|
Revenue
|
25.98M | 27.30M | 25.97M | 26.90M | 27.50M | 30.73M | 27.24M | 28.51M | 29.34M | 30.60M | 31.04M | 30.98M | 30.85M | 44.18M | 45.47M | 41.03M | 53.23M | 52.29M | 49.70M | 46.35M | 54.12M | 56.66M | 53.19M | 57.97M | 64.66M | 65.28M | 64.69M | 60.99M | 65.60M | 67.77M | 72.45M | 73.09M | 82.39M | 95.87M | 95.00M | 86.55M | 92.27M | 89.47M | 108.41M | 94.25M | 159.36M | 127.74M | 145.36M | 140.85M | 130.79M | 123.33M | 142.03M | 143.58M | 147.93M | 138.70M | 148.61M | 130.77M | 129.16M | 136.13M | 147.24M | 138.84M | 131.74M | 149.69M | 145.41M | 137.10M | 144.04M | 138.47M |
|
Cost of Revenue
|
17.05M | 17.36M | 16.76M | 17.05M | 17.58M | 19.54M | 17.95M | 19.05M | 19.67M | 20.57M | 20.44M | 19.67M | 19.68M | 29.14M | 30.45M | 26.97M | 34.22M | 33.86M | 32.46M | 30.55M | 35.59M | 37.44M | 35.31M | 37.95M | 42.90M | 42.14M | 42.63M | 38.77M | 42.23M | 42.98M | 46.48M | 48.21M | 53.11M | 62.07M | 61.26M | 56.28M | 59.93M | 58.02M | 73.55M | 60.79M | 103.42M | 80.28M | 93.43M | 91.80M | 83.63M | 77.51M | 98.03M | 93.80M | 99.80M | 88.07M | 103.81M | 83.67M | 81.57M | 82.93M | 91.60M | 83.53M | 80.98M | 89.14M | 91.45M | 86.66M | 88.72M | 85.39M |
|
Gross Profit
|
8.93M | 9.94M | 9.21M | 9.85M | 9.93M | 11.20M | 9.28M | 9.46M | 9.66M | 10.03M | 10.61M | 11.31M | 11.18M | 15.04M | 15.03M | 14.06M | 19.01M | 18.43M | 17.24M | 15.80M | 18.53M | 19.22M | 17.88M | 20.02M | 21.76M | 23.14M | 22.06M | 22.21M | 23.37M | 24.79M | 25.98M | 24.88M | 29.28M | 33.80M | 33.74M | 30.27M | 32.34M | 31.45M | 34.87M | 33.45M | 55.94M | 47.45M | 51.92M | 49.04M | 47.16M | 45.81M | 44.00M | 49.78M | 48.13M | 50.64M | 44.81M | 47.11M | 47.60M | 53.20M | 55.65M | 55.32M | 50.76M | 60.55M | 53.96M | 50.44M | 55.33M | 53.08M |
|
Selling, General & Administrative
|
8.12M | 7.95M | 7.78M | 8.91M | 8.49M | 8.59M | 8.66M | 8.91M | 8.09M | 8.33M | 8.55M | 9.56M | 9.10M | 12.82M | 12.40M | 12.08M | 13.03M | 13.12M | 12.49M | 12.44M | 13.01M | 13.51M | 13.06M | 16.46M | 16.96M | 16.96M | 14.74M | 17.43M | 16.99M | 17.39M | 18.78M | 21.18M | 23.33M | 25.48M | 26.72M | 25.86M | 26.89M | 25.26M | 29.27M | 27.49M | 36.30M | 34.92M | 37.81M | 35.11M | 33.91M | 35.06M | 37.98M | 42.21M | 45.97M | 43.81M | 44.32M | 43.38M | 43.38M | 47.25M | 50.05M | 48.94M | 48.56M | 52.40M | 50.02M | 50.10M | 52.24M | 48.51M |
