|
Revenue
|
9.53M | 9.14M | 8.19M | 9.43M | 11.11M | 10.41M | 10.15M | 10.79M | 12.14M | 10.97M | 10.47M | 12.98M | 13.30M | 12.27M | 11.85M | 13.54M | 14.83M | 14.04M | 13.98M | 13.95M | 15.14M | 13.71M | 14.48M | 15.23M | 14.61M | 12.84M | 13.49M | 13.40M | 14.44M | 13.19M | 14.34M | 15.13M | 15.81M | 14.00M | 15.47M | 14.61M | 15.43M | 14.90M | 11.26M | 1.25M | 3.42M | 3.11M | 2.90M | 5.23M | 6.80M | 6.35M | 6.63M | 11.75M | 12.31M | 9.89M | 10.43M | 9.39M | 11.09M | 10.22M | 10.76M | 9.81M | 11.82M | 9.96M | 12.21M | 12.37M | 12.42M | 12.66M |
|
Cost of Revenue
|
7.32M | 6.82M | 7.11M | 8.05M | 8.14M | 7.80M | 8.57M | 8.95M | 9.16M | 9.40M | 9.56M | 10.51M | 9.53M | 9.49M | 10.62M | 11.16M | 11.84M | 12.03M | 12.00M | 11.15M | 11.19M | 11.97M | 11.83M | 12.25M | 10.26M | 9.93M | 10.33M | 10.52M | 10.59M | 10.74M | 10.57M | 8.20M | 10.81M | 11.24M | 11.38M | 11.04M | 11.35M | 11.73M | 10.06M | 4.20M | 5.03M | 5.13M | 3.99M | 3.75M | 6.33M | 6.48M | 6.54M | 8.10M | 9.31M | 8.73M | 8.41M | 8.01M | 9.28M | 9.40M | 9.24M | 8.21M | 8.79M | 9.05M | 9.69M | 10.10M | 10.48M | 10.43M |
|
Gross Profit
|
2.21M | 2.33M | 1.07M | 1.37M | 2.96M | 2.62M | 1.58M | 1.83M | 2.97M | 1.57M | 0.91M | 2.47M | 3.77M | 2.78M | 1.23M | 2.38M | 2.99M | 2.01M | 1.99M | 2.81M | 3.94M | 1.74M | 2.65M | 2.98M | 4.35M | 2.91M | 3.16M | 2.88M | 3.85M | 2.44M | 3.77M | 6.93M | 5.00M | 2.76M | 4.09M | 3.56M | 4.08M | 3.17M | 1.20M | -2.94M | -1.78M | -2.21M | -1.29M | 1.24M | 0.14M | -0.41M | -0.19M | 3.42M | 2.69M | 0.65M | 1.52M | 0.91M | 1.49M | 0.39M | 1.22M | 0.97M | 2.67M | 0.61M | 2.14M | 1.98M | 1.67M | 1.92M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | 0.53M | 0.51M | 0.55M | | 0.63M | 0.64M | 0.69M | | 0.82M | 0.84M | 0.86M | | | | 0.87M | | | |
|
Selling, General & Administrative
|
0.13M | 0.15M | 0.16M | 0.14M | 0.14M | 0.15M | 0.16M | 0.14M | 0.17M | 0.17M | 0.17M | 0.13M | 0.17M | 0.17M | 0.18M | 0.13M | 0.19M | 0.16M | 0.16M | 0.14M | 0.20M | 0.17M | 0.16M | 0.18M | 0.15M | 0.14M | 0.14M | 0.20M | 0.20M | 0.16M | 0.36M | 0.20M | 0.16M | 0.16M | 0.27M | 0.17M | 0.20M | 0.18M | 0.17M | 0.19M | 0.18M | 0.18M | 0.20M | 0.23M | 0.33M | 0.28M | 0.28M | 0.24M | 0.31M | 0.52M | 0.50M | 0.47M | 0.32M | 0.43M | 0.30M | 0.63M | 0.35M | 0.30M | 0.39M | 0.29M | 0.27M | 0.32M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 5.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
