|
Revenue
|
14.35M | 13.64M | 17.31M | 15.88M | 15.93M | 15.39M | 18.90M | 18.18M | 16.90M | 17.00M | 20.64M | 19.24M | 18.97M | 18.52M | 21.55M | 19.84M | 19.70M | 19.42M | 24.47M | 20.79M | 19.77M | 19.36M | 24.29M | 20.67M | 19.55M | 18.63M | 24.10M | 20.15M | 19.28M | 18.39M | 24.50M | 20.50M | 19.19M | 18.88M | 24.74M | 20.94M | 17.20M | 16.31M | 20.47M | 17.14M | 9.15M | 15.99M | 21.80M | 21.39M | 18.57M | 19.28M | 23.42M | 20.50M | 18.41M | 19.06M | 22.37M | 20.36M | 17.48M | 17.54M | 20.84M | 19.27M | 17.29M | 17.35M | 20.48M | 19.04M | 17.77M | 17.26M |
|
Cost of Revenue
|
5.64M | 5.46M | 6.94M | 6.35M | 6.09M | 6.15M | 7.18M | 6.81M | 5.96M | 6.60M | 7.44M | 7.31M | 7.05M | 6.82M | 7.77M | 7.12M | 6.92M | 7.24M | 10.02M | 8.21M | 6.96M | 7.52M | 9.40M | 8.02M | 6.63M | 6.98M | 9.58M | 7.86M | 6.39M | 6.75M | 12.33M | 7.81M | 6.95M | 6.98M | 10.51M | 8.70M | 7.83M | 7.46M | 8.97M | 7.28M | 3.90M | 6.70M | 10.14M | 9.21M | 7.29M | 8.19M | 10.98M | 8.57M | 7.91M | 7.46M | 9.90M | 8.54M | 6.56M | 6.60M | 9.36M | 8.36M | 7.27M | 7.33M | 9.63M | 8.32M | 7.20M | 7.09M |
|
Gross Profit
|
8.71M | 8.18M | 10.38M | 9.52M | 9.85M | 9.24M | 11.73M | 11.37M | 10.94M | 10.40M | 13.20M | 11.93M | 11.92M | 11.70M | 13.78M | 12.72M | 12.78M | 12.17M | 14.45M | 12.58M | 12.81M | 11.83M | 14.84M | 12.65M | 12.90M | 11.64M | 14.52M | 12.29M | 12.90M | 11.64M | 15.30M | 12.69M | 12.23M | 11.90M | 14.12M | 12.24M | 9.37M | 8.85M | 11.49M | 9.87M | 5.24M | 9.29M | 11.66M | 12.19M | 11.28M | 11.09M | 12.44M | 11.93M | 10.50M | 11.60M | 12.47M | 11.82M | 10.92M | 10.94M | 11.49M | 10.92M | 10.02M | 10.02M | 10.84M | 10.72M | 10.57M | 10.17M |
|
Other Operating Expenses
|
7.27M | 7.11M | 7.80M | 7.61M | 8.08M | 8.02M | 8.93M | 8.81M | 8.48M | 9.76M | 9.71M | 9.31M | 9.57M | 9.30M | 9.88M | 9.75M | 10.12M | 9.72M | 10.58M | 10.19M | 10.48M | 9.97M | 10.95M | 10.29M | 10.06M | 10.10M | 10.96M | 10.55M | 11.24M | 10.99M | 9.94M | 10.63M | 10.65M | 11.00M | 12.41M | 10.03M | 10.62M | 11.25M | 11.65M | 11.10M | 7.58M | 10.53M | 12.12M | 11.22M | 10.56M | 11.08M | 11.84M | 11.10M | 11.24M | 10.62M | 12.15M | 10.84M | 10.13M | 10.06M | 9.73M | | | | 10.66M | 17.70M | | |
|
Operating Expenses
|
