|
Revenue
|
0.82M | 0.83M | 0.84M | 0.72M | 0.60M | 0.60M | 0.65M | 0.76M | 0.79M | 0.77M | 1.44M | 1.82M | 1.30M | 1.47M | 2.33M | 2.25M | 1.06M | | 3.30M | 3.60M | 3.76M | 3.74M | 3.42M | 3.55M | 3.66M | 3.23M | 2.89M | 3.07M | 2.89M | 2.81M | 2.55M | 3.59M | 5.62M | 5.84M | 6.28M | 6.47M | 6.42M | 6.59M | 7.16M | 7.09M | 7.37M | 7.77M | 6.96M | 8.14M | 9.38M | 13.46M | 15.23M | 15.82M | 17.43M | 18.11M | 16.22M | 16.40M | 18.71M | 21.45M | 21.44M | 20.98M | 20.13M | 20.97M | 20.08M | 21.32M | 20.56M | 22.01M | 19.96M | 21.18M |
|
Cost of Revenue
|
0.69M | 0.68M | 0.48M | 0.58M | 0.49M | 0.46M | 0.50M | 0.58M | 0.61M | 0.60M | 0.91M | 0.97M | 0.77M | 0.91M | 1.27M | 1.23M | 0.83M | | 2.35M | 2.44M | 2.34M | 2.30M | 2.43M | 2.34M | 2.28M | 2.15M | 2.03M | 2.10M | 2.00M | 1.87M | 1.85M | 2.76M | 4.32M | 4.57M | 4.96M | 5.01M | 4.90M | 5.25M | 5.59M | 5.54M | 5.87M | 5.84M | 5.67M | 6.41M | 6.94M | 10.55M | 11.11M | 11.79M | 12.86M | 14.60M | 12.96M | 13.26M | 14.02M | 16.54M | 16.25M | 16.33M | 14.87M | 16.12M | 15.28M | 16.43M | 15.50M | 17.20M | 14.82M | 16.31M |
|
Gross Profit
|
0.12M | 0.16M | 0.36M | 0.14M | 0.12M | 0.14M | 0.15M | 0.19M | 0.17M | 0.17M | 0.52M | 0.85M | 0.52M | 0.56M | 1.06M | 1.01M | 0.23M | | 0.95M | 1.16M | 1.43M | 1.44M | 1.00M | 1.21M | 1.38M | 1.07M | 0.86M | 0.97M | 0.89M | 0.94M | 0.94M | 0.82M | 1.30M | 1.27M | 1.32M | 1.46M | 1.52M | 1.34M | 1.57M | 1.55M | 1.50M | 1.93M | 1.29M | 1.72M | 2.44M | 2.91M | 4.13M | 4.03M | 4.56M | 3.51M | 3.26M | 3.13M | 4.69M | 4.90M | 5.19M | 4.66M | 5.26M | 4.85M | 4.80M | 4.90M | 5.06M | 4.81M | 5.14M | 4.87M |
|
Depreciation & Amortization - Total
|
| | | | | | 0.00M | 0.01M | 0.00M | 0.00M | 828.00 | 549.00 | 431.00 | 0.00M | 0.00M | 0.00M | 0.01M | | | | | | | | | | | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.21M | 0.21M | 0.22M | 0.24M | 0.24M | 0.25M | 0.24M | 0.30M | 0.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.72M | | 2.33M | 2.35M | 2.28M | | 2.43M | 2.82M | 2.78M | | 2.80M | 2.59M | 2.63M | | 3.61M | 3.79M | 3.82M | | 5.06M | 5.13M | 4.84M | | 4.90M | 4.95M | 5.41M | | 5.14M | 4.00M | 4.12M | | 5.05M | 4.64M | 4.50M |
|
Other Operating Expenses
|
1.25M | 1.17M | 0.82M | 0.92M | 0.80M | 0.76M | 0.78M | 0.89M | 0.93M | 0.94M | 1.23M | 1.34M | 1.24M | 1.33M | 1.71M | 1.67M | 1.28M | | 2.84M | 2.92M | 2.83M | 3.05M | 3.33M | 3.53M | 3.53M | 3.28M | 3.35M | 3.46M | 2.99M | 2.94M | 1.65M | 2.57M | -4.30M | 4.36M | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.15M | 5.67M | | 0.41M | 0.83M |
