|
Revenue
|
2.89M | 3.14M | 2.63M | 2.82M | 2.56M | 2.77M | 2.93M | 3.09M | 3.59M | 4.59M | 5.52M | 6.24M | 6.36M | 7.04M | 7.66M | 8.17M | 7.65M | 8.26M | | | | | | | | 6.18M | 5.88M | 4.90M | 5.13M | 4.87M | 4.64M | 4.05M | 3.92M | 3.98M | 1.35M | 3.73M | 3.77M | 4.63M | 5.67M | 4.57M | 5.15M | 4.97M | 4.82M | 4.61M | 5.65M | 6.28M | 5.03M | 4.49M | 5.04M | 4.99M | 5.60M | 5.02M | 4.97M | 4.77M | 4.64M | 4.24M | 4.56M | 4.58M | 3.60M | 2.38M | 2.38M | 2.42M | 2.33M | 2.47M | 2.42M | 1.96M | 2.15M |
|
Cost of Revenue
|
2.03M | 1.94M | 1.75M | 1.91M | 1.81M | 2.02M | 2.04M | 2.09M | 2.42M | 3.04M | 3.52M | 4.10M | 4.11M | 4.65M | 5.06M | 5.54M | 5.09M | 5.13M | | | | | | | | 4.14M | 3.83M | 3.14M | 3.61M | 3.44M | 3.57M | 3.01M | 2.88M | 3.05M | 0.51M | 2.55M | 2.73M | 3.04M | 3.80M | 3.09M | 3.56M | 3.40M | 3.29M | 3.03M | 3.78M | 4.42M | 3.67M | 3.17M | 3.75M | 3.73M | 4.10M | 3.77M | 3.75M | 3.46M | 3.53M | 3.00M | 3.22M | 3.03M | 2.67M | 1.84M | 1.76M | 1.78M | 1.61M | 1.70M | 1.60M | 1.39M | 1.40M |
|
Gross Profit
|
0.86M | 1.20M | 0.87M | 0.91M | 0.75M | 0.76M | 0.89M | 1.00M | 1.18M | 1.54M | 2.00M | 2.14M | 2.25M | 2.40M | 2.60M | 2.63M | 2.57M | 3.12M | | | | | | | | 2.05M | 2.05M | 1.76M | 1.52M | 1.43M | 1.07M | 1.03M | 1.04M | 0.93M | 0.84M | 1.18M | 1.04M | 1.59M | 1.87M | 1.48M | 1.59M | 1.57M | 1.54M | 1.59M | 1.87M | 1.85M | 1.36M | 1.32M | 1.29M | 1.26M | 1.50M | 1.24M | 1.22M | 1.31M | 1.11M | 1.24M | 1.35M | 1.55M | 0.93M | 0.54M | 0.62M | 0.64M | 0.73M | 0.77M | 0.82M | 0.57M | 0.75M |
|
Selling, General & Administrative
|
0.71M | 0.79M | 0.71M | 0.71M | 0.70M | 0.68M | 0.68M | 0.72M | 0.66M | 0.81M | 0.83M | 1.11M | 0.88M | 0.97M | 1.03M | 1.26M | 1.28M | 1.37M | | | | | | | | 1.55M | 1.48M | 1.37M | 1.43M | 1.55M | 1.52M | 1.42M | 1.37M | 1.12M | 0.76M | 0.97M | 1.07M | 1.17M | 1.39M | 1.05M | 1.12M | 1.21M | 1.11M | 1.05M | 1.15M | 1.04M | 1.21M | 1.00M | 1.03M | 0.89M | 6.30M | 0.89M | 0.94M | 0.94M | 0.94M | 0.91M | 0.97M | 1.09M | 0.98M | 0.97M | 0.93M | 1.02M | 0.88M | 0.86M | 0.92M | 0.89M | 0.88M |
|
Operating Expenses
|
0.71M | 0.79M | 0.71M | 0.71M | 0.70M | 0.68M | 0.68M | 0.72M | 0.66M | 0.81M | 0.83M | 1.11M | 0.88M | 0.97M | 1.03M | 1.26M | 1.28M | 1.37M | | | | | | | | 1.55M | 1.48M | 1.37M | 1.43M | 1.55M | 1.52M | 1.42M | 1.37M | 1.12M | 0.76M | 0.97M | 1.07M | 1.17M | 1.39M | 1.05M | 1.12M | 1.21M | 1.11M | 1.05M | 1.15M | 1.04M | 1.21M | 1.00M | 1.03M | 0.89M | 6.30M | 0.89M | 0.94M | 0.94M | 0.94M | 0.91M | 0.97M | 1.09M | 0.98M | 0.97M | 0.93M | 1.02M | 0.88M | 0.86M | 0.92M | 0.89M | 0.88M |
|
Operating Income
|