7.27M | 7.11M | 7.80M | 7.61M | 8.08M | 8.02M | 8.93M | 8.81M | 8.48M | 9.76M | 9.71M | 9.31M | 9.57M | 9.30M | 9.88M | 9.75M | 10.12M | 9.72M | 10.58M | 10.19M | 10.48M | 9.97M | 10.95M | 10.29M | 10.06M | 10.10M | 10.96M | 10.55M | 11.24M | 10.99M | 9.94M | 10.63M | 10.65M | 11.00M | 12.41M | 10.03M | 10.62M | 11.25M | 11.65M | 11.10M | 7.58M | 10.53M | 12.12M | 11.22M | 10.56M | 11.08M | 11.84M | 11.10M | 11.24M | 10.62M | 12.15M | 10.84M | 10.13M | 10.06M | 9.73M | 10.27M | 9.96M | 10.29M | 10.66M | 10.46M | 10.51M | 10.85M |
|
Operating Income
|
1.44M | 1.08M | 2.58M | 1.91M | 1.77M | 1.22M | 2.80M | 2.55M | 2.46M | 0.64M | 3.48M | 2.62M | 2.35M | 2.41M | 3.89M | 2.97M | 2.66M | 2.46M | 3.88M | 2.39M | 2.33M | 1.86M | 3.89M | 2.36M | 2.84M | 1.54M | 3.56M | 1.74M | 1.66M | 0.65M | 2.33M | 2.05M | 1.58M | 0.90M | 1.43M | 2.21M | -1.25M | -2.40M | -1.16M | -2.30M | -2.35M | -1.24M | -0.46M | 0.96M | 0.72M | 0.01M | 0.60M | 0.83M | -0.74M | 0.98M | 0.32M | 0.98M | 0.79M | 0.88M | 1.76M | 0.65M | 0.06M | -0.27M | 0.18M | 0.26M | 0.07M | -0.68M |
|
EBIT
|
1.44M | 1.08M | 2.58M | 1.91M | 1.77M | 1.22M | 2.80M | 2.55M | 2.46M | 0.64M | 3.48M | 2.62M | 2.35M | 2.41M | 3.89M | 2.97M | 2.66M | 2.46M | 3.88M | 2.39M | 2.33M | 1.86M | 3.89M | 2.36M | 2.84M | 1.54M | 3.56M | 1.74M | 1.66M | 0.65M | 2.33M | 2.05M | 1.58M | 0.90M | 1.43M | 2.21M | -1.25M | -2.40M | -1.16M | -2.30M | -2.35M | -1.24M | -0.46M | 0.96M | 0.72M | 0.01M | 0.60M | 0.83M | -0.74M | 0.98M | 0.32M | 0.98M | 0.79M | 0.88M | 1.76M | 0.65M | 0.06M | -0.27M | 0.18M | 0.26M | 0.07M | -0.68M |
|
Other Non Operating Income
|
0.08M | 0.08M | -0.06M | -0.05M | -0.05M | 0.18M | 0.00M | 0.02M | 0.04M | -0.00M | -0.02M | -0.03M | 0.10M | 0.01M | -0.30M | 0.00M | 0.01M | 0.04M | 0.03M | -0.02M | 0.01M | 0.04M | 0.01M | -39.00 | 0.02M | 0.00M | 0.03M | 0.00M | 0.02M | 0.10M | 0.05M | 0.15M | 0.13M | 0.04M | 0.23M | -0.11M | 0.06M | 0.06M | 0.03M | 0.05M | 0.05M | -0.03M | 0.00M | 0.01M | -0.02M | -0.02M | -0.05M | 0.01M | -0.02M | 0.01M | 0.01M | -0.04M | 0.00M | -0.04M | 0.12M | -0.03M | -0.01M | -0.00M | 0.17M | -1.27M | -0.42M | -1.25M |
|
Non Operating Income
|
0.08M | 0.08M | -0.00M | -0.11M | -0.11M | 0.18M | 0.27M | -0.04M | 0.04M | -0.06M | -0.08M | 0.03M | 0.10M | -0.04M | -0.30M | -0.04M | -0.04M | 0.04M | -0.04M | -0.02M | -0.02M | -0.19M | -0.02M | -0.02M | 0.02M | -0.04M | -0.02M | -0.03M | -0.04M | 0.10M | 0.05M | 0.15M | 0.13M | 0.04M | 0.23M | -0.14M | 0.06M | 0.06M | 0.07M | 0.05M | 0.05M | -0.03M | 0.00M | 0.01M | -0.03M | -0.03M | -0.06M | 0.01M | -0.03M | 0.01M | 0.03M | -0.04M | 0.00M | -0.04M | 0.21M | 0.06M | 0.09M | 0.08M | 0.23M | 16.59M | -0.42M | -1.25M |
