|
Revenue
|
15.17M | 13.48M | 14.71M | 14.19M | 13.13M | 15.61M | 15.67M | 18.74M | 16.42M | 15.94M | 17.56M | 23.60M | 21.05M | 24.34M | 25.36M | 29.57M | 24.99M | 27.41M | 27.75M | 31.81M | 28.04M | 30.92M | 31.01M | 32.05M | 29.27M | 29.47M | 28.27M | 32.28M | 26.61M | 29.73M | 33.44M | 44.54M | 39.89M | 42.72M | 48.75M | 74.24M | 54.58M | 59.22M | 58.39M | 57.00M | 57.16M | 68.22M | 66.44M | 61.05M | 61.35M | 50.94M | 58.87M | 59.36M | 61.10M | 67.18M | 67.42M | 60.02M | 58.99M | 67.80M | 69.83M | 64.64M | 64.38M | 45.92M | 48.71M | -9.78M | 49.40M | 43.40M | 37.79M | 33.04M | 34.04M | 38.63M | 41.42M |
|
Cost of Revenue
|
11.07M | 9.31M | 10.37M | 9.24M | 8.86M | 10.40M | 10.73M | 12.21M | 11.19M | 10.99M | 12.52M | 16.34M | 15.28M | 17.64M | 19.04M | 21.61M | 19.18M | 20.84M | 21.23M | 23.11M | 21.81M | 23.23M | 23.70M | 22.94M | 22.35M | 22.30M | 21.55M | 23.81M | 20.44M | 22.70M | 26.16M | 35.47M | 31.84M | 33.77M | 39.96M | | 44.85M | 48.76M | 46.55M | 44.75M | 46.52M | 54.16M | 53.93M | 49.01M | 49.56M | 41.07M | 46.85M | 47.85M | 46.97M | 53.19M | 52.70M | 47.93M | 45.02M | 52.33M | 54.46M | 49.65M | 48.74M | 34.03M | 36.45M | -13.99M | 39.68M | 34.44M | 29.35M | 26.56M | 26.77M | 29.57M | 33.73M |
|
Gross Profit
|
4.10M | 4.17M | 4.33M | 4.95M | 4.27M | 5.21M | 4.94M | 6.56M | 5.23M | 4.96M | 5.05M | 7.25M | 5.77M | 6.71M | 6.32M | 7.95M | 5.81M | 6.57M | 6.53M | 8.70M | 6.23M | 7.70M | 7.31M | 9.11M | 6.91M | 7.17M | 6.71M | 8.47M | 6.17M | 7.03M | 7.28M | 9.07M | 8.05M | 8.96M | 8.79M | | 9.73M | 10.46M | 11.84M | 12.25M | 10.63M | 14.06M | 12.51M | 12.04M | 11.79M | 9.87M | 12.02M | 11.51M | 12.26M | 12.01M | 12.61M | 10.65M | 11.83M | 12.95M | 12.84M | 13.39M | 14.14M | 10.20M | 10.64M | 3.83M | 9.71M | 8.96M | 8.44M | 6.49M | 7.28M | 9.06M | 7.69M |
|
Selling, General & Administrative
|
3.97M | 3.89M | 3.75M | 4.50M | 3.97M | 4.20M | 4.35M | 4.58M | 4.57M | 4.14M | 4.37M | 5.46M | 5.02M | 5.63M | 5.11M | 5.79M | 5.20M | 5.95M | 5.75M | 6.30M | 5.92M | 6.27M | 6.33M | 6.79M | 6.10M | 6.18M | 6.01M | 5.80M | 5.51M | 5.76M | 6.36M | 7.60M | 7.06M | 7.45M | 7.48M | | 8.46M | 9.20M | 9.00M | 11.80M | 8.39M | 9.31M | 8.94M | 10.23M | 9.77M | 7.37M | 8.14M | 8.05M | 9.01M | 9.59M | 9.43M | 8.76M | 9.25M | 10.08M | 10.61M | 11.18M | 10.46M | 8.79M | 9.34M | 4.28M | 7.72M | 8.07M | 8.56M | 9.56M | 5.87M | 7.93M | 9.19M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M |
