|
Revenue
|
56.28M | 57.20M | 55.54M | 57.73M | 59.58M | 60.20M | 59.78M | 61.12M | 61.42M | 61.12M | 64.15M | 63.89M | 63.55M | 69.31M | 67.42M | 66.05M | 66.04M | 64.64M | 65.20M | 65.52M | 67.80M | 65.37M | 64.23M | 64.92M | 66.61M | 65.17M | 64.75M | 65.78M | 66.65M | 68.89M | 64.85M | 65.61M | 66.14M | 69.88M | 70.89M | 70.12M | 71.12M | 71.00M | 76.26M | 64.84M | 76.10M | 74.50M | 76.25M | 78.13M | 82.46M | 87.21M | 85.76M | 93.16M | 98.54M | 101.67M | 105.42M | 107.39M | 111.44M | 105.67M | 106.78M | 113.70M | 127.94M | 116.91M | 115.50M | 125.21M | 120.49M |
|
Cost of Revenue
|
43.08M | 44.71M | 43.63M | 45.30M | 45.38M | 45.65M | 45.08M | 45.57M | 44.19M | 44.85M | 47.26M | 47.78M | 47.05M | 52.41M | 53.53M | 53.67M | 52.27M | 49.41M | 50.76M | 48.80M | 47.14M | 46.30M | 45.67M | 46.05M | 45.89M | 46.05M | 46.96M | 49.70M | 47.67M | 49.24M | 47.19M | 49.98M | 50.13M | 54.48M | 54.05M | 52.70M | 51.19M | 52.05M | 54.87M | 56.42M | 57.32M | 57.81M | 61.29M | 63.32M | 68.64M | 71.62M | 70.13M | 75.68M | 76.23M | 78.65M | 77.96M | 76.95M | 80.45M | 74.73M | 76.64M | 80.68M | 87.17M | 82.47M | 82.48M | 90.38M | 84.99M |
|
Gross Profit
|
13.21M | 12.49M | 11.91M | 12.43M | 14.20M | 14.55M | 14.71M | 15.54M | 17.23M | 16.27M | 16.89M | 16.11M | 16.50M | 16.89M | 13.88M | 12.37M | 13.77M | 15.23M | 14.43M | 16.72M | 20.65M | 19.06M | 18.57M | 18.87M | 20.73M | 19.12M | 17.78M | 16.08M | 18.98M | 19.66M | 17.66M | 15.63M | 16.01M | 15.40M | 16.83M | 17.41M | 19.93M | 18.96M | 21.39M | 8.43M | 18.78M | 16.69M | 14.97M | 14.81M | 13.82M | 15.59M | 15.63M | 17.48M | 22.31M | 23.02M | 27.47M | 30.43M | 30.99M | 30.94M | 30.14M | 33.02M | 40.78M | 34.45M | 33.02M | 34.83M | 35.49M |
|
Selling, General & Administrative
|
9.39M | 9.44M | 9.13M | 8.38M | 12.41M | 9.72M | 11.74M | 13.43M | 10.82M | 12.83M | 12.21M | 11.70M | 12.16M | 11.16M | 12.89M | 11.02M | 10.61M | 10.95M | 12.52M | 10.92M | 12.88M | 13.66M | 19.80M | 15.39M | 17.68M | 13.54M | 14.04M | 13.23M | 14.76M | 14.47M | 14.37M | 12.45M | 15.01M | 12.58M | 14.51M | 13.16M | 15.81M | 13.09M | 15.69M | 12.29M | 13.60M | 12.45M | 13.04M | 13.12M | 13.37M | 13.67M | 14.01M | 11.00M | 15.74M | 15.71M | 13.01M | 17.73M | 17.84M | 15.78M | 19.70M | 20.13M | 19.59M | 16.97M | 19.12M | 19.19M | 18.54M |
|
Restructuring Costs
|
| | | | | | | 1.62M | 0.01M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