8.55M | 8.03M | 7.61M | 8.57M | 8.66M | 8.32M | 9.12M | 9.52M | 9.72M | | | | 10.13M | -1.09M | | | | -0.05M | | 0.00M | -0.03M | | | | | | | | 11.24M | 11.38M | | | 11.40M | 11.83M | -0.40M | | 11.89M | 12.29M | 10.61M | 4.73M | 5.56M | 5.67M | 3.99M | 4.27M | 6.33M | 6.48M | 6.54M | 8.71M | 9.31M | 8.73M | 8.41M | 8.77M | 9.28M | 9.40M | 9.24M | 9.09M | 9.70M | 9.93M | 9.69M | 10.98M | 11.36M | 11.34M |
|
Operating Expenses
|
8.68M | 8.18M | 7.77M | 8.71M | 8.80M | 8.47M | 9.28M | 9.67M | 9.89M | 10.14M | 10.29M | 11.21M | 10.30M | 18.74M | 10.94M | 11.80M | 12.67M | 12.85M | 12.85M | 11.99M | 12.11M | 12.85M | 17.96M | 13.29M | 11.07M | 10.83M | 11.12M | 11.51M | 11.44M | 11.54M | 11.55M | 3.23M | 11.57M | 11.99M | 12.21M | 11.77M | 12.10M | 12.47M | 10.77M | 4.93M | 5.74M | 5.85M | 4.69M | 4.50M | 7.19M | 7.28M | 7.38M | 8.95M | 10.24M | 9.88M | 9.60M | 9.24M | 10.42M | 10.68M | 10.40M | 9.71M | 10.05M | 10.23M | 10.95M | 11.27M | 11.62M | 11.66M |
|
Operating Income
|
0.84M | 0.97M | 0.41M | 0.72M | 2.31M | 1.94M | 0.87M | 1.12M | 2.25M | 0.83M | 0.18M | 1.77M | 3.00M | -6.47M | 0.91M | 1.73M | 2.16M | 1.19M | 1.13M | 1.97M | 3.03M | 0.86M | -3.48M | 1.94M | 3.53M | 2.01M | 2.38M | 1.89M | 3.00M | 1.65M | 2.80M | 11.91M | 4.24M | 2.01M | 3.26M | 2.83M | 3.33M | 2.43M | 0.48M | -3.68M | -2.31M | -2.74M | -1.79M | 0.73M | -0.39M | -0.93M | -0.74M | 2.80M | 2.07M | 0.01M | 0.83M | 0.15M | 0.67M | -0.46M | 0.36M | 0.10M | 1.77M | -0.26M | 1.26M | 1.10M | 0.80M | 1.00M |
|
EBIT
|
0.84M | 0.97M | 0.41M | 0.72M | 2.31M | 1.94M | 0.87M | 1.12M | 2.25M | 0.83M | 0.18M | 1.77M | 3.00M | -6.47M | 0.91M | 1.73M | 2.16M | 1.19M | 1.13M | 1.97M | 3.03M | 0.86M | -3.48M | 1.94M | 3.53M | 2.01M | 2.38M | 1.89M | 3.00M | 1.65M | 2.80M | 11.91M | 4.24M | 2.01M | 3.26M | 2.83M | 3.33M | 2.43M | 0.48M | -3.68M | -2.31M | -2.74M | -1.79M | 0.73M | -0.39M | -0.93M | -0.74M | 2.80M | 2.07M | 0.01M | 0.83M | 0.15M | 0.67M | -0.46M | 0.36M | 0.10M | 1.77M | -0.26M | 1.26M | 1.10M | 0.80M | 1.00M |
|
Non Operating Investment Income
|
-0.06M | 1.40M | 0.01M | -0.32M | -1.21M | -0.16M | 0.34M | -0.02M | 0.49M | -0.74M | -0.02M | -0.25M | 0.09M | 0.11M | 0.02M | 0.01M | -0.48M | -0.55M | -0.24M | -0.04M | 0.10M | -1.88M | -0.17M | -0.15M | 0.26M | -1.00M | -0.25M | -0.31M | -0.30M | 0.10M | 0.09M | 0.18M | -0.02M | -0.26M | 0.01M | -0.05M | -0.03M | -0.01M | -0.29M | 0.02M | 0.01M | 0.07M | -0.01M | 0.30M | -0.27M | 1.47M | 0.10M | 0.05M | 0.09M | 0.14M | -0.01M | -0.04M | -0.09M | 0.05M | -0.01M | -0.04M | 0.05M | -0.06M | -0.01M | 0.03M | 0.02M | -0.01M |
|
Interest & Investment Income
|