|
Other Operating Expenses
|
| | | | | | | | | | | | 0.55M | -0.03M | 0.22M | 0.93M | -0.11M | 1.25M | 0.45M | 3.15M | | | 0.41M | 2.68M | | | -0.34M | | | | -0.15M | | -0.25M | 1.06M | -0.81M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 7.16M | -1.41M | -0.96M | -2.25M | | | |
|
Operating Expenses
|
3.97M | 3.89M | 3.75M | 4.50M | 3.97M | 4.20M | 4.35M | 4.58M | 4.57M | 4.14M | 4.37M | 5.46M | 5.02M | 5.63M | 5.11M | 5.79M | 5.20M | 5.95M | 5.75M | 6.30M | 5.92M | 6.27M | 6.33M | 6.79M | 6.10M | 6.18M | 6.01M | 5.80M | 5.51M | 5.76M | 6.36M | 7.60M | 7.06M | 7.45M | 7.48M | | 8.46M | 9.20M | 9.00M | 11.80M | 8.39M | 9.31M | 8.94M | 10.23M | 9.77M | 7.37M | 8.14M | 8.05M | 9.01M | 9.59M | 9.43M | 8.76M | 9.25M | 10.08M | 10.61M | 11.18M | 10.46M | 8.79M | 9.34M | 4.28M | 7.72M | 8.07M | 8.56M | 9.56M | 5.87M | 7.93M | 13.21M |
|
Operating Income
|
0.13M | 0.28M | 0.59M | 0.45M | 0.30M | 0.78M | 0.36M | 1.65M | 0.40M | 0.56M | 0.40M | 1.53M | 0.47M | 0.78M | 0.91M | 1.87M | 0.30M | 0.21M | 0.39M | 2.00M | -0.10M | 1.01M | 0.55M | 1.83M | 0.35M | 0.51M | 0.23M | 2.17M | 0.17M | 0.78M | 0.43M | 0.83M | 0.48M | 0.97M | 0.83M | | 0.73M | -1.24M | 2.32M | 1.91M | 1.73M | 4.23M | 3.05M | 1.18M | 1.48M | 1.96M | 3.34M | 2.94M | 2.72M | 1.89M | 2.67M | -3.10M | 2.07M | 2.36M | 1.72M | -0.76M | 3.15M | 0.96M | 0.80M | -1.11M | 8.67M | -0.97M | -1.53M | -5.49M | 1.04M | 0.71M | -5.92M |
|
EBIT
|
0.13M | 0.28M | 0.59M | 0.45M | 0.30M | 0.78M | 0.36M | 1.65M | 0.40M | 0.56M | 0.40M | 1.53M | 0.47M | 0.78M | 0.91M | 1.87M | 0.30M | 0.21M | 0.39M | 2.00M | -0.10M | 1.01M | 0.55M | 1.83M | 0.35M | 0.51M | 0.23M | 2.17M | 0.17M | 0.78M | 0.43M | 0.83M | 0.48M | 0.97M | 0.83M | | 0.73M | -1.24M | 2.32M | 1.91M | 1.73M | 4.23M | 3.05M | 1.18M | 1.48M | 1.96M | 3.34M | 2.94M | 2.72M | 1.89M | 2.67M | -3.10M | 2.07M | 2.36M | 1.72M | -0.76M | 3.15M | 0.96M | 0.80M | -1.11M | 8.67M | -0.97M | -1.53M | -5.49M | 1.04M | 0.71M | -5.92M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | -0.05M | | 0.05M | -0.05M | -0.11M | | -0.20M | -0.35M | -0.33M | -0.21M | -0.20M | -0.19M | -0.22M | -0.44M | -0.23M | -0.08M | -0.17M | -0.21M | -0.15M | -0.13M | -0.12M | -0.18M | -0.15M | -0.18M | -0.27M | -0.37M | -0.39M | 0.50M | 0.52M | -0.98M | -0.47M | -0.59M | -0.58M | -0.54M | -0.47M | -0.59M | -0.66M |
