|
Revenue
|
29.96M | 30.47M | 31.64M | 31.50M | 33.50M | 30.76M | 31.48M | 31.95M | 33.67M | 31.97M | 33.37M | 33.70M | 35.83M | 34.70M | 34.99M | 34.61M | 34.02M | 35.41M | 35.27M | 33.98M | 36.50M | 34.44M | 33.93M | 34.50M | 37.90M | 37.22M | 36.51M | 37.05M | 37.89M | 35.68M | 37.22M | 42.93M | 49.02M | 47.81M | 50.70M | 47.33M | 51.40M | 49.39M | 50.26M | 48.28M | 42.64M | 43.30M | 45.15M | 48.60M | 50.66M | 50.72M | 56.34M | 71.24M | 94.34M | 96.97M | 91.24M | 97.75M | 100.04M | 100.78M | 101.50M | 105.01M | 110.18M | 145.16M | 144.07M | 148.15M | 151.18M | 154.56M |
|
Cost of Revenue
|
20.91M | 21.56M | 22.43M | 22.70M | 23.50M | 22.28M | 22.52M | 22.75M | 23.98M | 22.74M | 23.17M | 24.80M | 25.11M | 24.54M | 23.76M | 25.43M | 24.48M | 25.65M | 26.86M | 25.34M | 26.21M | 24.93M | 24.92M | 26.78M | 27.62M | 28.77M | 28.32M | 27.54M | 27.95M | 27.49M | 29.38M | 32.75M | 36.03M | 35.38M | 37.99M | 34.83M | 37.03M | 36.07M | 36.49M | 35.45M | 32.70M | 32.77M | 33.77M | 35.99M | 37.24M | 38.71M | 43.27M | 54.11M | 70.02M | 71.45M | 67.96M | 69.05M | 70.39M | 73.03M | 75.37M | 74.93M | 77.15M | 103.64M | 102.01M | 106.00M | 107.63M | 111.81M |
|
Gross Profit
|
9.05M | 8.91M | 9.21M | 8.80M | 10.00M | 8.48M | 8.96M | 9.20M | 9.69M | 9.23M | 10.07M | 8.90M | 10.72M | 10.16M | 11.23M | 9.18M | 9.54M | 9.75M | 8.41M | 8.64M | 10.29M | 9.51M | 9.01M | 7.73M | 10.29M | 8.45M | 8.18M | 9.52M | 9.94M | 8.19M | 7.84M | 10.19M | 12.99M | 12.43M | 12.71M | 12.50M | 14.37M | 13.32M | 13.77M | 12.82M | 9.95M | 10.53M | 11.38M | 12.61M | 13.41M | 12.02M | 13.07M | 17.13M | 24.32M | 25.52M | 23.28M | 28.70M | 29.64M | 27.75M | 26.13M | 30.08M | 33.03M | 41.52M | 42.06M | 42.15M | 43.54M | 42.75M |
|
Selling, General & Administrative
|
5.39M | 5.10M | 4.73M | 5.73M | 5.69M | 5.22M | 4.74M | 5.52M | 5.39M | 5.16M | 5.60M | 5.95M | 6.08M | 5.68M | 5.91M | 5.89M | 6.54M | 5.94M | 5.48M | 6.02M | 6.78M | 5.60M | 5.60M | 5.90M | 6.47M | 6.03M | 5.70M | 6.32M | 6.06M | 5.69M | 5.65M | 6.59M | 7.42M | 6.54M | 7.10M | 7.24M | 7.80M | 7.18M | 7.03M | 7.75M | 6.67M | 6.79M | 6.29M | 7.31M | 7.23M | 6.81M | 8.14M | 10.01M | 12.08M | 11.82M | 11.89M | 13.01M | 12.30M | 12.47M | 13.12M | 13.91M | 13.90M | 15.79M | 18.62M | 18.73M | 18.68M | 19.07M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | 0.09M | 0.23M | 0.77M | 0.46M | 0.08M | 0.03M | 0.85M | 0.80M | 0.12M | 0.06M | 0.03M | 0.22M | | 0.06M | | | 1.07M | 0.02M | -0.01M | | | | | | | | | | | | 0.15M | 0.28M | 0.78M | 0.24M | 0.01M | | | | | | | 0.94M | 0.73M | 0.84M | 0.04M | 0.28M | 0.01M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 1.68M | | 2.68M | 0.12M | | 13.01M | 2.38M | 0.10M | | 14.01M | | | | | | | | | 4.74M | 7.36M | 5.71M | -18.53M | 5.35M | 5.03M | 15.62M | 0.03M | | | 11.70M | -35.49M | 13.32M | 15.43M | 16.43M | -47.49M | | | |
|
Operating Expenses
|
5.39M | 5.10M | 4.73M | 5.73M | 5.69M | 5.22M | 4.74M | 5.52M | 5.39M | 5.16M | 5.60M | 5.95M | 6.08M | 5.68M | 5.91M | 5.98M | 6.77M | 6.71M | 5.94M | 6.10M | 6.81M | 6.46M | 6.40M | 6.03M | 6.53M | 6.05M | 5.92M | 6.32M | 6.12M | 5.69M | 5.65M | 7.66M | 7.44M | 6.53M | 7.10M | 7.24M | 7.80M | 7.18M | 7.03M | 7.75M | 6.67M | 6.79M | 6.29M | 7.31M | 7.23M | 6.96M | 8.41M | 10.79M | 12.32M | 11.83M | 11.89M | 13.01M | 12.30M | 12.47M | 13.12M | 13.91M | 14.84M | 16.52M | 19.46M | 18.76M | 18.96M | 19.08M |
|
Operating Income
|
3.67M | 3.80M | 4.47M | 3.91M | 4.32M | 3.26M | 4.22M | 3.69M | 4.31M | 4.07M | 4.60M | 2.96M | 4.63M | 4.48M | 5.33M | 3.19M | 2.79M | 3.10M | 2.48M | 2.57M | 3.49M | 3.06M | 2.60M | 1.70M | 4.19M | 4.08M | 2.26M | 3.21M | 3.93M | 2.50M | 2.06M | 2.56M | 5.67M | 5.88M | 5.49M | 5.25M | 6.57M | 6.14M | 6.75M | 5.08M | 2.99M | 3.73M | 4.94M | 5.30M | 6.21M | 5.08M | 4.63M | 6.36M | 12.20M | 25.96M | 10.88M | 12.84M | 17.04M | 15.04M | 12.74M | 15.92M | 17.95M | 24.76M | 22.26M | 23.13M | 24.33M | 23.38M |
|
EBIT
|
3.67M | 3.80M | 4.47M | 3.91M | 4.32M | 3.26M | 4.22M | 3.69M | 4.31M | 4.07M | 4.60M | 2.96M | 4.63M | 4.48M | 5.33M | 3.19M | 2.79M | 3.10M | 2.48M | 2.57M | 3.49M | 3.06M | 2.60M | 1.70M | 4.19M | 4.08M | 2.26M | 3.21M | 3.93M | 2.50M | 2.06M | 2.56M | 5.67M | 5.88M | 5.49M | 5.25M | 6.57M | 6.14M | 6.75M | 5.08M | 2.99M | 3.73M | 4.94M | 5.30M | 6.21M | 5.08M | 4.63M | 6.36M | 12.20M | 25.96M | 10.88M | 12.84M | 17.04M | 15.04M | 12.74M | 15.92M | 17.95M | 24.76M | 22.26M | 23.13M | 24.33M | 23.38M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | -0.03M | -0.02M | 0.12M | | 0.01M | 0.01M | 0.12M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.07M | 0.03M | 0.01M | 0.01M | 0.00M | | | | | | | | | | 0.02M | | 0.04M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | -0.00M | | | 58.00 | | | | | | 0.10M | 0.10M | 0.11M | | | | | | | | | | | | | 0.05M | 0.00M | 0.09M | -0.07M | -0.24M | -0.20M | -0.02M | 0.07M | -0.33M | -0.04M | | -0.00M | 0.01M | -0.00M | -0.00M | 0.02M | 0.05M | 0.16M | 0.10M | -0.23M | -0.08M | 0.02M | 0.03M | -0.09M | 0.04M | -0.00M | -0.07M | 0.22M | -0.04M | -0.03M | 0.08M |
