|
Revenue
|
29.49M | 36.99M | 37.76M | 36.49M | 25.88M | 43.89M | 50.27M | 52.59M | 36.87M | 38.00M | 42.69M | 63.58M | 54.00M | 53.13M | 57.32M | 94.09M | 67.89M |
|
Cost of Revenue
|
13.46M | 16.34M | 16.21M | 15.21M | 10.76M | 19.43M | 27.39M | 25.64M | 17.62M | 18.58M | 24.27M | 24.68M | 27.13M | 19.92M | 22.52M | 31.75M | 21.36M |
|
Gross Profit
|
16.03M | 20.65M | 21.54M | 21.28M | 15.12M | 24.46M | 22.87M | 26.95M | 19.25M | 19.43M | 24.68M | 38.90M | 26.88M | 33.20M | 34.80M | 62.34M | 46.54M |
|
Depreciation & Amortization - Total
|
10.73M | 10.36M | 13.18M | 11.48M | 8.29M | 10.76M | -15.93M | 15.74M | -12.54M | -12.21M | 13.15M | 17.16M | -15.75M | 13.73M | -14.32M | 20.68M | -13.53M |
|
Research & Development
|
0.09M | 0.33M | 0.15M | 1.09M | 0.53M | 1.04M | -1.57M | -0.78M | 0.99M | 0.87M | -0.62M | -1.35M | -0.62M | -0.26M | -0.18M | -1.77M | -1.05M |
|
Selling, General & Administrative
|
3.21M | 4.18M | 4.08M | 3.38M | 2.78M | 4.43M | -5.67M | -5.18M | 4.44M | 4.80M | -4.07M | -6.51M | -3.77M | -3.31M | -3.57M | -8.64M | -5.73M |
|
Other Operating Expenses
|
| | | | | | 2.27M | | | | -0.54M | | | | | | |
|
Operating Expenses
|
14.03M | 14.86M | 17.40M | 15.96M | 11.61M | -12.45M | -23.17M | 9.77M | -7.11M | -16.38M | 8.47M | 9.29M | -20.15M | 10.16M | -18.07M | 10.27M | -20.31M |
|
Operating Income
|
12.67M | 15.72M | 17.18M | 16.57M | 11.61M | 15.21M | 15.63M | 20.98M | -5.75M | 8.83M | 15.35M | -110.73M | 22.48M | 29.63M | 31.05M | 54.42M | 41.06M |
|
EBIT
|
12.67M | 15.72M | 17.18M | 16.57M | 11.61M | 11.80M | 15.63M | 20.98M | -5.75M | 8.83M | 15.35M | -110.73M | 22.48M | 29.63M | 31.05M | 54.42M | 41.06M |
|
Non Operating Investment Income
|
| | | | | | 1.31M | | -1.43M | | -0.43M | | 0.03M | | | | |
|
Other Non Operating Income
|
-0.04M | -0.00M | -0.05M | -0.10M | -0.10M | -0.06M | 0.04M | 0.01M | -0.33M | 0.06M | -0.40M | -0.45M | 0.19M | 4.26M | 3.46M | 5.89M | 8.99M |
|
EBT
|
5.13M | 15.18M | 18.03M | 12.19M | 11.07M | 15.21M | 17.90M | 17.66M | -7.14M | 7.64M | 14.95M | -111.18M | 22.67M | 33.89M | 34.51M | 60.32M | 50.05M |
|
Tax Provisions
|
1.06M | 8.78M | -2.14M | -1.27M | 1.25M | 0.25M | 1.37M | -1.63M | 2.63M | -0.48M | -2.02M | 0.26M | -0.93M | -4.34M | 2.79M | 4.58M | 5.07M |
|
Profit After Tax
|
4.07M | 6.40M | 20.18M | 13.46M | 9.83M | 18.45M | 16.53M | 16.03M | 6.04M | 7.17M | 16.96M | 111.44M | 21.73M | 29.55M | 31.72M | 55.74M | 44.98M |
|
Income from Continuing Operations
|
4.07M | 6.40M | 20.18M | 13.46M | 9.83M | 18.45M | 16.53M | 19.29M | -9.78M | 8.12M | 16.96M | -111.44M | 23.60M | 38.23M | 31.72M | 55.74M | 44.98M |
|
Consolidated Net Income
|
4.07M | 6.40M | 20.18M | 13.46M | 9.83M | 18.45M | 16.53M | 19.29M | -9.78M | 8.12M | 16.96M | -111.44M | 23.60M | 38.23M | 31.72M | 55.74M | 44.98M |
|
Income towards Parent Company
|
4.07M | 6.40M | 20.18M | 13.46M | 9.83M | 18.45M | 16.53M | 19.29M | -9.78M | 8.12M | 16.96M | -111.44M | 23.60M | 38.23M | 31.72M | 55.74M | 44.98M |
|
Net Income towards Common Stockholders
|
4.07M | 13.38M | 15.89M | 10.92M | 9.83M | 15.46M | 16.53M | 16.03M | -9.78M | 9.76M | 12.93M | -111.44M | 23.60M | 38.23M | 31.72M | 55.74M | 44.98M |
|
EPS (Basic)
|
0.02M | 0.05M | 0.16M | 0.06M | 0.05M | 0.06M | 0.18M | 0.09M | -0.10M | 0.07M | 0.19M | -0.20M | 0.21M | 0.49M | 0.20M | 0.11M | 0.08M |
|
EPS (Weighted Average and Diluted)
|
0.02M | 0.05M | 0.16M | 0.06M | 0.05M | 0.13 | 0.18M | 0.09M | -0.10M | 0.07M | 0.06 | -0.20M | 0.21M | 0.49M | 0.20M | 0.11M | 0.08M |
|
Shares Outstanding (Weighted Average)
|
174.77 | 245.93 | 100.00 | 170.00 | 191.69 | 257.85 | 90.00 | 170.00 | 96.97 | 132.22 | 66.79 | 550.00 | 109.96 | 78.74 | 160.29 | 500.00 | 588.43 |
|
Shares Outstanding (Diluted Average)
|
174.77 | 245.93 | 100.00 | 170.00 | 191.69 | 114.89M | 90.00 | 170.00 | 96.97 | 132.22 | 201.18M | 550.00 | 109.96 | 78.74 | 160.29 | 500.00 | 581.16 |
|
EBITDA
|
23.39M | 26.08M | 30.36M | 28.05M | 19.91M | 22.56M | -0.30M | 36.72M | -18.29M | -3.38M | 28.50M | 111.44M | 21.73M | 43.36M | 16.73M | 57.08M | 44.80M |
|
Interest Expenses
|
-0.39M | -0.60M | -0.54M | -0.44M | -0.20M | -0.17M | -1.31M | -1.27M | -0.40M | -0.74M | -0.96M | -1.38M | -1.10M | -0.64M | -0.42M | -0.90M | -1.00M |
|
Tax Rate
|
20.64% | 57.86% | -11.88% | -10.41% | 11.25% | 1.62% | 7.63% | -9.21% | -36.90% | -6.22% | -13.49% | -0.23% | -4.11% | -12.81% | 8.08% | 7.60% | 10.13% |