|
Operating Expenses
|
1.25M | 1.17M | 0.82M | 0.92M | 0.80M | 0.76M | 0.78M | 0.89M | 0.93M | 0.94M | 1.23M | 1.34M | 1.24M | 1.33M | 1.71M | 1.67M | 1.28M | | 2.84M | 2.92M | 2.83M | 3.05M | 3.33M | 3.53M | 3.53M | 3.28M | 3.35M | 3.64M | 3.17M | 3.13M | 3.10M | 4.48M | -4.11M | 6.90M | 2.56M | 2.51M | 0.24M | 2.67M | 3.07M | 3.02M | 0.30M | 2.94M | 2.59M | 2.63M | | 3.61M | 3.79M | 3.82M | | 5.06M | 5.13M | 4.84M | | 4.90M | 4.95M | 5.41M | | 5.14M | 5.14M | 5.27M | 5.67M | 5.05M | 5.05M | 5.33M |
|
Operating Income
|
-0.43M | -0.33M | 0.03M | -0.20M | -0.19M | -0.15M | -0.13M | -0.13M | -0.14M | -0.17M | 0.21M | 0.48M | 0.06M | 0.13M | 0.62M | 0.58M | -0.22M | | 0.47M | 0.68M | 0.93M | 0.69M | 0.09M | 0.02M | 0.14M | -0.05M | -0.46M | -0.57M | -0.28M | -0.32M | -0.55M | -0.89M | -1.07M | -1.06M | -1.03M | -0.82M | -0.86M | -1.10M | -1.26M | -1.23M | -1.48M | -0.87M | -1.30M | -0.91M | -0.67M | -0.70M | 0.34M | 0.21M | -0.00M | -1.55M | -1.87M | -1.70M | -0.09M | 0.01M | 0.23M | -0.75M | -0.00M | -0.28M | -0.21M | -0.38M | -0.60M | -0.24M | -0.40M | -0.46M |
|
EBIT
|
-0.43M | -0.33M | 0.03M | -0.20M | -0.19M | -0.15M | -0.13M | -0.13M | -0.14M | -0.17M | 0.21M | 0.48M | 0.06M | 0.13M | 0.62M | 0.58M | -0.22M | | 0.47M | 0.68M | 0.93M | 0.69M | 0.09M | 0.02M | 0.14M | -0.05M | -0.46M | -0.57M | -0.28M | -0.32M | -0.55M | -0.89M | -1.07M | -1.06M | -1.03M | -0.82M | -0.86M | -1.10M | -1.26M | -1.23M | -1.48M | -0.87M | -1.30M | -0.91M | -0.67M | -0.70M | 0.34M | 0.21M | -0.00M | -1.55M | -1.87M | -1.70M | -0.09M | 0.01M | 0.23M | -0.75M | -0.00M | -0.28M | -0.21M | -0.38M | -0.60M | -0.24M | -0.40M | -0.46M |
|
Non Operating Investment Income
|
| | | | | | | | | | 0.07M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.02M | | | 0.02M | 0.02M | | | | | 0.27M | | | | | | | | | | | | | | | | 0.45M | 0.00M | 0.00M | 0.00M | 0.00M | 581.00 | 0.00M | 0.00M | 0.01M | 0.09M | 0.04M | 0.05M | 0.10M | 0.12M | 0.11M | 0.13M | 0.12M | 0.08M | 0.11M | 0.12M |
|
Other Non Operating Income
|
| | | | 0.06M | 0.10M | -0.00M | 0.00M | | 0.02M | 105.00 | -0.03M | 0.01M | -416.00 | -724.00 | -0.05M | | | -0.00M | 0.00M | 0.04M | -104.00 | -0.03M | 0.09M | 0.01M | -600.00 | 0.10M | -480.00 | 0.00M | 0.00M | -0.00M | 993.00 | 0.00M | -0.00M | -420.00 | 0.00M | 462.00 | 1.00 | -424.00 | 608.00 | -0.03M | 688.00 | 38.00 | 186.00 | 0.81M | 0.00M | 685.00 | 287.00 | -0.00M | -636.00 | 82.00 | 0.00M | -0.00M | 0.09M | | 0.05M | | 0.75M | 0.26M | | 1.48M | | | 0.01M |
