|
Revenue
|
34.29M | 10.71M | 8.73M | 23.15M | 31.64M | 10.33M | 8.70M | 22.55M | 27.07M | 11.11M | 10.07M | 18.50M | 21.29M | 9.68M | 9.33M | 18.75M | 24.18M | 11.04M | 9.25M | 20.01M | 32.70M | 12.02M | 10.28M | 21.25M | 26.43M | 10.77M | 9.73M | 16.01M | 21.78M | 11.30M | 9.98M | 18.79M | 21.90M | 11.44M | 10.17M | 18.76M | 24.92M | 11.89M | 9.97M | 21.22M | 25.27M | 11.68M | 9.85M | 19.79M | 22.44M | 11.07M | 9.78M | 19.52M | 28.25M | 14.05M | 13.36M | 23.26M | 29.53M | 17.26M | 14.11M | 33.28M | 38.03M | 13.66M | 12.47M | 24.42M | 32.66M | 14.46M | 13.10M | 27.29M | 36.46M | 17.26M | 14.32M | 30.26M |
|
Cost of Revenue
|
24.95M | 5.69M | 4.10M | 15.36M | 22.27M | 5.62M | 4.13M | 14.32M | 17.87M | 6.04M | 5.30M | 10.37M | 12.17M | 4.70M | 4.62M | 10.81M | 14.59M | 5.81M | 4.39M | 11.81M | 22.54M | 6.30M | 5.03M | 12.63M | 16.22M | 4.81M | 4.32M | 7.27M | 11.13M | 4.98M | -10.29M | 9.40M | 11.07M | 3.29M | 2.69M | 3.23M | 3.49M | 2.81M | 2.94M | 3.52M | 3.71M | 3.43M | 3.43M | 3.92M | 4.11M | 3.43M | 4.73M | 3.50M | 3.93M | 3.54M | 3.51M | 3.69M | 4.24M | 3.59M | 3.96M | 3.92M | 4.09M | 3.85M | 4.05M | 4.34M | 5.32M | 4.22M | 4.48M | 4.69M | 5.32M | 4.59M | 5.31M | 5.22M |
|
Gross Profit
|
9.33M | 5.02M | 4.63M | 7.79M | 9.37M | 4.71M | 4.57M | 8.23M | 9.20M | 5.06M | 4.77M | 8.13M | 9.12M | 4.98M | 4.71M | 7.94M | 9.59M | 5.23M | 4.85M | 8.20M | 10.16M | 5.72M | 5.25M | 8.62M | 10.21M | 5.96M | 5.41M | 8.74M | 10.65M | 6.31M | 5.87M | 9.39M | 10.83M | 6.63M | 5.95M | 9.07M | 11.01M | 9.08M | 7.03M | 17.69M | 21.56M | 8.26M | 6.43M | 15.87M | 18.33M | 7.65M | 5.05M | 16.01M | 24.32M | 10.51M | 9.85M | 19.57M | 25.29M | 13.67M | 10.15M | 29.36M | 33.94M | 9.81M | 8.42M | 20.08M | 27.34M | 10.24M | 8.63M | 22.60M | 31.14M | 12.68M | 9.01M | 25.04M |
|
Other Operating Expenses
|
| | | | | 4.25M | 4.32M | 4.61M | 4.70M | 4.33M | 4.32M | 4.72M | 4.66M | 4.44M | 4.32M | 4.99M | 4.77M | 4.58M | 4.47M | 4.93M | 5.04M | 4.78M | 4.90M | 5.11M | 5.33M | 5.01M | 4.75M | 5.24M | 5.20M | 4.86M | 32.55M | 5.41M | 5.24M | 10.11M | 8.88M | 15.11M | 19.64M | 10.05M | 9.26M | 17.95M | 19.07M | 10.05M | 9.36M | 14.70M | 15.44M | 9.74M | 10.68M | 13.94M | 21.15M | 12.51M | 12.80M | 17.88M | 22.09M | 15.62M | 13.66M | 27.74M | 28.44M | 11.86M | 11.72M | 17.77M | 24.03M | 12.90M | 12.86M | 19.96M | 26.06M | 16.07M | 14.80M | 23.71M |
|
Operating Expenses
|