|
EBT
|
1.46M | 1.09M | 2.46M | 1.80M | 1.66M | 1.34M | 2.74M | 2.52M | 2.45M | 0.58M | 3.40M | 2.59M | 2.39M | 2.37M | 3.87M | 2.92M | 2.62M | 2.43M | 3.84M | 2.36M | 2.31M | 1.67M | 3.88M | 2.34M | 2.82M | 1.50M | 3.54M | 1.70M | 1.62M | 0.69M | 2.32M | 2.14M | 1.64M | 0.86M | 1.57M | 2.07M | -1.19M | -2.34M | -1.13M | -2.25M | -2.29M | -1.27M | -0.47M | 0.97M | 0.70M | -0.01M | 0.54M | 0.84M | -0.77M | 0.98M | 0.35M | 0.94M | 0.79M | 0.84M | 1.98M | 0.71M | 0.15M | -0.18M | 0.42M | 16.86M | -0.18M | -1.83M |
|
Tax Provisions
|
0.40M | 0.49M | 0.99M | 0.65M | 0.59M | 0.51M | 1.05M | 0.94M | 0.91M | 0.30M | 1.32M | 1.01M | 0.76M | 0.81M | 1.38M | 1.07M | 0.85M | 0.80M | 1.38M | 0.92M | 0.80M | 0.56M | 1.54M | 0.82M | 1.00M | 0.50M | 1.48M | 0.47M | 0.59M | 0.17M | 2.70M | 0.63M | 0.48M | 0.25M | 0.46M | 0.55M | -0.32M | -0.62M | -0.30M | -0.51M | -0.52M | -0.29M | -0.06M | 0.22M | 0.16M | 0.00M | 0.46M | 0.20M | -0.18M | 0.26M | -0.10M | 0.28M | 0.26M | 0.20M | 0.40M | 0.18M | 0.05M | -0.05M | 0.09M | 4.18M | 0.02M | -0.48M |
|
Profit After Tax
|
1.06M | 0.59M | 1.56M | 1.15M | 1.08M | 0.83M | 1.70M | 1.57M | 1.54M | 0.28M | 2.20M | 1.59M | 1.63M | 1.56M | 2.49M | 1.85M | 1.77M | 1.63M | 2.46M | 1.44M | 1.51M | 1.11M | 2.34M | 1.52M | 1.82M | 1.00M | 2.06M | 1.23M | 1.03M | 0.52M | 1.67M | 1.52M | 1.16M | 0.61M | 1.12M | 1.52M | -0.88M | -1.72M | -0.83M | -1.74M | -1.77M | -0.98M | -0.41M | 0.74M | 0.54M | -0.02M | 0.09M | 0.65M | -0.59M | 0.72M | 0.45M | 0.66M | 0.53M | 0.64M | 1.94M | 0.53M | 0.10M | -0.13M | 0.33M | 12.68M | -0.20M | -1.35M |
|
Income from Continuing Operations
|
1.06M | 0.59M | 1.47M | 1.15M | 1.08M | 0.83M | 1.70M | 1.57M | 1.54M | 0.28M | 2.08M | 1.59M | 1.63M | 1.56M | 2.49M | 1.85M | 1.77M | 1.63M | 2.46M | 1.44M | 1.51M | 1.11M | 2.34M | 1.52M | 1.82M | 1.00M | 2.06M | 1.23M | 1.03M | 0.52M | -0.38M | 1.52M | 1.16M | 0.61M | 1.12M | 1.52M | -0.88M | -1.72M | -0.83M | -1.74M | -1.77M | -0.98M | -0.41M | 0.74M | 0.54M | -0.02M | 0.09M | 0.65M | -0.59M | 0.72M | 0.45M | 0.66M | 0.53M | 0.64M | 1.57M | 0.53M | 0.10M | -0.13M | 0.33M | 12.68M | -0.20M | -1.35M |
|
Consolidated Net Income
|