0.15M | 0.41M | 0.16M | 0.20M | 0.05M | 0.08M | 0.20M | 0.28M | 0.52M | 0.74M | 1.17M | 1.03M | 1.36M | 1.43M | 1.57M | 1.37M | 1.29M | 1.75M | | | | | | | | 0.50M | 0.57M | 0.38M | 0.09M | -0.12M | -0.45M | -0.38M | -0.32M | -0.19M | 0.13M | -2.47M | -0.01M | 0.72M | 0.50M | 0.47M | 0.48M | 0.36M | 0.43M | 0.54M | 0.72M | 0.82M | 0.15M | 0.32M | 0.26M | 0.36M | -4.80M | 0.36M | 0.28M | 0.37M | 0.17M | 0.33M | 0.38M | 0.46M | -0.05M | -0.44M | -0.31M | -0.38M | -0.15M | -0.09M | -0.10M | -0.31M | -0.13M |
|
EBIT
|
0.15M | 0.41M | 0.16M | 0.20M | 0.05M | 0.08M | 0.20M | 0.28M | 0.52M | 0.74M | 1.17M | 1.03M | 1.36M | 1.43M | 1.57M | 1.37M | 1.29M | 1.75M | | | | | | | | 0.50M | 0.57M | 0.38M | 0.09M | -0.12M | -0.45M | -0.38M | -0.32M | -0.19M | 0.13M | -2.47M | -0.01M | 0.72M | 0.50M | 0.47M | 0.48M | 0.36M | 0.43M | 0.54M | 0.72M | 0.82M | 0.15M | 0.32M | 0.26M | 0.36M | -4.80M | 0.36M | 0.28M | 0.37M | 0.17M | 0.33M | 0.38M | 0.46M | -0.05M | -0.44M | -0.31M | -0.38M | -0.15M | -0.09M | -0.10M | -0.31M | -0.13M |
|
Interest & Investment Income
|
0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -214.00 | | -0.00M | 0.01M | 0.00M | | 0.00M | 0.00M | 0.03M | | 0.02M | 0.02M | 0.40M | | | | | | | | -0.03M | 641.00 | 0.00M | 0.02M | 1.95M | 0.00M | 615.00 | 0.00M | -0.05M | 0.06M | 0.25M | 0.19M | 0.13M | | | | | | | | | |
|
Non Operating Income
|
| | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 116.00 | 405.00 | 0.02M | 229.00 | 755.00 | | | | | | | | -214.00 | 0.01M | -0.00M | 0.01M | 0.00M | -0.06M | 0.00M | 0.00M | 0.03M | 0.01M | 0.02M | 0.02M | 0.35M | 0.05M | 0.08M | 0.31M | 0.08M | 0.06M | 0.05M | 0.05M | -0.03M | 0.04M | 0.00M | 0.02M | 1.95M | 0.00M | 615.00 | 0.00M | -0.05M | 0.06M | 0.25M | 0.19M | 0.13M | | | | | | | | | |
|
EBT
|
0.12M | 0.41M | 0.16M | 0.20M | 0.05M | 0.08M | 0.21M | 0.28M | 0.52M | 0.74M | 1.17M | 1.03M | 1.36M | 1.43M | 1.57M | 1.39M | 1.29M | 1.75M | | | | | | | | 0.50M | 0.58M | 0.38M | 0.04M | -0.12M | -0.51M | -0.38M | -0.32M | -0.16M | 0.09M | 0.23M | -0.01M | 0.77M | 0.53M | 0.51M | 0.78M | 0.44M | 0.48M | 0.58M | 0.77M | 0.79M | 0.15M | 0.32M | 0.29M | 2.31M | -4.80M | 0.36M | 0.29M | 0.32M | 0.23M | 0.58M | 0.57M | 0.59M | -0.05M | -0.26M | -0.19M | -0.29M | -0.01M | 0.01M | 0.10M | -0.21M | 0.00M |
|
Tax Provisions
|
0.19M | 0.14M | 0.10M | 0.01M | 0.03M | 0.01M | 0.05M | 0.10M | 0.01M | 0.26M | -0.33M | 0.21M | 0.22M | 0.24M | 0.30M | 0.32M | 0.24M | 0.36M | | | | | | | | 0.04M | 0.06M | 0.03M | 0.01M | 0.01M | 0.00M | 0.00M | 106.00 | 0.00M | 660.00 | 2.70M | | 0.05M | 0.03M | 0.04M | 0.08M | 0.01M | 0.01M | 0.06M | 0.08M | 0.09M | 0.01M | 0.05M | 0.05M | 0.04M | 0.08M | 0.05M | 0.05M | 0.03M | 0.06M | 0.15M | 0.17M | 0.06M | -687.00 | 0.01M | 0.02M | 0.02M | -0.03M | 0.00M | 0.01M | 0.00M | 0.00M |
|
Profit After Tax
|