9.39M | 9.44M | 9.13M | 8.38M | 12.41M | 9.72M | 11.74M | 15.05M | 10.83M | 12.88M | 12.22M | 11.70M | 12.16M | 11.16M | 12.89M | 11.02M | 10.61M | 10.95M | 12.52M | 10.92M | 12.88M | 13.66M | 19.80M | 15.39M | 17.68M | 13.54M | 14.04M | 13.23M | 14.76M | 14.47M | 14.37M | 12.45M | 15.01M | 12.58M | 14.51M | 13.16M | 15.81M | 13.09M | 15.69M | 12.29M | 13.60M | 12.45M | 13.04M | 13.12M | 13.37M | 13.67M | 14.01M | 11.00M | 15.74M | 15.71M | 13.01M | 17.73M | 17.84M | 15.78M | 19.70M | 20.13M | 19.59M | 16.97M | 19.12M | 19.19M | 18.54M |
|
Operating Income
|
3.82M | 3.05M | 2.78M | 4.05M | 1.80M | 4.83M | 2.96M | 0.49M | 6.40M | 3.38M | 4.67M | 4.41M | 4.34M | 5.73M | 0.99M | 1.35M | 3.16M | 4.28M | 1.91M | 5.80M | 7.78M | 5.40M | -1.24M | 3.47M | 3.05M | 5.59M | 3.75M | 2.85M | 4.21M | 5.18M | 3.29M | 3.19M | 1.00M | 2.83M | 2.33M | 4.25M | 4.12M | 5.87M | 5.70M | 9.13M | 5.18M | 4.24M | 1.93M | 1.68M | 0.45M | 1.92M | -4.03M | 6.49M | 6.57M | 7.31M | 14.46M | 12.71M | 13.16M | 15.16M | 10.43M | 12.89M | 21.19M | 17.48M | 13.90M | 15.64M | 16.95M |
|
EBIT
|
3.82M | 3.05M | 2.78M | 4.05M | 1.80M | 4.83M | 2.96M | 0.49M | 6.40M | 3.38M | 4.67M | 4.41M | 4.34M | 5.73M | 0.99M | 1.35M | 3.16M | 4.28M | 1.91M | 5.80M | 7.78M | 5.40M | -1.24M | 3.47M | 3.05M | 5.59M | 3.75M | 2.85M | 4.21M | 5.18M | 3.29M | 3.19M | 1.00M | 2.83M | 2.33M | 4.25M | 4.12M | 5.87M | 5.70M | 9.13M | 5.18M | 4.24M | 1.93M | 1.68M | 0.45M | 1.92M | -4.03M | 6.49M | 6.57M | 7.31M | 14.46M | 12.71M | 13.16M | 15.16M | 10.43M | 12.89M | 21.19M | 17.48M | 13.90M | 15.64M | 16.95M |
|
Interest & Investment Income
|
0.02M | 0.02M | 0.04M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.06M | 0.05M | 0.07M | 0.08M | 0.06M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.09M | 0.05M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.06M | 0.06M | 0.10M | 0.25M | 0.17M | 0.30M | 0.28M | 0.12M | 0.15M | 0.09M | 0.12M | 0.34M | 0.39M |
|
Other Non Operating Income
|
0.05M | 0.01M | 0.36M | 0.02M | 0.19M | -0.05M | 0.19M | 0.17M | 0.13M | 0.08M | 0.21M | 0.00M | -0.04M | 0.17M | 0.25M | 0.04M | 0.08M | -0.09M | 0.32M | 0.37M | 0.02M | -0.09M | 0.25M | -0.57M | -0.12M | -0.11M | 0.23M | 0.30M | -0.23M | 0.02M | 0.07M | -0.46M | -0.02M | 0.06M | 4.46M | 0.22M | -0.04M | -0.10M | -0.04M | -1.20M | -0.26M | 1.06M | 0.40M | -0.13M | 0.43M | 0.76M | 0.54M | 0.64M | 0.18M | -1.96M | 0.65M | 0.32M | -0.14M | -0.42M | -0.20M | 0.13M | -0.40M | -0.70M | 0.77M | -0.19M | 0.88M |
|
Non Operating Income
|
-0.34M | -0.50M | 0.36M | -0.57M | -0.32M | -0.55M | -0.33M | -0.52M | -0.34M | -0.35M | -0.23M | -0.44M | -0.45M | -0.20M | 0.25M | -0.30M | -0.29M | -0.40M | 0.32M | -0.29M | -0.24M | -0.33M | 0.25M | -0.49M | -0.37M | -0.34M | 0.23M | 0.00M | -0.38M | -0.11M | 0.07M | -0.52M | -0.12M | 0.06M | 4.46M | 0.22M | -0.04M | -0.12M | -0.10M | -1.54M | -0.42M | 1.06M | 0.40M | -0.13M | 0.43M | 0.76M | 0.54M | 0.64M | 0.18M | -2.27M | -4.47M | 0.51M | -0.33M | -0.48M | -0.29M | -0.89M | -0.99M | -1.22M | 0.77M | -0.14M | 0.88M |