| | | | | 4.25M | 4.32M | 4.61M | 4.70M | 4.33M | 4.32M | 4.72M | 4.66M | 4.44M | 4.32M | 4.99M | 4.77M | 4.58M | 4.47M | 4.93M | 5.04M | 4.78M | 4.90M | 5.11M | 5.33M | 5.01M | 4.75M | 5.24M | 5.20M | 4.86M | 32.55M | 5.41M | 5.24M | 10.11M | 8.88M | 15.11M | 19.64M | 10.05M | 9.26M | 17.95M | 19.07M | 10.05M | 9.36M | 14.70M | 15.44M | 9.74M | 10.68M | 13.94M | 21.15M | 12.51M | 12.80M | 17.88M | 22.09M | 15.62M | 13.66M | 27.74M | 28.44M | 11.86M | 11.72M | 17.77M | 24.03M | 12.90M | 12.86M | 19.96M | 26.06M | 16.07M | 14.80M | 23.71M |
|
Operating Income
|
4.71M | 0.66M | 0.83M | 3.39M | 4.88M | 0.46M | 0.25M | 3.62M | 4.51M | 0.73M | 0.45M | 3.41M | 4.46M | 0.53M | 0.39M | 2.95M | 4.81M | 0.65M | 0.39M | 3.27M | 5.12M | 0.94M | 0.35M | 3.51M | 4.88M | 0.96M | 0.66M | 3.50M | 5.44M | 1.45M | 0.82M | 3.98M | 5.59M | 1.33M | 0.77M | 3.64M | 5.28M | 1.84M | 0.71M | 3.26M | 6.20M | 1.64M | 0.49M | 5.08M | 7.00M | 1.34M | -0.90M | 5.58M | 7.10M | 1.54M | 0.56M | 5.38M | 7.44M | 1.64M | 0.45M | 5.54M | 9.59M | 1.80M | 0.74M | 6.65M | 8.63M | 1.56M | 0.24M | 7.33M | 10.40M | 1.20M | -0.48M | 6.55M |
|
EBIT
|
4.71M | 0.66M | 0.83M | 3.39M | 4.88M | 0.46M | 0.25M | 3.62M | 4.51M | 0.73M | 0.45M | 3.41M | 4.46M | 0.53M | 0.39M | 2.95M | 4.81M | 0.65M | 0.39M | 3.27M | 5.12M | 0.94M | 0.35M | 3.51M | 4.88M | 0.96M | 0.66M | 3.50M | 5.44M | 1.45M | 0.82M | 3.98M | 5.59M | 1.33M | 0.77M | 3.64M | 5.28M | 1.84M | 0.71M | 3.26M | 6.20M | 1.64M | 0.49M | 5.08M | 7.00M | 1.34M | -0.90M | 5.58M | 7.10M | 1.54M | 0.56M | 5.38M | 7.44M | 1.64M | 0.45M | 5.54M | 9.59M | 1.80M | 0.74M | 6.65M | 8.63M | 1.56M | 0.24M | 7.33M | 10.40M | 1.20M | -0.48M | 6.55M |
|
Other Non Operating Income
|
0.02M | 0.01M | -0.14M | 0.02M | 0.02M | 0.02M | -0.07M | 0.02M | 0.01M | 0.02M | -0.03M | 0.01M | 0.01M | 0.02M | -0.05M | 0.02M | -575.00 | -0.01M | -0.06M | -0.03M | -0.05M | -0.02M | -0.11M | -0.01M | -0.01M | -0.02M | -0.19M | -0.00M | -0.03M | -0.04M | -0.18M | -0.00M | -0.01M | -0.01M | -0.64M | 0.01M | 0.04M | 0.04M | 0.15M | 0.13M | 0.12M | -0.01M | 0.11M | 0.16M | 0.32M | 0.05M | 0.11M | 0.33M | 0.29M | 0.13M | 0.16M | 0.32M | 0.34M | 0.22M | 0.57M | 0.07M | 0.12M | 0.01M | 0.44M | 0.12M | 0.09M | -0.07M | 0.89M | 0.47M | 0.46M | 0.24M | 1.05M | 0.50M |
|
Non Operating Income
|
| | | | | 0.02M | -0.07M | 0.02M | 0.01M | 0.02M | -0.03M | 0.01M | 0.01M | 0.02M | -0.05M | 0.02M | -575.00 | -0.01M | -0.06M | -0.03M | -0.05M | -0.02M | -0.11M | -0.01M | -0.01M | -0.02M | -0.19M | -0.00M | -0.03M | -0.04M | -0.18M | -0.00M | -0.01M | -0.01M | -0.64M | 0.01M | 0.04M | 0.04M | 0.15M | 0.13M | 0.12M | -0.01M | 0.11M | 0.16M | 0.32M | 0.05M | 0.11M | 0.33M | 0.29M | 0.13M | 0.16M | 0.32M | 0.34M | 0.22M | 0.57M | 0.07M | 0.12M | 0.01M | 0.44M | 0.12M | 0.09M | -0.07M | 0.89M | 0.47M | 0.46M | 0.24M | 1.05M | 0.50M |