|
Other Non Operating Income
|
-0.19M | -0.26M | -0.10M | | -0.10M | -0.02M | 0.02M | 0.12M | -0.01M | 0.00M | 0.03M | -0.01M | 0.08M | -0.07M | 0.03M | 0.08M | 0.01M | 0.06M | 0.01M | 0.23M | 0.04M | 0.07M | 0.09M | 0.09M | 0.03M | 0.03M | 0.01M | 0.17M | 0.02M | 0.08M | 0.08M | -0.06M | 0.06M | 0.14M | 0.08M | | 0.07M | 0.23M | 0.11M | -0.01M | 0.07M | 0.19M | 0.01M | -0.00M | 0.01M | 0.05M | 0.14M | 0.04M | 0.07M | -0.01M | 0.14M | 0.30M | 0.09M | 0.15M | 0.13M | 0.12M | 0.06M | 0.12M | 0.16M | -0.69M | -0.01M | 0.30M | -0.47M | 0.01M | 0.01M | -0.01M | -0.46M |
|
Non Operating Income
|
| | | | | | | | -0.01M | 0.00M | 0.03M | -0.01M | 0.08M | -0.07M | 0.03M | -0.23M | 0.01M | 0.06M | 0.01M | 0.23M | 0.04M | 0.07M | 0.09M | 0.09M | 0.03M | 0.03M | 0.01M | 0.17M | 0.02M | 0.08M | 0.08M | -0.06M | 0.06M | 0.14M | 0.08M | | 0.07M | 0.23M | 0.11M | -0.01M | 0.07M | 0.19M | 0.01M | 0.45M | 0.01M | 0.05M | 0.14M | 0.04M | 0.07M | -0.01M | 0.14M | 0.52M | 0.09M | 0.15M | 0.13M | 0.65M | 0.06M | 0.12M | 0.16M | -0.69M | -0.01M | 0.30M | -0.47M | -0.10M | 0.01M | -0.01M | -0.46M |
|
EBT
|
-0.01M | 0.22M | 0.37M | 0.14M | -0.12M | 0.74M | 0.41M | 1.51M | 0.31M | 0.53M | 0.38M | 1.48M | 0.50M | 0.69M | 0.90M | 1.92M | 0.29M | 0.24M | 0.37M | 2.14M | -0.10M | 1.04M | 0.59M | 1.90M | 0.32M | 0.46M | 0.19M | 2.32M | 0.16M | 0.83M | 0.46M | 0.75M | 0.59M | 1.05M | 0.80M | | 0.60M | -1.36M | 2.10M | 1.70M | 1.60M | 4.24M | 2.84M | 0.74M | 1.26M | 1.93M | 3.31M | 2.77M | 2.65M | 1.75M | 2.69M | -2.98M | 2.00M | 2.33M | 1.58M | -1.01M | 2.82M | 1.64M | 0.45M | -2.79M | 8.19M | -1.26M | -2.58M | -6.03M | 0.58M | 0.12M | -7.04M |
|
Tax Provisions
|
0.15M | 0.07M | 0.02M | -0.15M | -0.09M | 0.02M | 0.04M | 0.23M | 0.02M | 0.03M | 0.02M | 0.29M | 0.04M | 0.06M | 0.06M | 0.33M | 0.11M | 0.22M | -0.14M | -1.32M | 0.12M | 0.23M | 0.02M | -1.32M | 0.15M | 0.20M | 0.08M | 0.51M | 0.01M | 0.23M | -0.03M | 0.61M | 0.42M | 0.28M | 0.21M | | 0.18M | -0.26M | 0.42M | 1.17M | 0.56M | 1.43M | 0.76M | 0.83M | 0.34M | 0.62M | 0.87M | -1.36M | 0.86M | 0.62M | 0.55M | 0.40M | 0.55M | 0.71M | 0.68M | 0.83M | 1.04M | 0.23M | 0.58M | -1.16M | 1.39M | 0.93M | -2.31M | 0.13M | 0.11M | 0.12M | 1.72M |