|
EBT
|
3.48M | 2.55M | 2.62M | 3.48M | 1.47M | 4.28M | 2.63M | -0.03M | 6.06M | 3.03M | 4.44M | 3.97M | 3.89M | 5.53M | 0.86M | 1.05M | 2.87M | 3.89M | 1.90M | 5.52M | 7.54M | 5.07M | -1.23M | 2.98M | 2.68M | 5.24M | 3.77M | 2.85M | 3.84M | 5.07M | 3.29M | 2.66M | 0.88M | 2.79M | 6.70M | 4.17M | 4.08M | 5.76M | 5.60M | 7.59M | 4.75M | 5.16M | 2.16M | 1.29M | 0.71M | 2.37M | -3.85M | 6.48M | 6.44M | 5.04M | 9.98M | 13.22M | 12.83M | 14.68M | 10.14M | 12.00M | 20.20M | 16.26M | 14.25M | 15.50M | 17.67M |
|
Tax Provisions
|
0.96M | 0.78M | 0.76M | 0.59M | 0.40M | 1.04M | 0.74M | 0.08M | 1.60M | 0.89M | 1.19M | -0.77M | 1.01M | 1.25M | 0.14M | 0.58M | 0.74M | 1.09M | 0.52M | 0.45M | 2.12M | 1.25M | -0.34M | -2.28M | 0.67M | 0.99M | 0.56M | 1.53M | 0.79M | 6.17M | -0.29M | -0.02M | -0.05M | 0.51M | 1.14M | 0.33M | 0.62M | 1.01M | 0.95M | 1.71M | 0.81M | 0.87M | -0.02M | 0.74M | 0.12M | 0.41M | -1.72M | 1.29M | 1.21M | 1.19M | 1.49M | 1.30M | 2.09M | 2.30M | 2.36M | 3.48M | 3.83M | 3.34M | 2.60M | 2.45M | 2.22M |
|
Profit After Tax
|
2.52M | 1.78M | 1.86M | 2.90M | 1.07M | 3.24M | 1.89M | -0.11M | 4.45M | 2.15M | 3.25M | 4.74M | 2.89M | 4.28M | 0.72M | 0.47M | 2.12M | 2.80M | 1.39M | 5.07M | 5.42M | 3.82M | -0.89M | 5.26M | 2.01M | 4.25M | 3.21M | 1.32M | 3.05M | -1.10M | 3.58M | 2.70M | 0.93M | 2.29M | 5.62M | 3.80M | 3.54M | 4.83M | 4.65M | 5.89M | 3.98M | 4.30M | 2.23M | 0.60M | 0.59M | 2.00M | -2.13M | 5.20M | 5.24M | 3.86M | 8.54M | 11.92M | 10.74M | 12.38M | 7.78M | 8.53M | 16.38M | 12.92M | 11.64M | 13.05M | 15.46M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.03M | -0.01M | -0.06M | 0.04M | -0.08M | -0.08M | 0.00M | -0.01M | -0.04M | -0.01M | -0.04M | -0.05M | 0.01M | -0.04M | -0.02M | -0.01M | -0.01M | -0.01M | -0.05M | | | | | | | | | | |
|
Income from Continuing Operations
|
2.52M | 1.78M | 1.86M | 2.90M | 1.07M | 3.24M | 1.89M | -0.11M | 4.45M | 2.15M | 3.25M | 4.74M | 2.89M | 4.28M | 0.72M | 0.47M | 2.12M | 2.80M | 1.39M | 5.07M | 5.42M | 3.82M | -0.89M | 5.26M | 2.01M | 4.25M | 3.21M | 1.32M | 3.05M | -1.10M | 3.58M | 2.68M | 0.93M | 2.28M | 5.56M | 3.84M | 3.46M | 4.75M | 4.65M | 5.88M | 3.95M | 4.29M | 2.19M | 0.56M | 0.59M | 1.96M | -2.13M | 5.19M | 5.23M | 3.85M | 8.49M | 11.92M | 10.74M | 12.38M | 7.78M | 8.53M | 16.38M | 12.92M | 11.64M | 13.05M | 15.46M |
|
