|
Revenue
|
1.62M | 1.63M | 1.63M | 1.71M | 1.92M | 2.07M | 1.96M | 1.88M | 2.04M | 2.12M | 2.11M | 2.08M | 2.31M | 2.59M | 2.74M | 2.83M | 3.12M | 3.07M | 3.12M | 2.90M | 3.12M | 3.22M |
|
Cost of Revenue
|
0.18M | 0.14M | 0.18M | 0.18M | 0.21M | 0.22M | 0.20M | 0.21M | 0.25M | 0.22M | 0.20M | 0.20M | 0.16M | 0.24M | 0.19M | 0.26M | 0.22M | 0.22M | 0.23M | 0.21M | 0.26M | 0.23M |
|
Gross Profit
|
1.44M | 1.48M | 1.45M | 1.53M | 1.72M | 1.85M | 1.76M | 1.67M | 1.80M | 1.89M | 1.91M | 1.88M | 2.15M | 2.36M | 2.55M | 2.57M | 2.90M | 2.85M | 2.89M | 2.68M | 2.86M | 2.99M |
|
Other Operating Expenses
|
1.50M | 1.30M | 1.28M | 1.45M | 1.72M | 1.69M | 1.61M | 1.58M | 1.79M | 1.91M | 1.86M | 2.00M | 2.06M | 2.44M | 2.51M | 2.67M | 2.68M | 2.67M | 2.81M | 2.46M | 2.77M | 2.84M |
|
Operating Expenses
|
1.50M | 1.30M | 1.28M | 1.45M | 1.72M | 1.69M | 1.61M | 1.58M | 1.79M | 1.91M | 1.86M | 2.00M | 2.06M | 2.44M | 2.51M | 2.67M | 2.68M | 2.67M | 2.81M | 2.46M | 2.77M | 2.84M |
|
Operating Income
|
-0.06M | 0.19M | 0.17M | 0.08M | -0.01M | 0.16M | 0.15M | 0.09M | 0.01M | -0.02M | 0.05M | -0.12M | 0.09M | -0.08M | 0.04M | -0.10M | 0.22M | 0.18M | 0.08M | 0.23M | 0.09M | 0.15M |
|
EBIT
|
-0.06M | 0.19M | 0.17M | 0.08M | -0.01M | 0.16M | 0.15M | 0.09M | 0.01M | -0.02M | 0.05M | -0.12M | 0.09M | -0.08M | 0.04M | -0.10M | 0.22M | 0.18M | 0.08M | 0.23M | 0.09M | 0.15M |
|
Non Operating Income
|
0.04M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.06M | 0.03M | 0.04M | 0.02M | 0.04M | 0.05M | 0.05M | 0.03M | 0.04M | 0.06M | 0.04M | 0.02M |
|
EBT
|
0.11M | 0.33M | 0.35M | 0.26M | 0.20M | 0.38M | 0.35M | 0.30M | 0.25M | 0.21M | 0.25M | 0.08M | 0.25M | 0.15M | 0.23M | 0.16M | 0.44M | 0.41M | 0.31M | 0.44M | 0.35M | 0.37M |
|
Tax Provisions
|
0.07M | 0.05M | 0.13M | 0.08M | 0.04M | 0.08M | 0.11M | 0.08M | 0.07M | 0.05M | 0.01M | 0.01M | -0.07M | 0.04M | 0.06M | 0.05M | 0.11M | 0.11M | 0.08M | 0.10M | 0.09M | 0.10M |
|
Profit After Tax
|
0.05M | 0.27M | 0.22M | 0.18M | 0.16M | 0.30M | 0.24M | 0.23M | 0.19M | 0.15M | 0.24M | 0.07M | 0.18M | 0.12M | 0.17M | 0.12M | 0.33M | 0.30M | 0.23M | 0.34M | 0.26M | 0.28M |
|
Income from Continuing Operations
|
0.05M | 0.27M | 0.22M | 0.18M | 0.16M | 0.30M | 0.24M | 0.23M | 0.19M | 0.15M | 0.24M | 0.07M | 0.32M | 0.12M | 0.17M | 0.12M | 0.33M | 0.30M | 0.23M | 0.34M | 0.26M | 0.28M |
|
Consolidated Net Income
|
0.05M | 0.27M | 0.22M | 0.18M | 0.16M | 0.30M | 0.24M | 0.23M | 0.19M | 0.15M | 0.24M | 0.07M | 0.32M | 0.12M | 0.17M | 0.12M | 0.33M | 0.30M | 0.23M | 0.34M | 0.26M | 0.28M |
|
Income towards Parent Company
|
0.05M | 0.27M | 0.22M | 0.18M | 0.16M | 0.30M | 0.24M | 0.23M | 0.19M | 0.15M | 0.24M | 0.07M | 0.32M | 0.12M | 0.17M | 0.12M | 0.33M | 0.30M | 0.23M | 0.34M | 0.26M | 0.28M |
|
Preferred Dividend Payments
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M |
|
Net Income towards Common Stockholders
|
0.03M | 0.26M | 0.19M | 0.16M | 0.14M | 0.28M | 0.23M | 0.21M | 0.17M | 0.13M | 0.21M | 0.04M | 0.15M | 0.09M | 0.14M | 0.09M | 0.33M | 0.27M | 0.18M | 0.31M | 0.23M | 0.25M |
|
EPS (Basic)
|
0.01 | 0.09 | | 0.06 | 0.05 | 0.10 | 0.08 | 0.07 | 0.06 | 0.04 | 0.07 | 0.01 | 0.05 | 0.03 | 0.05 | 0.03 | 0.11 | 0.09 | 0.06 | 0.10 | 0.08 | 0.08 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.06 | 0.05 | 0.10 | 0.08 | 0.07 | 0.05 | 0.04 | 0.06 | 0.01 | 0.05 | 0.03 | 0.04 | 0.03 | 0.09 | 0.07 | 0.04 | 0.08 | 0.06 | 0.07 |
|
Shares Outstanding (Weighted Average)
|
3.20M | 3.10M | | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 2.96M | 2.94M | 3.00M | 3.00M | 3.00M |
|
Shares Outstanding (Diluted Average)
|
| | | 2.91M | 2.91M | 2.91M | 2.91M | 2.91M | 3.13M | 3.45M | 3.41M | 3.36M | 3.31M | 3.30M | 3.29M | 3.05M | 3.66M | 4.18M | 4.05M | 4.21M | 4.22M | 4.20M |
|
EBITDA
|
-0.06M | 0.19M | 0.17M | 0.08M | -0.01M | 0.16M | 0.15M | 0.09M | 0.01M | -0.02M | 0.05M | -0.12M | 0.09M | -0.08M | 0.04M | -0.10M | 0.22M | 0.18M | 0.08M | 0.23M | 0.09M | 0.15M |
|
Interest Expenses
|
0.42M | 0.42M | 0.41M | 0.39M | 0.46M | 0.41M | 0.46M | 0.43M | 0.48M | 0.64M | 0.77M | 0.79M | 0.91M | 1.03M | 1.07M | 1.08M | 1.12M | 1.15M | 1.05M | 0.94M | 1.03M | 1.08M |
|
Tax Rate
|
58.73% | 16.44% | 38.12% | 29.92% | 22.39% | 21.08% | 30.94% | 25.15% | 26.78% | 25.94% | 3.44% | 13.63% | -29.21% | 24.31% | 25.84% | 27.82% | 24.77% | 26.10% | 25.64% | 23.33% | 25.29% | 26.14% |