0.05M | 0.16M | 0.05M | 0.22M | 0.02M | 0.17M | 0.01M | 0.18M | 0.01M | 0.17M | 0.00M | 0.17M | 0.00M | 0.17M | | 0.18M | 0.00M | 0.17M | | 0.17M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.10M | 0.04M | 0.05M | 0.04M | 0.04M | 0.01M | 0.01M | | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | -3.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | 1.42M | | | |
|
Non Operating Income
|
-0.83M | 4.48M | -0.75M | -1.04M | -2.21M | -0.86M | -0.40M | -0.66M | -0.30M | -1.31M | -0.72M | -0.82M | -0.60M | -5.88M | -1.78M | -1.69M | -2.62M | -2.44M | -2.39M | -1.98M | -1.92M | -3.94M | -2.20M | -2.19M | -1.75M | -2.95M | -2.33M | -2.19M | -2.33M | -2.69M | -2.11M | -1.77M | -2.13M | -2.19M | -2.17M | -1.98M | -2.09M | -1.85M | -2.13M | -1.65M | -1.77M | -1.76M | -0.61M | 2.83M | -2.37M | -0.41M | -1.93M | -2.46M | -2.08M | -2.05M | -2.10M | -2.12M | -2.23M | -2.11M | -3.23M | -4.47M | -3.64M | -3.77M | -1.98M | -3.59M | -3.38M | -3.29M |
|
EBT
|
0.01M | 5.45M | -0.33M | -0.33M | 0.09M | 1.08M | 0.47M | 0.46M | 1.94M | -0.47M | -0.54M | 0.95M | 2.40M | -12.35M | -0.87M | 0.04M | -0.45M | -1.25M | -1.26M | -0.02M | 1.11M | -3.08M | -5.68M | -0.25M | 1.78M | -0.94M | 0.06M | -0.30M | 0.67M | -1.04M | 0.68M | 10.14M | 2.11M | -0.18M | 1.09M | 0.85M | 1.24M | 0.57M | -1.65M | -5.33M | -4.09M | -4.50M | -2.41M | 3.56M | -2.75M | -1.34M | -2.67M | 0.34M | -0.01M | -2.04M | -1.27M | -1.97M | -1.56M | -2.57M | -2.87M | -4.38M | -1.87M | -4.04M | -0.71M | -2.49M | -2.58M | -2.29M |
|
Tax Provisions
|
-0.04M | 2.06M | -0.10M | -0.19M | -0.30M | 0.13M | 0.13M | 0.05M | 0.32M | -0.17M | -0.14M | 0.04M | 0.47M | -2.73M | -0.33M | -1.46M | -0.18M | -0.55M | -0.50M | 0.13M | 0.44M | -1.23M | -1.97M | 0.01M | 0.70M | -0.38M | 0.02M | -0.15M | 0.26M | 2.90M | -0.10M | 2.92M | 0.63M | -0.14M | 0.28M | 0.19M | 0.32M | 0.15M | -0.44M | -1.96M | -1.07M | -1.25M | -0.67M | 0.85M | -0.78M | -0.38M | -1.04M | 2.51M | -0.00M | -0.72M | -0.21M | 8.84M | 0.00M | | | | 0.00M | | | | 0.00M | |
|
Profit After Tax
|
0.05M | 3.39M | -0.23M | -0.13M | -0.44M | 0.95M | 0.34M | 0.42M | 1.62M | -0.44M | -0.40M | 0.91M | 1.93M | -9.61M | -0.54M | 1.50M | -0.28M | -0.71M | -0.76M | -0.14M | 0.67M | -1.85M | -3.71M | -0.27M | 1.07M | -0.57M | 0.04M | -0.15M | 0.41M | -3.95M | 0.79M | 7.34M | 1.48M | -0.05M | 0.81M | 0.66M | 0.93M | 0.43M | -1.21M | -3.37M | -3.02M | -3.24M | -1.96M | 2.71M | -1.98M | -0.96M | -1.63M | -2.00M | -0.01M | -1.32M | -1.06M | -10.82M | -1.56M | -2.57M | -2.87M | -4.38M | -1.87M | -4.04M | -0.71M | -2.49M | -2.58M | -2.29M |