|
Other Operating Expenses
|
17.05M | 17.37M | 16.77M | 17.05M | 17.58M | 19.54M | 17.96M | 19.06M | 19.68M | 20.57M | 21.67M | 19.68M | 19.68M | 29.24M | 30.53M | 27.07M | 34.34M | 34.00M | 32.59M | -0.62M | 2.04M | -2.76M | 0.94M | 0.90M | 0.12M | 42.31M | -3.42M | 1.02M | | | 0.03M | 2.00M | 1.30M | | -2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
25.17M | 25.32M | 24.54M | 25.96M | 26.07M | 28.13M | 26.62M | 27.97M | 27.77M | 28.91M | 30.22M | 29.24M | 28.79M | 42.06M | 42.93M | 39.15M | 47.36M | 47.12M | 45.09M | 43.12M | 48.72M | 51.08M | 48.49M | 54.56M | 60.05M | 59.28M | 58.82M | 17.43M | 16.99M | 17.39M | 18.78M | 21.18M | 23.33M | 25.48M | 26.72M | 25.86M | 26.89M | 25.26M | 29.27M | 27.49M | 36.30M | 34.92M | 37.81M | 35.11M | 33.91M | 35.06M | 37.98M | 42.21M | 45.97M | 43.81M | 44.32M | 43.38M | 43.38M | 47.25M | 50.05M | 48.94M | 48.56M | 52.40M | 50.02M | 50.10M | 52.24M | 48.51M |
|
Operating Income
|
-16.24M | -15.38M | -15.34M | -16.11M | -16.14M | -16.93M | -17.34M | -18.51M | -18.11M | -18.88M | -19.61M | -17.92M | -17.61M | -27.02M | -27.90M | -25.09M | -28.36M | -28.69M | -27.84M | -27.33M | -30.19M | -31.86M | -30.61M | -34.54M | -38.28M | -36.14M | -36.76M | 4.79M | 6.38M | 7.40M | 7.19M | 3.69M | 5.95M | 8.32M | 7.03M | 4.41M | 5.46M | 6.19M | 5.59M | 5.96M | 19.64M | 12.54M | 14.11M | 13.93M | 13.25M | 10.76M | 6.01M | 7.57M | 2.16M | 6.82M | 0.49M | 3.73M | 4.21M | 5.95M | 5.59M | 6.38M | 2.19M | 8.14M | 3.94M | 0.34M | 3.09M | 4.57M |
|
EBIT
|
-16.24M | -15.38M | -15.34M | -16.11M | -16.14M | -16.93M | -17.34M | -18.51M | -18.11M | -18.88M | -19.61M | -17.92M | -17.61M | -27.02M | -27.90M | -25.09M | -28.36M | -28.69M | -27.84M | -27.33M | -30.19M | -31.86M | -30.61M | -34.54M | -38.28M | -36.14M | -36.76M | 4.79M | 6.38M | 7.40M | 7.19M | 3.69M | 5.95M | 8.32M | 7.03M | 4.41M | 5.46M | 6.19M | 5.59M | 5.96M | 19.64M | 12.54M | 14.11M | 13.93M | 13.25M | 10.76M | 6.01M | 7.57M | 2.16M | 6.82M | 0.49M | 3.73M | 4.21M | 5.95M | 5.59M | 6.38M | 2.19M | 8.14M | 3.94M | 0.34M | 3.09M | 4.57M |
|
EBT
|