|
Non Operating Income
|
| | | | | | | -0.00M | | | -0.09M | | | | | | 0.10M | 0.10M | 0.11M | | | | | | | | | | | | | 0.05M | 0.00M | 0.09M | -0.07M | -0.24M | -0.20M | -0.02M | 0.07M | -0.33M | -0.04M | | -0.00M | 0.01M | -0.00M | -0.00M | 0.02M | 0.05M | 0.16M | 0.10M | -0.23M | -0.08M | 0.02M | 0.03M | -0.09M | 0.04M | -0.00M | -0.07M | 0.22M | -0.04M | -0.03M | 0.08M |
|
EBT
|
3.64M | 3.77M | 4.61M | 3.91M | 4.31M | 3.26M | 4.21M | 3.67M | 4.29M | 4.06M | 4.56M | 2.92M | 4.59M | 4.44M | 5.25M | 3.17M | 2.86M | 3.18M | 2.55M | 2.54M | 3.50M | 3.06M | 2.64M | 1.72M | 4.21M | 4.11M | 2.29M | 3.23M | 3.96M | 2.55M | 2.12M | 2.37M | 5.28M | 5.63M | 5.14M | 4.78M | 6.18M | 5.95M | 6.74M | 4.73M | 2.93M | 3.71M | 4.92M | 5.29M | 6.22M | 5.06M | 4.63M | 6.08M | 11.62M | 25.24M | 9.77M | 11.89M | 15.97M | 14.14M | 11.89M | 15.34M | 17.37M | 21.22M | 19.10M | 20.28M | 21.63M | 21.06M |
|
Tax Provisions
|
1.34M | 1.39M | 1.40M | 1.28M | 1.60M | 0.82M | 1.20M | 1.32M | 1.54M | 1.46M | 1.35M | 0.89M | 1.61M | 1.55M | 1.87M | 1.11M | 1.00M | 1.11M | 0.98M | 0.89M | 1.22M | 1.07M | 0.96M | 0.64M | 1.47M | 1.44M | 0.80M | 1.06M | 1.33M | 0.86M | 0.42M | 0.59M | 1.28M | 1.49M | 0.73M | 1.05M | 1.58M | 0.31M | 0.96M | 0.84M | 0.61M | 0.72M | 0.74M | 1.13M | 1.51M | 1.27M | 3.21M | 1.23M | 2.69M | 5.70M | 5.79M | 2.16M | 4.09M | 2.45M | 0.28M | 2.64M | 3.82M | 4.86M | 2.72M | 3.10M | 4.45M | 4.68M |
|
Profit After Tax
|
2.30M | 2.38M | 3.21M | 2.63M | 2.70M | 2.44M | 3.01M | 2.35M | 2.75M | 2.60M | 3.20M | 2.03M | 2.98M | 2.89M | 3.38M | 2.06M | 1.86M | 2.07M | 1.57M | 1.65M | 2.27M | 1.99M | 1.68M | 1.07M | 2.73M | 2.67M | 1.49M | 2.17M | 2.63M | 1.70M | 2.71M | 1.78M | 3.99M | 4.13M | 4.41M | 3.73M | 4.60M | 5.64M | 5.78M | 3.89M | 2.32M | 2.99M | 4.17M | 4.16M | 4.71M | 3.79M | 3.22M | 4.86M | 8.93M | 19.54M | 8.46M | 9.74M | 11.88M | 11.69M | 11.61M | 12.69M | 13.55M | 16.36M | 16.38M | 17.18M | 17.18M | 16.38M |
|
Income from Non-Controlling Interests
|