0.02M | 0.27M | 0.05M | 0.19M | 0.02M | 0.05M | 0.12M | 0.18M | 0.36M | 0.48M | 1.50M | 0.82M | 1.15M | 1.19M | 1.28M | 1.08M | 1.05M | 1.39M | | | | | | | | 0.45M | 0.52M | 0.35M | 0.04M | -0.13M | -0.51M | -0.38M | -0.32M | -0.16M | -0.55M | -2.66M | -0.13M | 0.73M | 3.34M | 0.47M | 0.71M | 0.43M | 0.48M | 0.53M | 0.69M | 0.69M | 0.14M | 0.27M | 0.24M | 2.28M | -4.87M | 0.31M | 0.24M | 0.29M | 0.34M | 0.43M | 0.40M | 0.53M | -0.05M | -0.44M | -0.31M | -0.38M | -0.15M | -0.09M | -0.10M | -0.31M | -0.13M |
|
Income from Continuing Operations
|
-0.07M | 0.27M | 0.06M | 0.19M | 0.02M | 0.07M | 0.15M | 0.18M | 0.51M | 0.48M | 1.50M | 0.82M | 1.15M | 1.19M | 1.28M | 1.08M | 1.05M | 1.39M | | | | | | | | 0.45M | 0.52M | 0.35M | 0.04M | -0.13M | -0.51M | -0.38M | -0.32M | -0.16M | 0.09M | -2.47M | -0.01M | 0.72M | 0.50M | 0.47M | 0.71M | 0.43M | 0.48M | 0.53M | 0.69M | 0.69M | 0.14M | 0.27M | 0.24M | 2.28M | -4.87M | 0.31M | 0.24M | 0.29M | 0.17M | 0.43M | 0.40M | 0.53M | -0.05M | -0.27M | -0.21M | -0.31M | 0.02M | 0.01M | 0.10M | -0.21M | -102.00 |
|
Consolidated Net Income
|
-0.07M | 0.27M | 0.06M | 0.19M | 0.02M | 0.07M | 0.15M | 0.18M | 0.51M | 0.48M | 1.50M | 0.82M | 1.15M | 1.19M | 1.28M | 1.08M | 1.05M | 1.39M | | | | | | | | 0.45M | 0.52M | 0.35M | 0.04M | -0.13M | -0.51M | -0.38M | -0.32M | -0.16M | 0.09M | -0.19M | -0.12M | 0.01M | 2.84M | | | | | 0.53M | 0.69M | 0.69M | 0.14M | 0.27M | 0.24M | 2.28M | -4.87M | 0.31M | 0.24M | 0.29M | 0.17M | 0.43M | 0.40M | 0.53M | -0.05M | -0.27M | -0.21M | -0.31M | 0.02M | 0.01M | 0.10M | -0.21M | -102.00 |
|
Income towards Parent Company
|
-0.07M | 0.27M | 0.06M | 0.19M | 0.02M | 0.07M | 0.15M | 0.18M | 0.51M | 0.48M | 1.50M | 0.82M | 1.15M | 1.19M | 1.28M | 1.08M | 1.05M | 1.39M | | | | | | | | 0.45M | 0.52M | 0.35M | 0.04M | -0.13M | -0.51M | -0.38M | -0.32M | -0.16M | 0.09M | -0.19M | -0.12M | 0.01M | 2.84M | | | | | 0.53M | 0.69M | 0.69M | 0.14M | 0.27M | 0.24M | 2.28M | -4.87M | 0.31M | 0.24M | 0.29M | 0.17M | 0.43M | 0.40M | 0.53M | -0.05M | -0.27M | -0.21M | -0.31M | 0.02M | 0.01M | 0.10M | -0.21M | -102.00 |
|
Net Income towards Common Stockholders
|
-0.07M | 0.27M | 0.06M | 0.19M | 0.02M | 0.07M | 0.15M | 0.18M | 0.51M | 0.48M | 1.50M | 0.82M | 1.15M | 1.19M | 1.28M | 1.08M | 1.05M | 1.39M | | | | | | | | 0.45M | 0.52M | 0.35M | 0.04M | -0.13M | -0.51M | -0.38M | -0.32M | -0.16M | 0.09M | -0.19M | -0.12M | 0.01M | 2.84M | | 0.71M | 0.43M | | 0.53M | 0.69M | 0.69M | 0.14M | 0.27M | 0.24M | 2.28M | -4.87M | 0.31M | 0.24M | 0.29M | 0.17M | 0.43M | 0.40M | 0.53M | -0.05M | -0.27M | -0.21M | -0.31M | 0.02M | 0.01M | 0.10M | -0.21M | -102.00 |
|
EPS (Basic)
|
