | 0.88M | -0.44M | -0.16M | 0.28M | 0.52M | -0.25M | -0.51M | -0.56M | -2.98M | -1.77M | -0.98M | 0.19M | 0.73M | -0.62M | -0.24M | -0.30M | -0.59M | -0.41M | 1.39M | 0.44M | -0.33M | -3.31M | -0.62M | -1.09M | -0.66M | -2.59M | -1.69M | -1.43M | -0.41M | -2.14M | 3.39M | 5.37M | -0.01M | -0.94M | -0.23M | -0.37M | 1.19M | 0.81M | 2.42M | 0.10M | -1.27M | -1.43M | -1.60M | -1.56M | 0.37M | -1.11M | -0.70M | 0.30M | 0.05M |
|
EPS (Basic)
|
-0.12 | 0.00 | -0.17 | -0.01 | -0.06 | -1.16 | 0.09 | 0.26 | 0.06 | -0.02 | 0.02 | 0.04 | 0.03 | 0.15 | 0.18 | 0.07 | 0.02 | 0.01 | -0.02 | -0.02 | -0.07 | -0.02 | 0.04 | 0.14 | -0.04 | -0.08 | -0.09 | -0.48 | -0.28 | -0.15 | 0.03 | 0.11 | -0.09 | -0.04 | -0.05 | -0.09 | -0.06 | 0.18 | 0.06 | -0.05 | -0.44 | -0.08 | -0.15 | -0.09 | -0.35 | -0.23 | -0.20 | -0.06 | -0.29 | 0.45 | 0.71 | 0.00 | -0.12 | -0.03 | -0.05 | 0.15 | 0.10 | 0.31 | 0.01 | -0.17 | -0.18 | -0.21 | -0.20 | 0.05 | -0.14 | -0.09 | 0.04 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
6.10M | 6.08M | 6.56M | 6.55M | 6.50M | 6.50M | 6.51M | 6.40M | 6.24M | 6.21M | 6.40M | 6.31M | 6.29M | 6.26M | 6.69M | 6.49M | 6.31M | 6.21M | 6.58M | 6.58M | 6.56M | 6.57M | 6.93M | 6.87M | 6.84M | 6.72M | 7.08M | 7.08M | 7.06M | 7.05M | 7.09M | 7.10M | 7.08M | 7.36M | 7.37M | 7.33M | 7.31M | 7.65M | 7.70M | 7.69M | 7.69M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.54M | 7.54M | 7.54M | 7.54M | 7.54M | 7.57M | 7.87M | 7.85M | 7.89M | 7.89M | 7.89M | 7.87M | 7.87M | 7.89M | 7.89M | 7.85M | 7.89M | 8.22M | 8.22M | 8.20M | 8.23M | 8.87M |
|
EBITDA
|
-1.07M | -0.08M | -1.01M | -0.64M | -0.45M | -7.94M | 0.98M | 1.97M | 0.50M | -0.01M | 0.42M | 0.56M | 0.34M | 1.52M | 1.88M | 0.68M | 0.26M | 0.28M | -0.10M | 0.32M | -0.68M | -0.20M | 0.54M | 1.67M | -0.39M | -0.84M | -0.41M | -0.74M | -1.60M | -0.86M | 0.34M | 0.90M | -0.42M | -0.28M | -0.17M | -0.45M | -0.33M | 1.56M | 0.66M | -0.15M | -3.22M | -0.48M | -0.94M | -0.53M | -2.45M | -1.56M | -1.29M | -0.23M | -2.00M | 0.26M | -0.46M | 0.22M | -0.75M | -0.02M | -0.17M | 1.41M | 1.05M | 1.10M | 0.14M | -1.29M | -1.40M | -1.30M | -1.34M | 0.66M | -0.85M | -0.43M | 0.56M | 0.27M |
|
Interest Expenses
|
-0.17M | -0.17M | -0.17M | 1.20M | -0.15M | -0.16M | 0.16M | 0.16M | 0.15M | 0.18M | 0.15M | 0.15M | 0.14M | 0.15M | 0.14M | 0.12M | 0.11M | 0.11M | 0.13M | 0.12M | 0.11M | 0.11M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.12M | 0.16M | 0.14M | 0.17M | 0.16M | 0.15M | 0.12M | 0.13M | 0.13M | 0.13M | 0.15M | 0.19M | 0.13M | 0.12M | 0.13M | 0.14M | 0.14M | 0.14M | 0.12M | 0.14M | 0.17M | 0.17M | 0.18M | 0.18M | 0.16M | 0.16M | 0.18M | 0.20M | 0.23M | 0.27M | 0.29M | 0.30M | 0.30M | 0.30M | 0.28M | 0.30M | 0.29M | 0.26M | 0.25M | 0.26M | 0.23M |
|
Tax Rate
|
38.72% | | 5.78% | | 37.00% | 5.33% | 34.62% | 25.17% | 10.39% | 24.09% | 70.72% | 55.31% | 20.66% | 34.14% | 31.99% | | 26.58% | 52.14% | 34.19% | | 42.19% | 50.04% | 35.76% | 66.11% | 49.32% | 45.89% | | | | 0.96% | | 3.68% | 3.24% | | | 1.13% | 8.78% | 1.12% | 3.83% | 7.98% | 0.82% | | | | | | | | 1.49% | 0.20% | 0.07% | | | 2.23% | | 0.63% | 3.85% | 3.00% | | | | | | | | | 1.46% | |