|
Non Operating Income
|
| | | | | 0.06M | -0.00M | 0.00M | | | 0.07M | -299.00 | 0.01M | -0.02M | 0.02M | -0.05M | -0.01M | | 0.03M | 0.02M | 0.06M | 0.02M | -0.03M | 0.11M | 0.03M | 0.02M | 0.12M | 0.03M | 0.03M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | -0.02M | 0.01M | 0.00M | 0.01M | 0.85M | 0.00M | 685.00 | 287.00 | 169.00 | -636.00 | 82.00 | 0.00M | 0.01M | 0.09M | 0.04M | 0.10M | 0.10M | 0.10M | 0.35M | 0.11M | 1.58M | 0.07M | 0.10M | 0.12M |
|
EBT
|
-0.43M | -0.33M | 0.03M | -0.05M | -0.13M | -0.05M | -0.14M | -0.12M | -0.14M | -0.24M | 0.28M | 0.48M | 0.07M | 0.12M | 0.64M | 0.53M | -0.23M | | 0.50M | 0.70M | 0.99M | 0.71M | 0.08M | 0.13M | 0.16M | -0.03M | -0.33M | -0.55M | -0.26M | -0.29M | -0.51M | -0.88M | -1.06M | -1.05M | -1.02M | -0.80M | -0.83M | -1.07M | -1.24M | -1.21M | -1.50M | -0.86M | -1.30M | -0.90M | 0.18M | -0.70M | 0.34M | 0.21M | -0.00M | -1.55M | -1.87M | -1.70M | -0.08M | 0.10M | 0.27M | -0.65M | 0.10M | -0.18M | 0.15M | -0.26M | 0.98M | -0.17M | -0.30M | -0.35M |
|
Tax Provisions
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.05M | | | 0.01M | 0.01M | -1.51M | 0.01M | 0.05M | 0.02M | | 0.01M | 0.02M | 0.02M | -0.01M | | 0.02M | 0.01M | 0.24M | | 0.02M | 0.01M | 0.04M | | 0.04M | 0.03M | 0.03M | -0.02M | -0.01M | 0.04M | 0.02M | 0.02M | 0.12M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | -3.19M | 0.11M | 0.06M | 0.07M | 0.07M |
|
Profit After Tax
|
-0.44M | 0.34M | 0.02M | 0.05M | -0.14M | -0.06M | -0.14M | -0.13M | -0.14M | -0.24M | 0.26M | 0.47M | 0.07M | 0.10M | 0.63M | 0.48M | -0.23M | | 0.49M | 0.69M | 2.50M | 0.71M | 0.02M | 0.12M | 0.16M | -0.03M | -0.36M | -0.57M | -0.24M | -0.29M | -0.53M | -0.89M | -1.30M | -1.05M | -1.04M | -0.81M | -0.88M | -1.07M | -1.28M | -1.24M | -1.53M | -0.84M | -1.29M | -0.94M | 0.15M | -0.72M | 0.22M | 0.14M | 0.04M | -1.62M | -1.94M | -1.77M | -0.15M | 0.01M | 0.21M | -0.72M | 0.03M | -0.25M | 0.08M | 2.85M | 0.63M | -0.23M | -0.37M | -0.42M |
|
Income from Continuing Operations
|
-0.44M | -0.34M | 0.02M | -0.05M | -0.14M | -0.06M | -0.14M | -0.13M | -0.14M | -0.24M | 0.26M | 0.47M | 0.07M | 0.10M | 0.63M | 0.48M | -0.23M | | 0.49M | 0.69M | 2.50M | 0.71M | 0.02M | 0.12M | 0.16M | -0.03M | -0.36M | -0.57M | -0.24M | -0.29M | -0.53M | -0.89M | -1.30M | -1.05M | -1.04M | -0.81M | -0.88M | -1.07M | -1.28M | -1.24M | -1.53M | -0.84M | -1.29M | -0.94M | 0.15M | -0.72M | 0.22M | 0.14M | -0.07M | -1.62M | -1.94M | -1.77M | -0.15M | 0.01M | 0.21M | -0.72M | 0.03M | -0.25M | 0.08M | 2.92M | 0.87M | -0.23M | -0.37M | -0.42M |