0.00 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | 0.07 | 0.04 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | | | | | | | | 0.02 | 0.02 | 0.02 | 0.00 | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | 0.03 | 0.12 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.10 | -0.21 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | 0.07 | 0.04 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 | | | | | | | | 0.02 | 0.02 | 0.02 | 0.00 | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | 0.00 | 0.12 | | 0.03 | 0.02 | | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.10 | -0.21 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 | -0.01 | -0.01 | 0.01 | -0.07 | 0.00 | 0.00 | 0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.75M | 20.76M | 20.76M | 20.76M | 20.76M | 20.79M | 22.66M | 22.67M | 22.20M | 22.78M | 23.05M | 23.05M | 23.05M | 23.09M | 23.08M | 23.07M | 23.02M | 23.02M | 23.02M | 23.02M | 23.05M | 23.11M | 23.10M | 23.10M | 23.06M | 23.08M | 23.08M | 23.08M | 23.04M | 23.03M | 23.05M | 23.05M | 23.00M | 23.00M | 23.00M | 23.00M | 23.01M | 23.03M | 23.03M | 23.03M | 22.98M | 22.99M | 23.00M | 23.00M | 22.95M | 22.96M | 22.97M | 22.97M | 22.96M | 22.96M | 22.96M | 22.97M | 22.96M | 22.95M | 22.95M | 22.95M |
|
Shares Outstanding (Diluted Average)
|
22.55M | 22.26M | 22.46M | 22.32M | 22.41M | 22.37M | 22.44M | 22.38M | 22.47M | 22.48M | 22.52M | 22.55M | 22.75M | 22.83M | 22.98M | 22.94M | 22.82M | 23.37M | 23.72M | 23.66M | 23.73M | 23.79M | 23.72M | 23.46M | 23.45M | 23.43M | 23.40M | 23.26M | 23.24M | 23.20M | 23.19M | 23.09M | 23.11M | 23.10M | 23.10M | 23.07M | 23.08M | 23.08M | 23.10M | 23.12M | 23.11M | 23.11M | 23.11M | 23.02M | 23.03M | 23.03M | 23.04M | 23.17M | 23.21M | 23.18M | 23.16M | 23.03M | 23.03M | 23.03M | 23.03M | 22.96M | 23.02M | 22.99M | 23.00M | 22.99M | 22.98M | 22.98M | 22.97M | 22.96M | 22.95M | 22.96M | 22.96M |
|
EBITDA
|
0.15M | 0.41M | 0.16M | 0.20M | 0.05M | 0.08M | 0.20M | 0.28M | 0.52M | 0.74M | 1.17M | 1.03M | 1.36M | 1.43M | 1.57M | 1.37M | 1.29M | 1.75M | | | | | | | | 0.50M | 0.57M | 0.38M | 0.09M | -0.12M | -0.45M | -0.38M | -0.32M | -0.19M | 0.13M | -2.47M | -0.01M | 0.72M | 0.50M | 0.47M | 0.48M | 0.36M | 0.43M | 0.54M | 0.72M | 0.82M | 0.15M | 0.32M | 0.26M | 0.36M | -4.80M | 0.36M | 0.28M | 0.37M | 0.17M | 0.33M | 0.38M | 0.46M | -0.05M | -0.44M | -0.31M | -0.38M | -0.15M | -0.09M | -0.10M | -0.31M | -0.13M |
|
Interest Expenses
|
-0.04M | -0.00M | -0.00M | -0.00M | -0.00M | -939.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 689.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
152.93% | 34.21% | 61.05% | 3.42% | 62.21% | 11.42% | 25.31% | 34.38% | 1.16% | 35.10% | -28.05% | 20.22% | 15.92% | 16.69% | 18.89% | 22.71% | 18.39% | 20.66% | | | | | | | | 8.31% | 9.63% | 8.24% | 16.90% | -10.74% | -0.23% | -0.46% | -0.03% | -0.84% | 0.73% | 1,180.99% | | 6.84% | 5.96% | 8.36% | 9.61% | 2.57% | 1.32% | 9.50% | 10.59% | 12.00% | 5.26% | 16.64% | 15.95% | 1.65% | -1.58% | 14.37% | 15.79% | 8.80% | 24.96% | 25.86% | 29.34% | 10.42% | 1.44% | -5.02% | -10.99% | -6.55% | 208.50% | 11.55% | 5.46% | -2.29% | 102.40% |