|
Profit After Tax
|
0.20M | 0.24M | 0.16M | 0.30M | 0.04M | 0.61M | 0.37M | 1.19M | 0.28M | 0.51M | 0.36M | 1.19M | 0.46M | 0.72M | 0.86M | 1.50M | 0.21M | -0.13M | 0.52M | 3.45M | -0.37M | 0.80M | 0.57M | 3.22M | 0.17M | 0.26M | 0.11M | 1.94M | 0.16M | 0.60M | 0.49M | 0.51M | -0.24M | 0.77M | 0.59M | | 0.42M | -1.76M | 1.68M | 2.66M | 1.04M | 2.81M | 2.08M | -0.09M | 0.92M | 1.30M | 2.44M | 4.29M | 1.78M | 1.13M | 2.14M | -3.05M | 1.45M | 1.61M | 0.90M | -1.84M | 1.78M | 1.11M | 1.10M | 0.80M | 7.18M | -3.89M | -0.27M | -7.50M | 0.46M | -0.00M | -8.76M |
|
Income from Non-Controlling Interests
|
0.04M | -0.09M | 0.19M | -0.24M | -0.23M | -0.01M | 0.04M | -0.08M | 0.03M | -0.01M | 0.11M | -0.01M | 0.15M | -0.08M | 0.04M | 0.17M | 0.17M | 0.19M | 0.19M | 0.35M | 0.15M | 0.23M | 0.19M | 0.54M | 0.24M | 0.23M | 0.20M | 0.91M | 0.30M | 0.32M | 0.65M | 0.42M | 0.52M | 0.69M | 0.34M | | 0.30M | 0.67M | 1.06M | 1.16M | 0.45M | 1.36M | 1.18M | 1.05M | -1.82M | 1.41M | 1.33M | 2.26M | 0.86M | 0.89M | 0.96M | 1.34M | -1.20M | -0.80M | 0.93M | 0.68M | 1.00M | 0.47M | 0.84M | -1.34M | 0.55M | 0.45M | -0.09M | -0.45M | | | |
|
Income from Continuing Operations
|
-0.15M | 0.15M | 0.35M | 0.28M | -0.03M | 0.73M | 0.37M | 1.29M | 0.28M | 0.50M | 0.36M | 1.19M | 0.46M | 0.64M | 0.84M | 1.59M | 0.17M | 0.02M | 0.51M | 3.45M | -0.22M | 0.80M | 0.57M | 3.22M | 0.17M | 0.26M | 0.11M | 1.81M | 0.16M | 0.60M | 0.49M | 0.14M | 0.17M | 0.77M | 0.59M | | 0.42M | -1.10M | 1.68M | 0.53M | 1.04M | 2.81M | 2.08M | -0.09M | 0.92M | 1.30M | 2.44M | 4.13M | 1.78M | 1.13M | 2.14M | -3.38M | 1.45M | 1.61M | 0.90M | -1.84M | 1.78M | 1.42M | -0.13M | -1.63M | 6.80M | -2.19M | -0.27M | -6.16M | 0.46M | -0.00M | -8.76M |
|
Consolidated Net Income
|
-0.15M | 0.15M | 0.35M | 0.28M | -0.03M | 0.73M | 0.37M | 1.29M | 0.28M | 0.50M | 0.36M | 1.19M | 0.46M | 0.64M | 0.02M | -0.09M | 0.04M | 0.04M | 0.02M | | -0.22M | 0.80M | 0.57M | 3.22M | 0.17M | 0.26M | 0.11M | 1.81M | 0.16M | 0.60M | 0.49M | 0.14M | 0.17M | 0.77M | 0.59M | | 0.42M | -1.10M | 1.68M | 0.53M | 1.04M | 2.81M | 2.08M | -0.09M | 0.92M | 1.30M | 2.44M | 4.13M | 1.78M | 1.13M | 2.14M | -3.38M | 1.45M | 1.61M | 0.90M | -1.84M | 1.78M | 0.75M | 1.23M | -0.07M | 0.39M | -1.25M | | 0.31M | | | |