|
Consolidated Net Income
|
-0.44M | -0.34M | 0.02M | -0.05M | -0.14M | -0.06M | -0.14M | -0.13M | -0.14M | -0.24M | 0.26M | 0.47M | 0.07M | 0.10M | 0.63M | 0.48M | -0.23M | | 0.49M | 0.69M | 2.50M | 0.71M | 0.02M | 0.12M | 0.16M | -0.03M | -0.36M | -0.57M | -0.24M | -0.29M | -0.53M | -0.89M | -1.30M | -1.05M | -1.04M | -0.81M | -0.88M | -1.07M | -1.28M | -1.24M | -1.53M | -0.84M | -1.29M | -0.94M | 0.15M | -0.72M | 0.22M | 0.14M | -0.07M | -1.62M | -1.94M | -1.77M | -0.15M | 0.01M | 0.21M | -0.72M | 0.03M | -0.25M | 0.08M | 2.92M | 0.87M | -0.23M | -0.37M | -0.42M |
|
Income towards Parent Company
|
-0.44M | -0.34M | 0.02M | -0.05M | -0.14M | -0.06M | -0.14M | -0.13M | -0.14M | -0.24M | 0.26M | 0.47M | 0.07M | 0.10M | 0.63M | 0.48M | -0.23M | | 0.49M | 0.69M | 2.50M | 0.71M | 0.02M | 0.12M | 0.16M | -0.03M | -0.36M | -0.57M | -0.24M | -0.29M | -0.53M | -0.89M | -1.30M | -1.05M | -1.04M | -0.81M | -0.88M | -1.07M | -1.28M | -1.24M | -1.53M | -0.84M | -1.29M | -0.94M | 0.15M | -0.72M | 0.22M | 0.14M | -0.07M | -1.62M | -1.94M | -1.77M | -0.15M | 0.01M | 0.21M | -0.72M | 0.03M | -0.25M | 0.08M | 2.92M | 0.87M | -0.23M | -0.37M | -0.42M |
|
Net Income towards Common Stockholders
|
-0.44M | -0.34M | 0.02M | -0.05M | -0.14M | -0.06M | -0.14M | -0.13M | -0.14M | -0.24M | 0.26M | 0.47M | 0.07M | 0.10M | 0.63M | 0.48M | -0.23M | | 0.49M | 0.69M | 2.50M | 0.71M | 0.02M | 0.12M | 0.16M | -0.03M | -0.36M | -0.57M | -0.24M | -0.29M | -0.53M | -0.89M | -1.30M | -1.05M | -1.04M | -0.81M | -0.88M | -1.07M | -1.07M | -1.24M | -1.53M | -0.84M | -1.29M | -0.94M | 0.15M | -0.72M | 0.22M | 0.14M | 0.04M | -1.62M | -1.94M | -1.77M | -0.15M | 0.01M | 0.21M | -0.72M | 0.03M | -0.25M | 0.08M | 2.85M | 0.63M | -0.23M | -0.37M | -0.42M |
|
EPS (Basic)
|
-0.06 | -0.05 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | -0.02 | -0.02 | -0.03 | 0.03 | 0.05 | 0.01 | 0.01 | 0.07 | 0.05 | -0.02 | | 0.06 | 0.08 | 0.43 | 0.10 | 0.00 | 0.02 | 0.02 | 0.00 | -0.05 | -0.07 | -0.03 | -0.03 | -0.06 | -0.10 | -0.13 | -0.09 | -0.09 | -0.07 | -0.07 | -0.09 | -0.10 | -0.09 | -0.11 | -0.06 | -0.10 | -0.06 | 0.03 | -0.04 | 0.01 | 0.01 | 0.00 | -0.08 | -0.10 | -0.09 | -0.01 | 0.00 | 0.01 | -0.03 | 0.00 | -0.01 | 0.00 | 0.10 | 0.02 | -0.01 | -0.01 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