|
Income from Non-Controlling Interests
|
0.09M | 0.15M | -0.10M | 0.04M | 0.83M | 0.65M | 0.14M | 0.25M | 0.82M | 0.13M | -0.19M | 0.57M | 1.21M | -0.95M | -0.06M | -0.01M | 0.01M | -0.05M | -0.05M | 0.00M | 0.07M | -0.07M | -0.37M | -0.00M | 0.11M | 0.01M | 0.03M | 0.01M | 0.07M | -0.02M | 0.07M | 0.69M | 0.16M | 0.01M | 0.08M | 0.07M | 0.10M | 0.04M | -0.08M | -0.35M | -0.26M | -0.26M | 0.22M | 0.24M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.05M | 3.39M | -0.23M | -0.13M | 0.40M | 0.95M | 0.34M | 0.42M | 1.62M | -0.31M | -0.40M | 0.91M | 1.93M | -9.61M | -0.54M | 1.50M | -0.27M | -0.71M | -0.76M | -0.14M | 0.67M | -1.85M | -3.71M | -0.27M | 1.07M | -0.56M | 0.04M | -0.15M | 0.41M | -3.95M | 0.79M | 7.21M | 1.48M | -0.04M | 0.81M | 0.66M | 0.93M | 0.43M | -1.21M | -3.37M | -3.02M | -3.24M | -1.74M | 2.71M | -1.98M | -0.96M | -1.63M | -2.17M | -0.01M | -1.32M | -1.06M | -10.82M | -1.56M | -2.57M | -2.87M | -4.38M | -1.87M | -4.04M | -0.71M | -2.49M | -2.58M | -2.29M |
|
Consolidated Net Income
|
0.05M | 3.39M | -0.23M | -0.13M | 0.40M | 0.95M | 0.34M | 0.42M | 1.62M | -0.31M | -0.40M | 0.91M | 1.93M | -9.61M | -0.54M | 1.50M | -0.27M | -0.71M | -0.76M | -0.14M | 0.67M | -1.85M | -3.71M | -0.27M | 1.07M | -0.56M | 0.04M | -0.15M | 0.41M | -3.95M | 0.79M | 7.21M | 1.48M | -0.04M | 0.81M | 0.66M | 0.93M | 0.43M | -1.21M | -3.37M | -3.02M | -3.24M | -1.74M | 2.71M | -1.98M | -0.96M | -1.63M | -2.17M | -0.01M | -1.32M | -1.06M | -10.82M | -1.56M | -2.57M | -2.87M | -4.38M | -1.87M | -4.04M | -0.71M | -2.49M | -2.58M | -2.29M |
|
Income towards Parent Company
|
0.05M | 3.39M | -0.23M | -0.13M | 0.40M | 0.95M | 0.34M | 0.42M | 1.62M | -0.31M | -0.40M | 0.91M | 1.93M | -9.61M | -0.54M | 1.50M | -0.27M | -0.71M | -0.76M | -0.14M | 0.67M | -1.85M | -3.71M | -0.27M | 1.07M | -0.56M | 0.04M | -0.15M | 0.41M | -3.95M | 0.79M | 7.21M | 1.48M | -0.04M | 0.81M | 0.66M | 0.93M | 0.43M | -1.21M | -3.37M | -3.02M | -3.24M | -1.74M | 2.71M | -1.98M | -0.96M | -1.63M | -2.17M | -0.01M | -1.32M | -1.06M | -10.82M | -1.56M | -2.57M | -2.87M | -4.38M | -1.87M | -4.04M | -0.71M | -2.49M | -2.58M | -2.29M |
|
Net Income towards Common Stockholders
|
0.05M | 3.39M | -0.23M | -0.13M | 0.40M | 0.95M | 0.34M | 0.42M | 1.62M | -0.31M | -0.40M | 0.91M | 1.93M | -9.61M | -0.54M | 1.50M | -0.27M | -0.71M | -0.76M | -0.14M | 0.67M | -1.85M | -3.71M | -0.27M | 1.07M | -0.56M | 0.04M | -0.15M | 0.41M | -3.95M | 0.79M | 7.21M | 1.48M | -0.04M | 0.81M | 0.66M | 0.93M | 0.43M | -1.21M | -3.37M | -3.02M | -3.24M | -1.74M | 2.71M | -1.98M | -0.96M | -1.63M | -2.17M | -0.01M | -1.32M | -1.06M | -10.82M | -1.56M | -2.57M | -2.87M | -4.38M | -1.87M | -4.04M | -0.71M | -2.49M | -2.58M | -2.29M |