0.02M | 0.01M | 0.12M | 0.43M | 699.00 | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.30M | 2.38M | 3.21M | 2.63M | 2.70M | 2.44M | 3.01M | 2.35M | 2.75M | 2.60M | 3.20M | 2.03M | 2.98M | 2.89M | 3.38M | 2.06M | 1.86M | 2.07M | 1.57M | 1.65M | 2.27M | 1.99M | 1.68M | 1.07M | 2.73M | 2.67M | 1.49M | 2.17M | 2.63M | 1.70M | 1.70M | 1.78M | 3.99M | 4.13M | 4.41M | 3.73M | 4.60M | 5.64M | 5.78M | 3.89M | 2.32M | 2.99M | 4.17M | 4.16M | 4.71M | 3.79M | 1.43M | 4.86M | 8.93M | 19.54M | 3.98M | 9.74M | 11.88M | 11.69M | 11.61M | 12.69M | 13.55M | 16.36M | 16.38M | 17.18M | 17.18M | 16.38M |
|
Consolidated Net Income
|
2.30M | 2.38M | 3.21M | 2.63M | 2.70M | 2.44M | 3.01M | 2.35M | 2.75M | 2.60M | 3.20M | 2.03M | 2.98M | 2.89M | 3.38M | 2.06M | 1.86M | 2.07M | 1.57M | 1.65M | 2.27M | 1.99M | 1.68M | 1.07M | 2.73M | 2.67M | 1.49M | 2.17M | 2.63M | 1.70M | 1.70M | 1.78M | 3.99M | 4.13M | 4.41M | 3.73M | 4.60M | 5.64M | 5.78M | 3.89M | 2.32M | 2.99M | 4.17M | 4.16M | 4.71M | 3.79M | 1.43M | 4.86M | 8.93M | 19.54M | 3.98M | 9.74M | 11.88M | 11.69M | 11.61M | 12.69M | 13.55M | 16.36M | 16.38M | 17.18M | 17.18M | 16.38M |
|
Income towards Parent Company
|
2.30M | 2.38M | 3.21M | 2.63M | 2.70M | 2.44M | 3.01M | 2.35M | 2.75M | 2.60M | 3.20M | 2.03M | 2.98M | 2.89M | 3.38M | 2.06M | 1.86M | 2.07M | 1.57M | 1.65M | 2.27M | 1.99M | 1.68M | 1.07M | 2.73M | 2.67M | 1.49M | 2.17M | 2.63M | 1.70M | 1.70M | 1.78M | 3.99M | 4.13M | 4.41M | 3.73M | 4.60M | 5.64M | 5.78M | 3.89M | 2.32M | 2.99M | 4.17M | 4.16M | 4.71M | 3.79M | 1.43M | 4.86M | 8.93M | 19.54M | 3.98M | 9.74M | 11.88M | 11.69M | 11.61M | 12.69M | 13.55M | 16.36M | 16.38M | 17.18M | 17.18M | 16.38M |
|
Net Income towards Common Stockholders
|
2.30M | 2.36M | 3.09M | 2.20M | 2.70M | 2.44M | 3.00M | 2.35M | 2.75M | 2.60M | 3.20M | 2.03M | 2.98M | 2.89M | 3.38M | 2.06M | 1.86M | 2.07M | 1.57M | 1.65M | 2.27M | 1.99M | 1.68M | 1.07M | 2.73M | 2.67M | 1.49M | 2.17M | 2.63M | 1.70M | 2.71M | 1.78M | 3.99M | 4.13M | 4.41M | 3.73M | 4.60M | 5.64M | 5.78M | 3.89M | 2.32M | 2.99M | 4.17M | 4.16M | 4.71M | 3.79M | 3.22M | 4.86M | 8.93M | 19.54M | 8.46M | 9.74M | 11.88M | 11.69M | 11.61M | 12.69M | 13.55M | 16.36M | 16.38M | 17.18M | 17.18M | 16.38M |
|
EPS (Basic)
|
0.37 | 0.38 | 0.50 | 0.34 | 0.42 | 0.37 | 0.46 | 0.36 | 0.41 | 0.39 | 0.48 | 0.30 | 0.44 | 0.42 | 0.49 | 0.30 | 0.27 | 0.29 | 0.22 | 0.23 | 0.32 | 0.28 | 0.24 | 0.15 | 0.38 | 0.37 | 0.21 | 0.30 | 0.36 | 0.23 | 0.38 | 0.24 | 0.54 | 0.56 | 0.60 | | 0.62 | 0.76 | 0.78 | 0.52 | 0.31 | 0.40 | 0.56 | 0.55 | 0.63 | 0.50 | 0.43 | 0.64 | 1.18 | 2.58 | 1.12 | 1.28 | 1.56 | 1.53 | 1.52 | 1.66 | 1.77 | 2.13 | 2.13 | 2.24 | 2.23 | 2.12 |