1.06M | 0.00M | -29.00 | 1.15M | 1.08M | -0.00M | | 1.57M | 1.54M | 0.28M | 2.08M | 1.59M | 1.63M | 1.56M | 2.49M | 1.85M | 1.77M | 1.63M | 2.46M | 1.44M | 1.51M | 1.11M | 2.34M | 1.52M | 1.82M | 1.00M | 2.06M | 1.23M | 1.03M | 0.52M | -0.38M | 1.52M | 1.16M | 0.61M | 1.12M | 1.52M | -0.88M | -1.72M | -0.83M | -1.74M | -1.77M | -0.98M | -0.41M | 0.74M | 0.54M | -0.02M | 0.09M | 0.65M | -0.59M | 0.72M | 0.45M | 0.66M | 0.53M | 0.64M | 1.57M | 0.53M | 0.10M | -0.13M | 0.33M | 12.68M | -0.20M | -1.35M |
|
Income towards Parent Company
|
1.06M | 0.00M | -29.00 | 1.15M | 1.08M | -0.00M | | 1.57M | 1.54M | 0.28M | 2.08M | 1.59M | 1.63M | 1.56M | 2.49M | 1.85M | 1.77M | 1.63M | 2.46M | 1.44M | 1.51M | 1.11M | 2.34M | 1.52M | 1.82M | 1.00M | 2.06M | 1.23M | 1.03M | 0.52M | -0.38M | 1.52M | 1.16M | 0.61M | 1.12M | 1.52M | -0.88M | -1.72M | -0.83M | -1.74M | -1.77M | -0.98M | -0.41M | 0.74M | 0.54M | -0.02M | 0.09M | 0.65M | -0.59M | 0.72M | 0.45M | 0.66M | 0.53M | 0.64M | 1.57M | 0.53M | 0.10M | -0.13M | 0.33M | 12.68M | -0.20M | -1.35M |
|
Net Income towards Common Stockholders
|
1.06M | 0.00M | -29.00 | 1.15M | 1.08M | 0.83M | | 1.57M | 1.54M | 0.28M | 2.08M | 1.59M | 1.63M | 1.56M | 2.49M | 1.85M | 1.77M | 1.63M | 2.46M | 1.44M | 1.51M | 1.11M | 2.34M | 1.52M | 1.82M | 1.00M | 2.06M | 1.23M | 1.03M | 0.52M | -0.38M | 1.52M | 1.16M | 0.61M | 1.12M | 1.52M | -0.88M | -1.72M | -0.83M | -1.74M | -1.77M | -0.98M | -0.41M | 0.74M | 0.54M | -0.02M | 0.09M | 0.65M | -0.59M | 0.72M | 0.45M | 0.66M | 0.53M | 0.64M | 1.57M | 0.53M | 0.10M | -0.13M | 0.33M | 12.68M | -0.20M | -1.35M |
|
EPS (Basic)
|
0.10 | 0.06 | 0.00 | 0.11 | 0.11 | 0.08 | 0.17 | 0.15 | 0.15 | 0.03 | 0.20 | 0.16 | 0.16 | 0.15 | 0.24 | 0.18 | 0.17 | 0.16 | 0.24 | 0.14 | 0.15 | 0.11 | 0.24 | 0.16 | 0.19 | 0.11 | 0.23 | 0.13 | 0.11 | 0.06 | -0.04 | 0.16 | 0.13 | 0.07 | 0.12 | 0.17 | -0.10 | -0.19 | -0.09 | -0.19 | -0.20 | -0.11 | -0.04 | 0.08 | 0.06 | 0.00 | 0.01 | 0.08 | -0.07 | 0.09 | 0.05 | 0.08 | 0.06 | 0.08 | 0.23 | 0.06 | 0.01 | -0.02 | 0.04 | 1.49 | -0.02 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
0.10 | 0.06 | 0.00 | 0.11 | 0.11 | 0.08 | 0.17 | 0.15 | 0.15 | 0.03 | 0.20 | 0.16 | 0.16 | 0.15 | 0.24 | 0.18 | 0.17 | 0.16 | 0.24 | 0.14 | 0.15 | 0.11 | 0.24 | 0.16 | 0.19 | 0.11 | 0.23 | 0.13 | 0.11 | 0.06 | -0.04 | 0.16 | 0.13 | 0.07 | 0.12 | 0.17 | -0.10 | -0.19 | -0.09 | -0.19 | -0.20 | -0.11 | -0.04 | 0.08 | 0.06 | 0.00 | 0.01 | 0.08 | -0.07 | 0.09 | 0.05 | 0.08 | 0.06 | 0.08 | 0.23 | 0.06 | 0.01 | -0.02 | 0.04 | 1.47 | -0.02 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