|
EBT
|
4.26M | 0.22M | 0.23M | 2.95M | 4.44M | 0.02M | -0.27M | 3.17M | 4.06M | 0.30M | -0.04M | 2.96M | 4.00M | 0.09M | -0.12M | 2.51M | 4.36M | 0.18M | -0.14M | 2.78M | 4.62M | 0.46M | -0.22M | 3.11M | 4.49M | 0.58M | 0.09M | 3.11M | 5.03M | 1.06M | 0.27M | 3.60M | 5.20M | 0.96M | 0.27M | 3.20M | 4.88M | 1.53M | 0.59M | 3.14M | 6.13M | 1.48M | 0.60M | 5.25M | 7.47M | 1.61M | -0.45M | 6.25M | 6.38M | 0.81M | -0.12M | 4.67M | -33.14M | 0.76M | -15.43M | 4.25M | 8.32M | 0.90M | 1.32M | 6.60M | 8.38M | 0.20M | 0.27M | 6.88M | 10.03M | 0.70M | -0.24M | 6.21M |
|
Tax Provisions
|
1.62M | 0.08M | 0.09M | 1.12M | 1.69M | 0.01M | -0.12M | 1.21M | 1.54M | 0.11M | -0.02M | 1.12M | 1.52M | 0.04M | -0.05M | 0.95M | 1.66M | 0.07M | -0.04M | 1.06M | 1.77M | 0.18M | -0.07M | 1.19M | 1.71M | 0.22M | 0.05M | 1.18M | 1.92M | 0.43M | 0.13M | 1.37M | 1.98M | 0.34M | 0.11M | 1.14M | 1.41M | 0.45M | -0.10M | 0.70M | 1.46M | 0.34M | 0.14M | 1.24M | 1.79M | 0.40M | -0.12M | 1.53M | 1.61M | 0.20M | -0.12M | 1.08M | -8.64M | 0.17M | -4.02M | 0.99M | 1.98M | 0.21M | 0.40M | 1.58M | 1.94M | 0.05M | 0.25M | 1.61M | 2.36M | 0.16M | -0.03M | 1.33M |
|
Profit After Tax
|
2.64M | 0.14M | 0.14M | 1.83M | 2.75M | 0.01M | -0.15M | 1.97M | 2.52M | 0.18M | -0.02M | 1.83M | 2.48M | 0.05M | -0.07M | 1.55M | 2.70M | 0.11M | -0.10M | 1.72M | 2.85M | 0.28M | -0.14M | 1.92M | 2.78M | 0.35M | 0.04M | 1.92M | 3.11M | 0.63M | 0.15M | 2.23M | 3.23M | 0.62M | 0.16M | 2.06M | 3.47M | 1.09M | 0.68M | 2.43M | 4.67M | 1.14M | 0.46M | 4.01M | 5.68M | 1.21M | -0.33M | 4.72M | 4.77M | 0.61M | 481.00 | 3.58M | -24.49M | 0.59M | -11.42M | 3.26M | 6.34M | 0.69M | 1.01M | 5.02M | 6.44M | 0.16M | 0.14M | 5.27M | 7.68M | 0.54M | -0.20M | 4.88M |
|
Equity Income
|
0.02M | 0.02M | | 0.07M | | 0.07M | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.04M | 0.06M | 0.08M | 0.09M | 0.11M | 0.13M | 0.15M | 0.19M | 0.25M | 0.35M | 0.56M | 0.70M | 0.78M | 0.98M | 1.09M | 1.19M | 1.21M | 1.33M | 1.36M | -0.00M | 0.13M | 0.18M | 0.07M | -445.00 | 235.00 | 0.00M | 0.00M | 0.00M | 0.52M | 1.56M | 1.47M | 1.23M | 0.28M | 0.87M | 0.85M | 0.80M | 0.77M | 0.81M | 0.83M |
|
Income from Continuing Operations
|
2.64M | 0.14M | 0.14M | 1.83M | 2.75M | 0.01M | -0.15M | 1.97M | 2.52M | 0.18M | -0.02M | 1.83M | 2.48M | 0.05M | -0.07M | 1.55M | 2.70M | 0.11M | -0.10M | 1.72M | 2.85M | 0.28M | -0.14M | 1.92M | 2.78M | 0.35M | 0.04M | 1.92M | 3.11M | 0.63M | 0.15M | 2.23M | 3.23M | 0.62M | 0.16M | 2.06M | 3.47M | 1.09M | 0.68M | 2.43M | 4.67M | 1.14M | 0.46M | 4.01M | 5.68M | 1.21M | -0.33M | 4.72M | 4.77M | 0.61M | 481.00 | 3.58M | -24.49M | 0.59M | -11.42M | 3.26M | 6.34M | 0.69M | 0.92M | 5.02M | 6.44M | 0.16M | 0.02M | 5.27M | 7.68M | 0.54M | -0.20M | 4.88M |