0.81M | 1.98M | 1.42M | 0.94M | 1.43M | 2.60M | 0.61M | 0.54M | 1.57M | 1.69M | 0.82M | 1.75M | 2.07M | 2.13M | 2.54M | 1.88M | 5.87M | 5.17M | 4.62M | 3.22M | 5.39M | 5.58M | 4.70M | 3.41M | 4.62M | 6.01M | 5.87M | 5.41M | 5.70M | 6.84M | 6.83M | 3.32M | 5.10M | 7.28M | 5.70M | 2.98M | 3.65M | 4.63M | 4.03M | 4.62M | 18.87M | 12.08M | 15.88M | 13.23M | 5.54M | 9.98M | 4.39M | 6.74M | -28.99M | -16.96M | -20.20M | 0.94M | 1.38M | 3.27M | 10.76M | 4.59M | 0.65M | 6.57M | 4.95M | -0.91M | 1.84M | 3.19M |
|
Tax Provisions
|
0.30M | 0.61M | 0.48M | 0.34M | 0.50M | 0.72M | 0.21M | 0.21M | 0.59M | 0.45M | 0.47M | 0.52M | 0.63M | 0.62M | 1.12M | 0.66M | 1.96M | 1.80M | 1.76M | 1.18M | 1.77M | 1.55M | 2.55M | 0.97M | 1.31M | 1.56M | 2.44M | 1.57M | 1.36M | 1.88M | 5.00M | 0.87M | 1.28M | 1.16M | 1.74M | 0.60M | 0.90M | 0.71M | 2.42M | 1.30M | 3.70M | 2.14M | 8.34M | 2.80M | -0.84M | 1.80M | 3.15M | 1.51M | -2.31M | -4.24M | 11.34M | 0.10M | 0.16M | 0.20M | 2.23M | 0.70M | 0.10M | 1.20M | 1.97M | -0.15M | 0.30M | 0.44M |
|
Profit After Tax
|
0.51M | 1.37M | 0.94M | 0.60M | 0.93M | 1.88M | 0.72M | 0.33M | 0.98M | 1.24M | 0.48M | 1.23M | 1.44M | 1.51M | 1.68M | 1.22M | 3.91M | 3.37M | 2.86M | 2.04M | 3.62M | 4.03M | 3.37M | 2.44M | 3.31M | 4.45M | 4.44M | 3.83M | 4.34M | 4.96M | 1.88M | 2.45M | 3.82M | 6.12M | 4.59M | 2.38M | 2.78M | 3.92M | 2.99M | 3.37M | 15.17M | 9.94M | 12.54M | 10.48M | 6.38M | 8.20M | 4.39M | 5.23M | -26.68M | -12.72M | 2.19M | 0.89M | 1.21M | 3.11M | 3.56M | 3.91M | 0.60M | 5.40M | 2.09M | -0.76M | 1.55M | 2.74M |
|
Income from Continuing Operations
|
0.51M | 1.37M | 0.94M | 0.60M | 0.93M | 1.88M | 0.41M | 0.33M | 0.98M | 1.24M | 0.35M | 1.23M | 1.44M | 1.51M | 1.43M | 1.22M | 3.91M | 3.37M | 2.86M | 2.04M | 3.62M | 4.03M | 2.15M | 2.44M | 3.31M | 4.45M | 3.43M | 3.83M | 4.34M | 4.96M | 1.83M | 2.45M | 3.82M | 6.12M | 3.96M | 2.38M | 2.75M | 3.92M | 1.60M | 3.32M | 15.17M | 9.94M | 7.54M | 10.43M | 6.38M | 8.18M | 1.24M | 5.23M | -26.68M | -12.72M | -31.54M | 0.84M | 1.21M | 3.07M | 8.53M | 3.89M | 0.55M | 5.37M | 2.97M | -0.76M | 1.54M | 2.74M |
|
Consolidated Net Income
|
0.51M | 1.37M | 0.94M | 0.60M | 0.93M | 1.88M | 0.41M | 0.33M | 0.98M | 1.24M | 0.35M | 1.23M | 1.44M | 1.51M | 1.43M | 1.22M | 3.91M | 3.37M | 2.86M | 2.04M | 3.62M | 4.03M | 2.15M | 2.44M | 3.31M | 4.45M | 3.43M | 3.83M | 4.34M | 4.96M | 1.83M | 2.45M | 3.82M | 6.12M | 3.96M | 2.38M | 2.75M | 3.92M | 1.60M | 3.32M | 15.17M | 9.94M | 7.54M | 10.43M | 6.38M | 8.18M | 1.24M | 5.23M | -26.68M | -12.72M | -31.54M | 0.84M | 1.21M | 3.07M | 8.53M | 3.89M | 0.55M | 5.37M | 2.97M | -0.76M | 1.54M | 2.74M |