Consolidated Net Income
|
2.52M | 1.78M | 1.86M | 2.90M | 1.07M | 3.24M | 1.89M | -0.11M | 4.45M | 2.15M | 3.25M | 4.74M | 2.89M | 4.28M | 0.72M | 0.47M | 2.12M | 2.80M | 1.39M | 5.07M | 5.42M | 3.82M | -0.89M | 5.26M | 2.01M | 4.25M | 3.21M | 1.32M | 3.05M | -1.10M | 3.58M | 2.68M | 0.93M | 2.28M | 5.56M | 3.84M | 3.46M | 4.75M | 4.65M | 5.88M | 3.95M | 4.29M | 2.19M | 0.56M | 0.59M | 1.96M | -2.13M | 5.19M | 5.23M | 3.85M | 8.49M | 11.92M | 10.74M | 12.38M | 7.78M | 8.53M | 16.38M | 12.92M | 11.64M | 13.05M | 15.46M |
|
Income towards Parent Company
|
2.52M | 1.78M | 1.86M | 2.90M | 1.07M | 3.24M | 1.89M | -0.11M | 4.45M | 2.15M | 3.25M | 4.74M | 2.89M | 4.28M | 0.72M | 0.47M | 2.12M | 2.80M | 1.39M | 5.07M | 5.42M | 3.82M | -0.89M | 5.26M | 2.01M | 4.25M | 3.21M | 1.32M | 3.05M | -1.10M | 3.58M | 2.68M | 0.93M | 2.28M | 5.56M | 3.84M | 3.46M | 4.75M | 4.65M | 5.88M | 3.95M | 4.29M | 2.19M | 0.56M | 0.59M | 1.96M | -2.13M | 5.19M | 5.23M | 3.85M | 8.49M | 11.92M | 10.74M | 12.38M | 7.78M | 8.53M | 16.38M | 12.92M | 11.64M | 13.05M | 15.46M |
|
Net Income towards Common Stockholders
|
2.52M | 1.78M | 1.86M | 2.90M | 1.07M | 3.24M | 1.89M | -0.11M | 4.45M | 2.15M | 3.25M | 4.74M | 2.89M | 4.28M | 0.72M | 0.47M | 2.12M | 2.80M | 1.39M | 5.07M | 5.42M | 3.82M | -0.89M | 5.26M | 2.01M | 4.25M | 3.21M | 1.32M | 3.05M | -1.10M | 3.58M | 2.68M | 0.93M | 2.28M | 5.56M | 3.84M | 3.46M | 4.75M | 4.65M | 5.88M | 3.95M | 4.29M | 2.19M | 0.56M | 0.59M | 1.96M | -2.13M | 5.19M | 5.23M | 3.85M | 8.49M | 11.92M | 10.74M | 12.38M | 7.78M | 8.53M | 16.38M | 12.92M | 11.64M | 13.05M | 15.46M |
|
EPS (Basic)
|
0.38 | 0.27 | 0.28 | 0.57 | 0.16 | 0.49 | 0.28 | -0.02 | 0.69 | 0.33 | 0.50 | 0.96 | 0.44 | 0.65 | 0.11 | 0.09 | 0.32 | 0.43 | 0.21 | 1.02 | 0.82 | 0.57 | -0.14 | 1.06 | 0.30 | 0.63 | 0.48 | 0.26 | 0.45 | -0.17 | 0.53 | 0.53 | 0.13 | 0.33 | 0.81 | 0.75 | 0.51 | 0.68 | 0.66 | 1.14 | 0.57 | 0.62 | 0.32 | 0.11 | 0.08 | 0.29 | -0.32 | 0.77 | 0.80 | 0.58 | 1.28 | -0.43 | 1.61 | 0.92 | 0.58 | 0.87 | 1.21 | 0.95 | 0.86 | 1.32 | 1.14 |
|
EPS (Weighted Average and Diluted)
|
0.35 | 0.25 | 0.26 | 0.41 | 0.15 | 0.45 | 0.26 | -0.02 | 0.64 | 0.31 | 0.46 | 0.68 | 0.41 | 0.60 | 0.10 | 0.07 | 0.30 | 0.39 | 0.19 | 0.72 | 0.75 | 0.53 | -0.13 | 0.74 | 0.28 | 0.58 | 0.44 | 0.18 | 0.41 | -0.15 | 0.48 | 0.37 | 0.12 | 0.30 | 0.74 | 0.74 | 0.50 | 0.67 | 0.65 | 1.12 | 0.56 | 0.61 | 0.32 | 0.11 | 0.08 | 0.28 | -0.32 | 0.75 | 0.78 | 0.56 | 1.24 | -0.51 | 1.50 | 0.85 | 0.53 | 0.62 | 1.13 | 0.89 | 0.80 | 0.94 | 1.06 |
|
Shares Outstanding (Weighted Average)
|
