|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28M | 6.65M | 7.77M | 8.77M | 8.22M | 8.60M | 10.60M | 10.62M | 10.14M | 11.04M | 12.40M | 13.69M | 13.19M | 14.33M | 15.26M | 15.61M | 18.60M | 19.08M | 21.60M | 22.76M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 3.50M | 3.80M | 4.01M | 3.22M | 3.90M | 4.85M | 5.11M | 5.10M | 5.43M | 6.07M | 6.55M | 6.25M | 6.75M | 6.78M | 6.41M | 6.91M | 7.32M | 9.45M | 9.63M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 3.15M | 3.97M | 4.76M | 5.00M | 4.70M | 5.75M | 5.51M | 5.05M | 5.62M | 6.33M | 7.14M | 6.94M | 7.59M | 8.47M | 9.20M | 11.69M | 11.76M | 12.15M | 13.12M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.12M | 0.14M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 3.47M | 3.62M | 4.00M | 4.64M | 4.26M | 4.39M | 4.42M | 4.95M | 5.30M | 4.70M | 5.33M | 5.91M | 6.02M | 6.22M | 7.03M | 7.40M | 8.20M | 8.38M | 9.06M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.48M | 0.49M | 0.52M | 0.54M | 0.58M | 0.63M | 0.67M | 0.74M | 0.85M | 0.94M | 1.07M | 1.20M | 1.35M | 1.47M | 1.61M | 1.70M | 2.02M | 2.07M | 2.06M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 4.09M | 4.25M | 4.66M | 5.32M | 4.97M | 5.13M | 5.20M | 5.79M | 6.26M | 5.74M | 6.51M | 7.20M | 7.46M | 7.78M | 8.73M | 9.20M | 10.32M | 10.57M | 11.27M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.63M | -0.94M | -0.28M | 0.10M | -0.32M | -0.27M | 0.62M | 0.31M | -0.74M | -0.65M | 0.59M | 0.63M | -0.26M | 0.13M | 0.69M | 0.31M | 2.49M | 1.44M | 1.58M | -3.40M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.63M | -0.94M | -0.28M | 0.10M | -0.32M | -0.27M | 0.62M | 0.31M | -0.74M | -0.65M | 0.59M | 0.63M | -0.26M | 0.13M | 0.69M | 0.31M | 2.49M | 1.44M | 1.58M | -3.40M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.27M | 0.44M | 0.58M | 0.60M | 0.62M | 0.73M | 0.73M | 0.81M | 0.80M | 0.77M | 0.76M | 0.61M | 0.66M | 0.64M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.20M | 0.89M | 0.76M | -0.16M | -0.05M | 1.21M | 1.36M | 0.47M | 0.94M | 1.49M | 1.24M | 3.25M | 2.04M | 2.25M | 2.49M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 800.00 | | 0.01M | 0.00M | 0.03M | 0.04M | 0.04M | 0.00M | 0.06M | 0.11M | -4.26M | 0.16M | 0.24M | 0.05M | -0.44M | 0.67M | 0.66M | 0.03M | -1.13M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -0.93M | -0.27M | 0.10M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M | 1.36M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.67M | 2.59M | 1.39M | 2.22M | 3.63M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.67M | 2.59M | 1.39M | 2.22M | 3.63M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.67M | 2.59M | 1.39M | 2.22M | 3.63M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M | 1.36M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | -0.02 | -0.01 | 0.01 | -0.01 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.02 | 0.10 | 0.01 | 0.01 | 0.03 | 0.02 | 0.05 | 0.03 | 0.04 | 0.03 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | -0.02 | -0.01 | 0.01 | -0.01 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.02 | 0.10 | 0.01 | 0.01 | 0.03 | 0.03 | 0.05 | 0.02 | 0.04 | 0.03 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.35M | 50.75M | 51.15M | 50.98M | 51.82M | 51.91M | 52.14M | 52.05M | 52.40M | 52.33M | 52.55M | 52.49M | 52.84M | 53.01M | 53.45M | 53.21M | 53.58M | 54.23M | 54.21M | 54.43M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.35M | 50.55M | 51.15M | 50.98M | 51.82M | 51.99M | 52.68M | 52.93M | 52.40M | 52.33M | 53.48M | 54.16M | 54.76M | 55.86M | 56.05M | 55.59M | 55.14M | 57.87M | 58.96M | 59.65M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -0.80M | -0.14M | 0.24M | -0.19M | -0.14M | 0.74M | 0.42M | -0.63M | -0.54M | 0.70M | 0.74M | -0.17M | 0.21M | 0.78M | 0.41M | 2.59M | 1.54M | 1.70M | -3.26M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10% | -0.09% | | 6.90% | -0.62% | -13.38% | 4.07% | 5.62% | -0.96% | -126.33% | 8.72% | -312.60% | 34.65% | 25.76% | 3.60% | -35.29% | 20.46% | 32.06% | 1.36% | -45.52% |