|
Income towards Parent Company
|
0.51M | 1.37M | 0.94M | 0.60M | 0.93M | 1.88M | 0.41M | 0.33M | 0.98M | 1.24M | 0.35M | 1.23M | 1.44M | 1.51M | 1.43M | 1.22M | 3.91M | 3.37M | 2.86M | 2.04M | 3.62M | 4.03M | 2.15M | 2.44M | 3.31M | 4.45M | 3.43M | 3.83M | 4.34M | 4.96M | 1.83M | 2.45M | 3.82M | 6.12M | 3.96M | 2.38M | 2.75M | 3.92M | 1.60M | 3.32M | 15.17M | 9.94M | 7.54M | 10.43M | 6.38M | 8.18M | 1.24M | 5.23M | -26.68M | -12.72M | -31.54M | 0.84M | 1.21M | 3.07M | 8.53M | 3.89M | 0.55M | 5.37M | 2.97M | -0.76M | 1.54M | 2.74M |
|
Net Income towards Common Stockholders
|
0.51M | 1.37M | 0.94M | 0.60M | 0.93M | 1.88M | 0.41M | 0.33M | 0.98M | 1.24M | 0.35M | 1.23M | 1.44M | 1.51M | 1.43M | 1.22M | 3.91M | 3.37M | 2.86M | 2.04M | 3.62M | 4.03M | 2.15M | 2.44M | 3.31M | 4.45M | 3.43M | 3.83M | 4.34M | 4.96M | 1.83M | 2.45M | 3.82M | 6.12M | 3.96M | 2.38M | 2.75M | 3.92M | 1.60M | 3.32M | 15.17M | 9.94M | 7.54M | 10.43M | 6.38M | 8.18M | 1.24M | 5.23M | -26.68M | -12.72M | -31.54M | 0.84M | 1.21M | 3.07M | 8.53M | 3.89M | 0.55M | 5.37M | 2.97M | -0.76M | 1.54M | 2.74M |
|
EPS (Basic)
|
0.08 | 0.23 | 0.15 | 0.10 | 0.16 | 0.31 | 0.12 | 0.05 | 0.16 | 0.20 | 0.08 | 0.20 | 0.23 | 0.24 | 0.13 | 0.09 | 0.30 | 0.25 | 0.21 | 0.15 | 0.26 | 0.29 | 0.24 | 0.18 | 0.23 | 0.31 | 0.31 | 0.26 | 0.29 | 0.33 | 0.12 | 0.17 | 0.26 | 0.41 | 0.31 | 0.16 | 0.19 | 0.26 | 0.20 | 0.22 | 1.01 | 0.66 | 0.83 | 0.69 | 0.41 | 0.53 | 0.28 | 0.33 | -1.70 | -0.80 | 0.14 | 0.06 | 0.08 | 0.19 | 0.22 | 0.24 | 0.04 | 0.34 | 0.13 | -0.05 | 0.10 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.23 | 0.16 | 0.10 | 0.15 | 0.31 | 0.12 | 0.05 | 0.16 | 0.20 | 0.08 | 0.20 | 0.23 | 0.24 | 0.13 | 0.09 | 0.29 | 0.24 | 0.20 | 0.14 | 0.25 | 0.28 | 0.23 | 0.17 | 0.22 | 0.30 | 0.30 | 0.27 | 0.30 | 0.34 | 0.13 | 0.16 | 0.25 | 0.39 | 0.30 | 0.16 | 0.18 | 0.26 | 0.20 | 0.22 | 1.00 | 0.63 | 0.80 | 0.66 | 0.40 | 0.51 | 0.27 | 0.32 | -1.70 | -0.80 | 0.14 | 0.06 | 0.08 | 0.19 | 0.22 | 0.24 | 0.04 | 0.33 | 0.13 | -0.05 | 0.10 | 0.18 |
|
Shares Outstanding (Weighted Average)
|