|
Income towards Parent Company
|
-0.15M | 0.15M | 0.35M | 0.28M | -0.03M | 0.73M | 0.37M | 1.29M | 0.28M | 0.50M | 0.36M | 1.19M | 0.46M | 0.64M | 0.02M | -0.09M | 0.04M | 0.04M | 0.02M | | -0.22M | 0.80M | 0.57M | 3.22M | 0.17M | 0.26M | 0.11M | 1.81M | 0.16M | 0.60M | 0.49M | 0.14M | 0.17M | 0.77M | 0.59M | | 0.42M | -1.10M | 1.68M | 0.53M | 1.04M | 2.81M | 2.08M | -0.09M | 0.92M | 1.30M | 2.44M | 4.13M | 1.78M | 1.13M | 2.14M | -3.38M | 1.45M | 1.61M | 0.90M | -1.84M | 1.78M | 0.75M | 1.23M | -0.07M | 0.39M | -1.25M | | 0.31M | | | |
|
Net Income towards Common Stockholders
|
10.00 | 0.15M | 10.00 | 0.28M | | 0.73M | 0.37M | 1.29M | 0.28M | 0.50M | 0.36M | 1.19M | 0.46M | 0.64M | 0.02M | -0.09M | 0.04M | 0.04M | 0.02M | | -0.22M | 0.80M | 0.57M | 3.22M | 0.17M | 0.26M | 0.11M | 1.81M | 0.16M | 0.60M | 0.49M | 0.14M | 0.17M | 0.77M | 0.59M | | 0.42M | -1.10M | 1.68M | 0.53M | 1.04M | 2.81M | 2.08M | -0.09M | 0.92M | 1.30M | 2.44M | 4.13M | 1.78M | 1.13M | 2.14M | -3.38M | 1.45M | 1.61M | 0.90M | -1.84M | 1.78M | 0.75M | 1.23M | -0.07M | 0.39M | -1.25M | | 0.31M | | | |
|
EPS (Basic)
|
| 0.01 | | 0.01 | | 0.03 | 0.02 | 0.07 | 0.01 | 0.03 | 0.01 | 0.06 | 0.02 | 0.04 | 0.03 | 0.00 | 0.00 | -0.01 | 0.02 | 0.15 | -0.02 | 0.03 | 0.03 | 0.13 | 0.01 | 0.01 | 0.01 | 0.05 | -0.01 | 0.02M | 0.02M | -0.02M | 0.02M | 0.04 | 0.02M | | 0.01 | -0.09 | 0.03 | 0.03 | 0.03 | 0.07 | 0.04 | 0.00 | 0.01 | 0.06 | 0.05 | 0.10 | 0.04 | 0.02 | 0.06 | -0.20 | 0.03 | 0.05 | | -0.11 | 0.04 | 0.03 | -0.04 | 0.09 | 0.28 | -0.13 | -0.01 | 0.01 | 0.02 | | -0.37 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.01 | | 0.03 | 0.02 | 0.06 | 0.01 | 0.02 | 0.01 | 0.06 | 0.01 | 0.03 | 0.03 | 0.00 | 0.00 | -0.01 | 0.02 | 0.14 | -0.01 | 0.04 | 0.03 | 0.12 | | 0.01 | 0.01 | | | 0.03 | 0.02 | | 0.01 | 0.04 | 0.03 | | 0.02 | -0.05 | 0.08 | 0.03 | 0.05 | 0.13 | 0.10 | 0.00 | 0.04 | 0.06 | 0.12 | | 0.04 | | | | 0.03 | 0.05 | | -0.11 | 0.04 | 0.03 | -0.04 | 0.08 | 0.28 | -0.16 | -0.01 | 0.01 | 0.02 | | -0.37 |
|
Shares Outstanding (Weighted Average)
|