|
EPS (Basic)
|
-0.05 | 4.40 | -0.17 | -0.18 | -0.60 | 0.41 | 0.28 | 0.57 | 1.09 | -0.60 | -0.28 | 1.24 | 0.98 | -11.79 | -0.66 | 2.04 | -0.39 | -0.89 | -0.96 | -0.20 | 0.81 | -2.42 | -4.55 | -0.36 | 1.31 | -0.78 | 0.01 | -0.21 | 0.45 | -5.35 | 0.97 | 9.83 | 1.80 | -0.07 | 1.00 | 0.90 | 1.13 | 0.52 | -1.53 | -4.59 | -3.75 | -4.07 | -2.67 | 3.69 | -2.69 | -1.31 | -2.22 | -2.72 | -0.01 | -1.80 | -1.44 | -14.73 | -2.12 | -3.50 | -3.91 | -5.96 | -2.55 | -5.50 | -0.97 | -3.39 | -3.52 | -3.12 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.95 | -0.01 | -1.80 | -1.44 | -14.73 | -2.12 | -3.50 | -3.91 | -5.96 | -2.55 | -5.50 | -0.97 | -3.39 | -3.52 | -3.12 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M |
|
EBITDA
|
0.84M | 0.97M | 0.41M | 0.72M | 2.31M | 1.94M | 0.87M | 1.12M | 2.25M | 0.83M | 0.18M | 1.77M | 3.00M | -6.47M | 0.91M | 1.73M | 2.16M | 1.19M | 1.13M | 1.97M | 3.03M | 0.86M | -3.48M | 1.94M | 3.53M | 2.01M | 2.38M | 1.89M | 3.00M | 1.65M | 2.80M | 11.91M | 4.24M | 2.01M | 3.26M | 2.83M | 3.33M | 2.43M | 0.48M | -3.68M | -2.31M | -2.74M | -1.29M | 0.73M | 0.14M | -0.41M | -0.19M | 2.80M | 2.69M | 0.65M | 1.52M | 0.15M | 1.49M | 0.39M | 1.22M | 0.10M | 1.77M | -0.26M | 2.14M | 1.10M | 0.80M | 1.00M |
|
Interest Expenses
|
0.70M | 0.71M | 0.70M | 0.69M | 0.69M | 0.69M | 0.68M | 0.67M | 0.66M | 0.66M | 0.65M | 0.64M | 0.64M | 0.77M | 1.77M | 1.79M | 2.02M | 1.94M | 1.91M | 1.91M | 1.94M | 1.94M | 1.92M | 1.99M | 1.99M | 1.91M | 2.00M | 1.83M | 1.99M | 1.85M | 1.79M | 2.31M | 1.91M | 1.89M | 1.94M | 1.54M | 1.83M | 1.73M | 1.79M | 1.42M | 1.70M | 1.70M | 1.68M | 1.63M | 1.66M | 1.65M | 1.62M | 1.61M | 1.63M | 1.66M | 1.58M | -3.15M | 1.61M | 1.60M | 2.59M | 3.61M | 2.82M | 2.85M | 2.46M | 2.55M | 2.49M | 2.38M |
|
Tax Rate
|
-341.67% | 37.85% | 31.02% | 58.90% | -325.81% | 11.90% | 26.92% | 10.34% | 16.68% | 34.74% | 26.16% | 4.32% | 19.63% | 22.13% | 37.99% | -3,650.00% | 40.09% | 43.62% | 39.89% | -705.56% | 39.80% | 39.84% | 34.67% | -5.95% | 39.67% | 40.15% | 32.73% | 49.67% | 39.16% | -277.97% | -14.77% | 28.83% | 29.83% | 78.33% | 25.71% | 22.03% | 25.58% | 25.65% | 26.75% | 36.77% | 26.21% | 27.90% | 27.81% | 23.86% | 28.18% | 28.25% | 39.08% | 739.82% | 25.00% | 35.23% | 16.71% | -448.25% | -0.06% | | | | -0.05% | | | | -0.04% | |