11.80M | 11.80M | 11.85M | 11.96M | 11.99M | 11.99M | 11.97M | 12.03M | 12.14M | 12.12M | 12.24M | 12.24M | 12.25M | 12.71M | 12.71M | 13.17M | 13.19M | 13.28M | 13.45M | 13.59M | 13.67M | 13.80M | 13.98M | 13.98M | 14.33M | 14.41M | 14.44M | 14.56M | 14.66M | 14.86M | 14.86M | 15.13M | 15.16M | 15.31M | 15.34M | 15.34M | 15.24M | 15.26M | 15.26M | 15.33M | 15.31M | 15.32M | 15.54M | 15.54M | 15.61M | 15.93M | 15.97M | 16.10M | 16.17M | 16.32M | 16.50M | 16.50M | 16.50M | 16.50M | 16.51M | 16.71M | 16.75M | 16.77M | 16.48M | 15.98M | 15.98M | 15.97M |
|
Shares Outstanding (Diluted Average)
|
5.96M | 5.96M | | 6.07M | 6.09M | 6.08M | | 6.14M | | | | | | | | | | | | | | | | 14.67M | 14.96M | 14.98M | 14.98M | 14.93M | 15.04M | 15.23M | 15.12M | 15.46M | 15.56M | 15.50M | 15.47M | 15.26M | 15.29M | 15.27M | 15.27M | 15.20M | 15.19M | 15.71M | 15.51M | 15.99M | 16.09M | 16.10M | 16.09M | 16.17M | 15.73M | 15.81M | 15.76M | | | | | | | | | | | |
|
EBITDA
|
-16.24M | -15.38M | -15.34M | 0.68M | 1.01M | 1.96M | -2.36M | 0.49M | 1.14M | 1.40M | -1.06M | 1.42M | 3.78M | 1.68M | 3.72M | 1.26M | 3.91M | 3.51M | -0.06M | 2.15M | 3.98M | 4.16M | 2.21M | 2.88M | 3.71M | 4.46M | 3.94M | 3.93M | 4.57M | 5.30M | 0.11M | 2.86M | 3.60M | 6.16M | 3.66M | 2.59M | 3.33M | 4.05M | 2.60M | 2.47M | 15.39M | 10.09M | 8.36M | 10.54M | 13.03M | 7.90M | 3.96M | 6.41M | -27.12M | -12.96M | 4.91M | 1.24M | 1.53M | 2.73M | 4.00M | 3.45M | -0.63M | 5.96M | 0.15M | 0.26M | 2.65M | 2.70M |
|
Interest Expenses
|
0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.09M | 0.10M | 0.11M | 0.14M | 0.13M | 0.14M | 0.13M | 0.13M | 0.12M | 0.15M | 0.19M | 0.17M | 0.18M | 0.18M | 0.20M | 0.21M | 0.21M | 0.28M | 0.76M | 0.94M | 1.23M | 1.17M | 1.26M | 1.08M | 0.89M | 1.06M | 0.43M | 0.24M | 0.27M | 0.28M | 0.33M | 0.32M | 0.29M | 0.30M | 0.58M | 1.79M | 2.22M | 2.57M | 2.62M | 2.46M | 2.06M | 1.79M | 1.54M | 1.57M | 1.46M | 1.25M | 1.25M | 1.38M |
|
Tax Rate
|
37.12% | 30.78% | 33.72% | 36.21% | 34.92% | 27.69% | 33.66% | 39.11% | 37.65% | 26.60% | 57.09% | 29.73% | 30.46% | 29.14% | 43.97% | 35.14% | 33.41% | 34.83% | 38.13% | 36.61% | 32.81% | 27.77% | 54.19% | 28.39% | 28.32% | 25.96% | 41.52% | 29.05% | 23.86% | 27.48% | 73.16% | 26.20% | 25.11% | 15.93% | 30.46% | 20.16% | 24.64% | 15.31% | 60.20% | 28.16% | 19.60% | 17.71% | 52.51% | 21.17% | | 18.04% | 71.71% | 22.40% | 7.97% | 25.01% | | 10.58% | 11.85% | 6.11% | 20.75% | 15.24% | 15.38% | 18.26% | 39.86% | 16.34% | 16.34% | 13.90% |