|
EPS (Weighted Average and Diluted)
|
0.34 | 0.35 | 0.46 | 0.32 | 0.39 | 0.35 | 0.43 | 0.33 | 0.39 | 0.37 | 0.45 | 0.29 | 0.42 | 0.41 | 0.47 | 0.29 | 0.26 | 0.29 | 0.22 | 0.23 | 0.32 | 0.28 | 0.23 | 0.15 | 0.38 | 0.37 | 0.20 | 0.30 | 0.36 | 0.23 | 0.37 | 0.24 | 0.54 | 0.56 | 0.59 | | 0.62 | 0.75 | 0.77 | 0.52 | 0.31 | 0.40 | 0.55 | 0.55 | 0.62 | 0.50 | 0.42 | 0.64 | 1.17 | 2.56 | 1.10 | 1.27 | 1.55 | 1.52 | 1.51 | 1.64 | 1.75 | 2.11 | 2.10 | 2.21 | 2.21 | 2.11 |
|
Shares Outstanding (Weighted Average)
|
6.14M | 6.21M | 6.16M | 6.39M | 6.47M | 6.51M | 6.48M | 6.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.67M | | | | 7.71M |
|
Shares Outstanding (Diluted Average)
|
6.73M | 6.78M | 6.75M | 6.97M | 6.98M | 7.00M | 7.00M | 7.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77M | | | | 7.78M |
|
EBITDA
|
3.67M | 3.80M | 4.47M | 3.91M | 4.32M | 3.26M | 4.22M | 3.69M | 4.31M | 4.07M | 4.60M | 2.96M | 4.63M | 4.48M | 5.33M | 3.19M | 2.79M | 3.10M | 2.48M | 2.57M | 3.49M | 3.06M | 2.60M | 1.70M | 4.19M | 4.08M | 2.26M | 3.21M | 3.93M | 2.50M | 2.06M | 2.56M | 5.67M | 5.88M | 5.49M | 5.25M | 6.57M | 6.14M | 6.75M | 5.08M | 2.99M | 3.73M | 4.94M | 4.16M | 4.71M | 3.79M | 3.22M | 5.24M | 7.41M | 17.82M | 10.71M | 10.23M | 11.92M | 10.90M | 12.74M | 12.11M | 13.37M | 17.43M | 11.64M | 19.51M | 22.47M | 16.43M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.27M | 0.40M | 0.35M | 0.29M | 0.23M | 0.19M | 0.17M | 0.08M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.04M | 0.33M | 0.73M | 0.83M | 0.87M | 0.87M | 1.09M | 0.93M | 0.76M | 0.63M | 0.58M | 3.48M | 3.38M | 2.81M | 2.67M | 2.39M |
|
Tax Rate
|
36.84% | 36.86% | 30.42% | 32.69% | 37.23% | 25.14% | 28.58% | 36.01% | 35.99% | 36.00% | 29.69% | 30.38% | 35.00% | 34.99% | 35.65% | 35.01% | 34.99% | 35.01% | 38.46% | 35.00% | 34.99% | 34.99% | 36.47% | 37.32% | 35.00% | 35.00% | 34.83% | 32.85% | 33.57% | 33.56% | 19.85% | 24.89% | 24.36% | 26.53% | 14.14% | 21.93% | 25.60% | 5.18% | 14.22% | 17.77% | 20.78% | 19.42% | 15.13% | 21.36% | 24.24% | 25.07% | 69.22% | 20.16% | 23.18% | 22.58% | 59.26% | 18.13% | 25.61% | 17.30% | 2.39% | 17.23% | 21.99% | 22.89% | 14.26% | 15.27% | 20.56% | 22.22% |