| | | 19.14M | | | 19.20M | 19.21M | 19.64M | 20.01M | 20.08M | 19.96M | 20.12M | 20.13M | 20.27M | 20.24M | 20.46M | 20.48M | 20.50M | 20.49M | 20.56M | 20.61M | 20.59M | | 20.56M | 20.57M | 20.56M | | 20.56M | 20.57M | 20.61M | | 20.65M | 20.65M | 20.63M | | 20.65M | 20.65M | 20.65M | 20.68M | 20.78M | 20.82M | 20.98M | 20.92M | 21.11M | 21.11M | 21.11M | | | | | | | | | | 23.11M | 23.25M | 23.24M | 23.33M | 23.82M | 23.79M | 23.43M | 23.55M | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 19.43M | | | 20.70M | 20.60M | 21.35M | 21.66M | 21.54M | 21.33M | 21.47M | 21.61M | 21.99M | 21.61M | 21.61M | 21.72M | 21.78M | 21.73M | 21.81M | 21.76M | 21.69M | | | 21.57M | 20.56M | | | 21.33M | 21.30M | | 20.65M | 21.34M | 21.33M | | 21.60M | 20.65M | 21.32M | 20.68M | 21.05M | 21.10M | 21.10M | 21.16M | 21.23M | 21.16M | 21.15M | | | | | | | | | | 23.28M | 23.39M | 23.38M | 24.45M | 24.01M | 24.01M | 23.43M | 23.73M | | | |
|
EBITDA
|
0.13M | 0.28M | 0.59M | 0.45M | 0.30M | 0.78M | 0.36M | 1.65M | 0.31M | 0.51M | 0.20M | 1.30M | 0.42M | 0.48M | 1.02M | 1.32M | -0.15M | -0.49M | 0.58M | 3.31M | -0.42M | 0.90M | 0.15M | 3.07M | -0.74M | 0.18M | -0.76M | 2.71M | -0.33M | 0.39M | 0.69M | -1.71M | 0.34M | 1.35M | 0.53M | | 0.40M | -2.14M | -1.10M | -0.64M | 1.15M | 2.87M | 1.27M | 1.09M | -2.98M | 1.23M | 2.52M | 6.36M | 0.72M | 1.62M | 0.79M | -5.25M | 2.28M | -1.95M | -0.49M | 2.79M | 1.95M | 0.97M | -0.09M | 2.44M | 5.15M | -2.46M | -0.34M | -6.80M | 0.37M | 0.16M | -8.83M |
|
Interest Expenses
|
0.06M | 0.04M | 0.05M | 0.04M | -0.04M | 0.09M | -0.08M | 0.28M | | 0.02M | 0.06M | 0.04M | 0.05M | 0.01M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.09M | 0.04M | 0.04M | 0.04M | 0.03M | 0.06M | 0.08M | 0.05M | 0.03M | | 0.03M | 0.05M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-2,483.33% | 32.74% | 6.47% | -105.04% | 72.44% | 2.29% | 9.85% | 14.92% | 7.82% | 5.44% | 4.52% | 19.57% | 8.38% | 8.36% | 6.87% | 16.97% | 39.37% | 92.56% | -37.87% | -61.70% | -117.82% | 22.47% | 3.55% | -69.71% | 47.19% | 43.10% | 43.68% | 22.16% | 3.05% | 27.26% | -6.78% | 81.44% | 70.66% | 26.43% | 26.38% | | 29.52% | 19.28% | 19.95% | 68.75% | 34.90% | 33.72% | 26.74% | 112.42% | 26.65% | 32.35% | 26.24% | -48.95% | 32.69% | 35.42% | 20.42% | -13.49% | 27.48% | 30.71% | 42.89% | -82.84% | 36.94% | 13.93% | 129.84% | 41.54% | 17.01% | -74.13% | 89.55% | -2.16% | 19.79% | 100.84% | -24.40% |