0.00 | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.02 | 0.08 | 0.26 | 0.06 | | 0.01 | 0.01 | | -0.05 | -0.07 | -0.03 | -0.03 | -0.06 | -0.10 | -0.13 | -0.09 | -0.09 | -0.07 | -0.07 | -0.09 | -0.10 | -0.09 | -0.11 | -0.06 | -0.10 | -0.06 | 0.03 | -0.04 | 0.01 | 0.01 | | -0.08 | -0.10 | -0.09 | -0.01 | 0.00 | 0.01 | -0.03 | 0.00 | -0.01 | 0.00 | 0.10 | 0.02 | -0.01 | -0.01 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
7.50M | 7.43M | 7.43M | 7.39M | 7.39M | 8.35M | 8.35M | 8.35M | 8.35M | 9.42M | 9.51M | 9.51M | 9.51M | 9.51M | 9.51M | 9.51M | 9.51M | | 9.15M | 9.15M | 9.15M | 12.30M | 12.01M | 12.35M | 12.37M | 12.41M | 12.41M | 12.08M | 12.24M | 12.24M | 11.83M | 11.79M | 13.62M | 15.87M | 15.86M | 16.00M | 15.94M | 16.86M | 16.90M | 17.06M | 16.91M | 17.14M | 18.63M | 20.36M | 24.76M | 25.03M | 25.06M | 24.93M | 24.97M | 25.53M | 25.54M | 25.19M | 25.32M | 26.39M | 26.54M | 26.39M | 26.31M | 26.34M | 26.43M | 27.36M | 27.13M | 26.51M | 26.61M | 26.50M |
|
Shares Outstanding (Diluted Average)
|
112.52M | | | | | | | 121.51M | 136.28M | 136.85M | 137.71M | 135.94M | 136.16M | 129.76M | 129.76M | 136.96M | 133.70M | 137.43M | 132.83M | 134.12M | 138.85M | 181.84M | | | | | 7.74M | 7.82M | 7.84M | 8.49M | 8.48M | 8.95M | 9.00M | 12.03M | 12.12M | 12.15M | 12.13M | 12.62M | 13.04M | 13.05M | 12.96M | 13.13M | | | | | | | | | | | 20.38M | 27.45M | 26.41M | 26.39M | 26.49M | 26.38M | 26.53M | 27.32M | 26.85M | | | |
|
EBITDA
|
-0.43M | -0.33M | 0.03M | -0.20M | -0.19M | -0.15M | -0.13M | -0.12M | -0.14M | -0.17M | 0.21M | 0.48M | 0.06M | 0.14M | 0.62M | 0.58M | -0.22M | | 0.47M | 0.68M | 0.93M | 0.69M | 0.09M | 0.02M | 0.14M | -0.05M | -0.46M | -0.39M | -0.10M | -0.13M | -0.36M | -0.70M | -0.88M | -0.85M | -0.82M | -0.60M | -0.62M | -0.86M | -1.01M | -0.99M | -1.18M | -0.73M | -1.30M | -0.91M | -0.67M | -0.70M | 0.34M | 0.21M | -0.00M | -1.55M | -1.87M | -1.70M | -0.09M | 0.01M | 0.23M | -0.75M | -0.00M | -0.28M | -0.21M | -0.38M | -0.60M | -0.24M | -0.40M | -0.46M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 943.00 | 807.00 | 662.00 | 533.00 | 393.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Tax Rate
|
| | 11.73% | | | | | | | | 4.85% | 1.05% | | 12.57% | 1.73% | 9.52% | | | 2.13% | 1.29% | | 0.70% | 68.50% | 12.12% | | | | | 5.44% | | | | | | | | | | | | | 2.62% | 0.94% | | 12.96% | | 35.45% | 33.14% | | | | | | 84.90% | 25.21% | | 72.97% | | 48.11% | | 11.21% | | | |