|
Consolidated Net Income
|
2.64M | 0.14M | 0.14M | 1.83M | 2.75M | 0.01M | -0.15M | 1.97M | 2.52M | 0.18M | -0.02M | 1.83M | 2.48M | 0.05M | -0.07M | 1.55M | 2.70M | 0.11M | -0.10M | 1.72M | 2.85M | 0.28M | -0.14M | 1.92M | 2.78M | 0.35M | 0.04M | 1.92M | 3.11M | 0.63M | 0.15M | 2.23M | 3.23M | 0.62M | 0.16M | 2.06M | 3.47M | 1.09M | 0.68M | 2.43M | 4.67M | 1.14M | 0.46M | 4.01M | 5.68M | 1.21M | -0.33M | 4.72M | 4.77M | 0.61M | 481.00 | 3.58M | -24.49M | 0.59M | -11.42M | 3.26M | 6.34M | 0.69M | 0.92M | 5.02M | 6.44M | 0.16M | 0.02M | 5.27M | 7.68M | 0.54M | -0.20M | 4.88M |
|
Income towards Parent Company
|
2.64M | 0.14M | 0.14M | 1.83M | 2.75M | 0.01M | -0.15M | 1.97M | 2.52M | 0.18M | -0.02M | 1.83M | 2.48M | 0.05M | -0.07M | 1.55M | 2.70M | 0.11M | -0.10M | 1.72M | 2.85M | 0.28M | -0.14M | 1.92M | 2.78M | 0.35M | 0.04M | 1.92M | 3.11M | 0.63M | 0.15M | 2.23M | 3.23M | 0.62M | 0.16M | 2.06M | 3.47M | 1.09M | 0.68M | 2.43M | 4.67M | 1.14M | 0.46M | 4.01M | 5.68M | 1.21M | -0.33M | 4.72M | 4.77M | 0.61M | 481.00 | 3.58M | -24.49M | 0.59M | -11.42M | 3.26M | 6.34M | 0.69M | 0.92M | 5.02M | 6.44M | 0.16M | 0.02M | 5.27M | 7.68M | 0.54M | -0.20M | 4.88M |
|
Net Income towards Common Stockholders
|
2.64M | 0.14M | 0.14M | 1.83M | 2.75M | 0.01M | -0.15M | 1.97M | 2.52M | 0.18M | -0.02M | 1.83M | 2.48M | 0.05M | -0.07M | 1.55M | 2.70M | 0.11M | -0.10M | 1.72M | 2.85M | 0.28M | -0.14M | 1.92M | 2.78M | 0.35M | 0.04M | 1.92M | 3.11M | 0.63M | 0.15M | 2.23M | 3.23M | 0.62M | 0.16M | 2.06M | 3.47M | 1.09M | 0.68M | 2.43M | 4.67M | 1.14M | 0.46M | 4.01M | 5.68M | 1.21M | -0.33M | 4.72M | 4.77M | 0.61M | 481.00 | 3.58M | -24.49M | 0.59M | -11.42M | 3.26M | 6.34M | 0.69M | 0.92M | 5.02M | 6.44M | 0.16M | 0.02M | 5.27M | 7.68M | 0.54M | -0.20M | 4.88M |
|
EPS (Basic)
|
1.19 | 0.06 | 0.06 | 0.82 | 1.22 | 0.01 | -0.03 | 0.43 | 0.55 | 0.04 | 0.00 | 0.40 | 0.54 | 0.01 | -0.02 | 0.33 | 0.57 | 0.02 | -0.02 | 0.37 | 0.60 | 0.06 | -0.03 | 0.41 | 0.59 | 0.08 | 0.01 | 0.27 | 0.44 | 0.09 | 0.02 | 0.31 | 0.45 | 0.09 | 0.02 | 0.28 | 0.47 | 0.14 | 0.09 | 0.30 | 0.58 | 0.14 | 0.06 | 0.50 | 0.70 | 0.15 | -0.04 | 0.58 | 0.58 | 0.07 | | 0.43 | -2.89 | 0.06 | -1.16 | 0.33 | 0.64 | 0.07 | 0.10 | 0.50 | 0.63 | 0.02 | 0.01 | 0.51 | 0.74 | 0.05 | -0.02 | 0.48 |
|
EPS (Weighted Average and Diluted)
|
