|
Revenue
|
5.06M | 23.55M | 51.59M | 22.96M | 21.78M | 24.23M | 23.57M | 24.25M | 24.31M | 25.77M | 25.48M | 27.83M | 29.27M | 29.46M | 30.49M | 37.33M | 37.86M | 39.71M |
|
Amortization - Intangibles
|
0.19M | 0.76M | 1.71M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.90M | 1.21M | 1.21M | 1.34M | 2.59M | 2.63M | 2.63M |
|
Depreciation & Amortization - Total
|
1.48M | 6.07M | 14.16M | 6.53M | 6.52M | 6.33M | 6.14M | 6.23M | 6.23M | 6.53M | 7.21M | 7.19M | 7.02M | 7.13M | 7.68M | 8.68M | 8.70M | 9.18M |
|
Selling, General & Administrative
|
0.36M | 2.39M | 4.37M | 2.59M | 0.83M | 0.73M | 1.86M | 1.46M | 0.95M | 1.56M | 1.69M | 1.54M | 2.10M | 1.43M | 1.79M | 2.20M | 2.00M | 1.49M |
|
Other Operating Expenses
|
0.72M | 4.46M | 13.84M | 4.08M | 3.98M | -0.33M | 3.33M | 7.06M | 4.61M | 4.62M | 4.20M | 4.81M | 4.85M | 4.87M | 5.33M | 6.24M | 6.55M | 6.57M |
|
Operating Expenses
|
2.57M | 12.92M | 32.37M | 13.20M | 11.33M | 6.73M | 11.34M | 14.76M | 11.79M | 12.71M | 13.10M | 13.55M | 13.97M | 13.43M | 14.80M | 17.13M | 17.25M | 17.24M |
|
Operating Income
|
2.50M | 10.63M | 19.22M | 9.76M | 10.45M | 17.50M | 12.24M | 9.49M | 12.52M | 13.06M | 12.38M | 14.29M | 15.30M | 16.03M | 15.69M | 20.21M | 20.62M | 22.47M |
|
EBIT
|
2.50M | 10.63M | 19.22M | 9.76M | 10.45M | 17.50M | 12.24M | 9.49M | 12.52M | 13.06M | 12.38M | 14.29M | 15.30M | 16.03M | 15.69M | 20.21M | 20.62M | 22.47M |
|
Non Operating Investment Income
|
-0.09M | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.09M | -1.93M | | | | -0.83M | | | -0.98M | 0.08M | -0.00M | | | | | 0.01M | | |
|
Non Operating Income
|
-0.09M | -1.93M | -1.93M | | | -0.83M | 0.12M | | -0.98M | 0.08M | -0.00M | | | | | 0.01M | | |
|
EBT
|
1.10M | 4.61M | 5.41M | 4.78M | 5.34M | 10.08M | 7.03M | 4.14M | 6.67M | 4.62M | 5.34M | 5.99M | 7.04M | 6.90M | 6.56M | 6.98M | 8.66M | 8.87M |
|
Profit After Tax
|
1.10M | 2.68M | 3.48M | -5.32M | 5.34M | 9.25M | 7.15M | 4.14M | 5.68M | 4.70M | 5.72M | 5.99M | 7.04M | 6.90M | 6.57M | 6.99M | 8.66M | 8.87M |
|
Income from Non-Controlling Interests
|
0.98M | 2.39M | 3.08M | 13.42M | 8.04M | 8.23M | -0.53M | 3.64M | 4.98M | 4.12M | 5.00M | 5.25M | 6.10M | 5.96M | 5.11M | 5.41M | -16.12M | 6.86M |
|
Income from Continuing Operations
|
1.10M | 4.61M | 5.41M | 4.78M | 5.34M | 10.08M | 7.03M | 4.14M | 6.67M | 4.62M | 5.34M | 5.99M | 7.04M | 6.90M | 6.56M | 6.98M | 8.66M | 8.87M |
|
Consolidated Net Income
|
1.10M | 4.61M | 5.41M | 4.78M | 5.34M | 10.08M | 7.03M | 4.14M | 6.67M | 4.62M | 5.34M | 5.99M | 7.04M | 6.90M | 6.56M | 6.98M | 8.66M | 8.87M |
|
Income towards Parent Company
|
1.10M | 4.61M | 5.41M | 4.78M | 5.34M | 10.08M | 7.03M | 4.14M | 6.67M | 4.62M | 5.34M | 5.99M | 7.04M | 6.90M | 6.56M | 6.98M | 8.66M | 8.87M |
|
Net Income towards Common Stockholders
|
1.10M | 4.61M | 5.41M | 4.78M | 5.34M | 10.08M | 7.03M | 4.14M | 6.67M | 4.62M | 5.34M | 5.99M | 7.04M | 6.90M | 6.56M | 6.98M | 8.66M | 8.87M |
|
EPS (Basic)
|
0.02 | 0.05 | 0.92 | -0.10 | 0.10 | 0.17 | 0.14 | 0.08 | 0.11 | 0.09 | 0.11 | 0.12 | 0.14 | 0.99 | 0.92 | 0.13 | 0.16 | 0.68 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.10 | 0.17 | 0.14 | 0.08 | 0.11 | 0.09 | 0.11 | 0.12 | 0.14 | 0.99 | 0.92 | 0.13 | 0.16 | 0.68 |
|
Shares Outstanding (Weighted Average)
|
5.84M | 5.85M | 5.85M | 5.85M | 5.88M | 6.04M | 6.01M | 6.37M | 6.37M | 6.37M | 6.37M | 6.48M | 6.48M | 6.95M | 7.12M | 12.20M | 12.46M | 12.99M |
|
Shares Outstanding (Diluted Average)
|
| | | | 5.88M | 6.04M | 6.01M | 6.37M | 6.37M | 6.37M | 6.37M | 6.48M | 6.48M | 6.95M | 7.12M | 12.20M | 12.46M | 12.99M |
|
EBITDA
|
0.04M | 0.30M | -0.81M | 1.07M | 1.58M | 1.19M | 0.85M | 0.77M | 0.94M | 0.96M | -0.03M | 0.91M | 1.29M | 0.82M | 0.88M | 2.51M | -2.75M | 0.64M |
|
Interest Expenses
|
1.39M | 6.01M | 13.82M | 4.98M | 5.11M | 7.42M | 5.21M | 5.35M | 5.85M | 8.43M | 7.04M | 8.29M | 8.26M | 9.13M | 9.13M | 13.22M | 11.95M | 13.60M |