10.19M | 10.26M | 10.21M | 10.16M | 10.16M | 10.16M | 10.16M | 10.16M | 10.16M | 10.16M | 10.16M | 10.16M | 10.17M | 10.18M | 10.20M | 10.20M | 10.20M | 10.20M | 10.21M | 10.21M | 10.21M | 10.20M | | 9.70M | 9.42M | 9.34M | | 9.31M | 9.23M | 9.27M | 9.24M | 9.26M | 9.22M | 9.20M | 9.19M | 9.01M | 9.04M | 8.96M | 9.02M | 9.03M | 9.04M | 9.04M | 9.06M | 8.81M | 8.74M | 8.71M | 8.71M | 8.57M | 8.43M | 8.36M | 8.36M | 8.30M | 8.33M | 8.33M | 8.34M | 8.40M | 8.42M | 8.42M | 8.49M | | 8.50M | 8.38M |
|
Shares Outstanding (Diluted Average)
|
10.24M | 10.26M | 10.25M | 10.17M | 10.18M | 10.18M | 10.18M | 10.17M | 10.17M | 10.18M | 10.18M | 10.19M | 10.22M | 10.22M | 10.23M | 10.24M | 10.24M | 10.24M | 10.24M | 10.24M | 10.24M | 10.23M | | 9.72M | 9.44M | 9.36M | | 9.33M | 9.23M | 9.27M | 9.25M | 9.26M | 9.22M | 9.20M | 9.21M | 9.01M | 9.04M | 8.96M | 9.02M | 9.03M | 9.04M | 9.04M | 9.06M | 8.81M | 8.74M | 8.72M | 8.72M | 8.58M | 8.43M | 8.38M | 8.39M | 8.35M | 8.37M | 8.40M | 8.37M | 8.50M | 8.51M | 8.51M | 8.78M | | 8.50M | 8.50M |
|
EBITDA
|
1.44M | 1.08M | 2.58M | 1.91M | 1.77M | 1.22M | 2.80M | 2.55M | 2.46M | 0.64M | 3.48M | 2.62M | 2.35M | 2.41M | 3.89M | 2.97M | 2.66M | 2.46M | 3.88M | 2.39M | 2.33M | 1.86M | 3.89M | 2.16M | 1.44M | 0.97M | 1.63M | 1.59M | 1.33M | 0.89M | -0.92M | 1.46M | 0.87M | 0.70M | 0.69M | 1.83M | -0.79M | -1.92M | -0.67M | -2.08M | -1.65M | -0.85M | -0.53M | 0.71M | 0.61M | -0.11M | 0.06M | 0.71M | -0.84M | 0.28M | 0.55M | 0.62M | 0.46M | 0.45M | 2.59M | 0.69M | 0.14M | -0.10M | -0.48M | 12.39M | 0.39M | -1.59M |
|
Interest Expenses
|
0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | -0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.06M | 0.07M | 0.04M | 0.03M | 0.23M | 0.02M | 0.02M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.08M | 0.08M | 0.08M | 0.03M | | | 0.00M | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | | | | | | | | | | | | |
|
Tax Rate
|
27.34% | 45.44% | 40.31% | 36.14% | 35.21% | 37.87% | 38.12% | 37.43% | 37.14% | 51.79% | 38.76% | 38.79% | 31.91% | 34.05% | 35.68% | 36.54% | 32.53% | 33.00% | 35.94% | 38.92% | 34.69% | 33.45% | 39.66% | 34.98% | 35.44% | 33.32% | 41.86% | 27.73% | 36.51% | 24.77% | 116.21% | 29.22% | 29.22% | 29.22% | 29.11% | 26.61% | 26.59% | 26.63% | 26.57% | 22.62% | 22.66% | 22.68% | 13.25% | 23.04% | 22.53% | -14.29% | 84.32% | 23.40% | 23.21% | 26.30% | -27.64% | 29.51% | 32.95% | 24.01% | 20.35% | 25.74% | 32.67% | 27.87% | 20.57% | 24.79% | -10.56% | 26.24% |