1.19 | 0.06 | 0.06 | 0.81 | 1.22 | 0.01 | -0.03 | 0.43 | 0.55 | 0.04 | 0.00 | 0.40 | 0.53 | 0.01 | -0.02 | 0.33 | 0.57 | 0.02 | -0.02 | 0.37 | 0.60 | 0.06 | -0.03 | 0.41 | 0.59 | 0.07 | 0.01 | 0.27 | 0.44 | 0.09 | 0.02 | 0.31 | 0.45 | 0.08 | 0.02 | 0.28 | 0.47 | 0.14 | 0.09 | 0.30 | 0.58 | 0.14 | 0.06 | 0.49 | 0.70 | 0.15 | -0.04 | 0.58 | 0.58 | 0.07 | | 0.43 | -2.89 | 0.06 | -1.16 | 0.33 | 0.64 | 0.07 | 0.10 | 0.50 | 0.63 | 0.02 | 0.01 | 0.51 | 0.74 | 0.05 | -0.02 | 0.47 |
|
Shares Outstanding (Weighted Average)
|
| | 2.22M | | | | 4.51M | | | | 4.59M | | | | 4.65M | | | | 4.70M | | | | 4.72M | | | | 7.09M | | | | 7.15M | | | | 7.22M | | | | 7.65M | | | | 8.04M | | | | 8.13M | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | 2.23M | | | | 4.53M | | | | 4.60M | | | | 4.65M | | | | 4.70M | | | | 4.72M | | | | 7.10M | | | | 7.16M | | | | 7.26M | | | | 7.70M | | | | 8.08M | | | | 8.15M | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
2.82M | 0.84M | -0.79M | 2.13M | 2.61M | -0.42M | -0.86M | 2.47M | 2.73M | 0.01M | -0.72M | 1.96M | 2.61M | 0.10M | 0.39M | 2.95M | 4.81M | 0.65M | 0.39M | 3.27M | 5.12M | 0.94M | 0.35M | 3.51M | 4.88M | 0.96M | 0.66M | 3.50M | 5.44M | 1.45M | 0.82M | 3.98M | 5.59M | 1.33M | 0.77M | 3.64M | 5.28M | 1.84M | 0.71M | 3.26M | 6.20M | 1.64M | 0.49M | 5.08M | 7.00M | 1.34M | -0.90M | 5.58M | 7.10M | 1.54M | 0.56M | 5.38M | 7.44M | 1.64M | 0.45M | 5.54M | 9.59M | 1.80M | 0.74M | 6.65M | 8.63M | 1.56M | 0.24M | 7.33M | 10.40M | 1.20M | -0.48M | 6.55M |
|
Interest Expenses
|
0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.45M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.45M | 0.40M | 0.39M | 0.36M | 0.37M | 0.41M | 0.42M | 0.40M | 0.42M | 0.46M | 0.47M | 0.47M | 0.52M | 0.61M | 0.63M | 0.58M | 0.63M | 0.82M | 0.89M | 0.93M | 0.98M | 1.09M | 1.04M | 0.99M | 0.99M | 1.02M | 1.01M | 1.00M | 1.02M | 1.10M | 1.10M | 1.10M | 1.19M | 1.37M | 1.40M | 1.42M | 1.43M | 1.64M | 1.57M | 1.57M | 1.73M | 1.78M | 1.63M | 1.51M | 1.62M | 1.67M |
|
Tax Rate
|
38.00% | 36.63% | 39.87% | 37.97% | 37.98% | 30.07% | 44.44% | 37.96% | 38.01% | 38.10% | 44.60% | 38.01% | 37.99% | 42.66% | 38.56% | 38.02% | 38.07% | 38.16% | 26.24% | 38.10% | 38.38% | 38.69% | 33.35% | 38.15% | 38.06% | 38.40% | 60.26% | 38.12% | 38.19% | 40.76% | 46.77% | 38.07% | 38.01% | 35.80% | 41.24% | 35.54% | 28.92% | 29.11% | -16.62% | 22.39% | 23.82% | 23.20% | 24.00% | 23.66% | 23.94% | 24.94% | 27.42% | 24.41% | 25.22% | 24.23% | 100.39% | 23.21% | 26.08% | 21.97% | 26.03% | 23.40% | 23.78% | 23.78% | 30.17% | 23.99% | 23.13% | 23.10% | 92.88% | 23.36% | 23.50% | 23.07% | 14.32% | 21.39% |