5.09M | 5.08M | 5.08M | 5.08M | 5.11M | 5.12M | 5.12M | 5.06M | 4.88M | 4.90M | 4.92M | 4.91M | 4.96M | 4.98M | 4.99M | 4.98M | 4.95M | 4.95M | 4.96M | 4.96M | 4.97M | 4.98M | 4.99M | 4.99M | 5.00M | 5.02M | 5.02M | 5.02M | 5.03M | 5.04M | 5.04M | 5.04M | 5.08M | 5.12M | 5.13M | 5.11M | 5.15M | 5.18M | 5.15M | 5.15M | 5.15M | 5.15M | 5.14M | 5.14M | 5.11M | 5.09M | 5.04M | 4.99M | 4.80M | 4.83M | 4.84M | 9.65M | 4.83M | 9.77M | 9.82M | 9.77M | 9.84M | 9.89M | 9.91M | 9.89M | 9.92M |
|
Shares Outstanding (Diluted Average)
|
7.12M | 7.11M | 7.11M | 7.10M | 7.10M | 7.13M | 7.12M | 7.06M | 6.88M | 6.92M | 6.94M | 6.93M | 6.97M | 7.01M | 7.01M | 7.00M | 7.02M | 7.03M | 7.05M | 7.04M | 7.06M | 7.10M | 7.08M | 7.09M | 7.14M | 7.16M | 7.16M | 7.16M | 7.21M | 7.21M | 7.22M | 7.22M | 7.24M | 7.24M | 7.25M | 5.17M | 5.23M | 5.28M | 5.24M | 5.25M | 5.28M | 5.26M | 5.26M | 5.25M | 5.24M | 5.21M | 5.15M | 5.10M | 4.91M | 4.96M | 5.00M | 13.57M | 6.79M | 13.72M | 13.79M | 13.72M | 13.81M | 13.90M | 13.91M | 13.88M | 13.93M |
|
EBITDA
|
3.82M | 3.05M | 2.78M | 4.05M | 1.80M | 4.83M | 2.96M | 0.49M | 6.40M | 3.38M | 4.67M | 4.41M | 4.34M | 5.73M | 0.99M | 1.35M | 3.16M | 4.28M | 1.91M | 5.80M | 7.78M | 5.40M | -1.24M | 3.47M | 3.05M | 5.59M | 3.75M | 2.85M | 4.21M | 5.18M | 3.29M | 3.19M | 1.00M | 2.83M | 2.33M | 4.25M | 4.12M | 5.87M | 5.70M | 9.13M | 5.18M | 4.24M | 1.93M | 1.68M | 0.45M | 1.92M | -4.03M | 6.49M | 6.57M | 7.31M | 14.46M | 12.71M | 13.16M | 15.16M | 10.43M | 12.89M | 21.19M | 17.48M | 13.90M | 15.64M | 16.95M |
|
Interest Expenses
|
0.41M | 0.53M | 0.55M | 0.56M | 0.52M | 0.50M | 0.53M | 0.50M | 0.48M | 0.45M | 0.45M | 0.40M | 0.42M | 0.39M | 0.38M | 0.38M | 0.38M | 0.31M | 0.33M | 0.31M | 0.26M | 0.25M | 0.26M | 0.27M | 0.25M | 0.24M | 0.23M | 0.17M | 0.20M | 0.20M | 0.15M | 0.13M | 0.15M | 0.14M | 0.14M | 0.16M | 0.10M | 0.10M | 0.11M | 0.20M | 0.19M | 0.16M | 0.19M | 0.18M | 0.18M | 0.31M | 0.38M | 0.36M | 0.36M | 0.37M | 0.36M | 0.37M | 0.36M | 0.36M | 0.38M | 0.70M | 0.73M | 0.61M | 0.55M | 0.55M | 0.56M |
|
Tax Rate
|
27.61% | 30.42% | 29.12% | 16.88% | 27.02% | 24.30% | 28.17% | -332.00% | 26.50% | 29.20% | 26.80% | -19.32% | 25.84% | 22.59% | 16.34% | 55.66% | 26.00% | 28.02% | 27.18% | 8.16% | 28.08% | 24.62% | 27.66% | -76.48% | 25.01% | 18.95% | 14.78% | 53.68% | 20.55% | 121.61% | -8.80% | -0.83% | -5.66% | 18.15% | 17.05% | 8.01% | 15.13% | 17.52% | 16.92% | 22.50% | 16.95% | 16.85% | -1.11% | 56.96% | 16.20% | 17.26% | 44.63% | 19.94% | 18.75% | 23.68% | 14.96% | 9.85% | 16.27% | 15.67% | 23.29% | 28.96% | 18.94% | 20.54% | 18.28% | 15.78% | 12.55% |