|
Revenue
|
1.20M | 1.20M | 1.19M | -8.50M | 9.64M | 10.45M | 10.45M | 10.08M | 9.67M | 10.35M | 11.03M | 10.40M | 10.07M | 10.74M | 10.91M | 10.66M | 10.57M | 11.77M | 12.06M | 11.50M | 11.21M | 11.89M | 12.37M | 11.62M | 11.28M | 11.82M | 12.60M | 11.88M | 11.29M | 12.25M | 12.69M | 12.35M | 11.64M | 12.03M | 12.70M | 12.07M | 11.83M | 13.05M | 13.68M | 13.02M | 12.88M | 13.32M | 14.26M | 13.40M | 13.08M | 13.80M | 14.50M | 13.73M | 14.24M | 14.90M | 15.81M | 15.11M | 15.40M | 18.77M | 18.77M | 18.10M | 17.63M | 18.75M | 19.71M | 18.87M | 18.46M | 19.20M | 20.36M |
|
Cost of Revenue
|
1.60M | 1.65M | 1.79M | 1.72M | 1.66M | 1.83M | 1.88M | 1.96M | 1.75M | 1.87M | 1.92M | 1.68M | 1.71M | 1.82M | 1.97M | 1.86M | 1.88M | 2.05M | 2.05M | 1.99M | 1.96M | 2.12M | 2.06M | 1.92M | 1.89M | 2.03M | 2.10M | 2.01M | 2.03M | 2.26M | 2.36M | 2.24M | 2.35M | 2.56M | 2.28M | 2.47M | 2.41M | 2.65M | 2.59M | 2.75M | 2.66M | 2.62M | 2.66M | 2.84M | 2.81M | 2.95M | 3.00M | 3.07M | 3.45M | 2.92M | 3.75M | 4.02M | 4.11M | 4.11M | 4.47M | 4.67M | 4.81M | 4.86M | 4.96M | 5.04M | 5.21M | 4.82M | 5.36M |
|
Gross Profit
|
| | | | 7.98M | 8.63M | 8.57M | 8.12M | 7.92M | 8.48M | 9.10M | 8.72M | 8.36M | 8.92M | 8.94M | 8.81M | 8.69M | 9.72M | 10.01M | 9.51M | 9.25M | 9.77M | 10.31M | 9.70M | 9.38M | 9.79M | 10.50M | 9.87M | 9.26M | 9.99M | 10.33M | 10.11M | 9.29M | 9.46M | 10.42M | 9.60M | 9.42M | 10.40M | 11.09M | 10.27M | 10.21M | 10.70M | 11.60M | 10.56M | 10.28M | 10.85M | 11.51M | 10.66M | 10.79M | 11.98M | 12.06M | 11.09M | 11.29M | 14.66M | 14.30M | 13.42M | 12.82M | 13.89M | 14.75M | 13.83M | 13.24M | 14.38M | 15.00M |
|
Selling, General & Administrative
|
1.68M | 1.64M | 1.65M | 1.75M | 1.86M | 1.95M | 1.75M | 1.75M | 1.90M | 1.86M | 1.73M | 1.81M | 1.93M | 1.84M | 1.85M | 1.79M | 2.15M | 2.18M | 2.17M | 2.31M | 2.24M | 2.30M | 2.16M | 2.38M | 2.21M | 2.27M | 2.22M | 2.42M | 2.09M | 2.18M | 1.93M | 1.90M | 2.00M | 2.25M | 1.94M | 1.90M | 1.91M | 2.10M | 2.17M | 2.34M | 2.24M | 2.07M | 2.26M | 2.69M | 2.41M | 2.44M | 2.29M | 2.61M | 2.66M | 2.58M | 2.33M | 2.36M | 2.67M | 2.76M | 2.60M | 2.87M | 3.07M | 3.16M | 3.01M | 3.37M | 2.92M | 3.34M | 3.07M |
|
Other Operating Expenses
|
| | | | | 3.34M | 3.42M | 3.48M | 3.34M | 3.44M | 3.52M | 3.27M | 3.37M | 3.59M | 3.70M | 3.56M | 3.66M | 3.79M | 3.81M | 3.76M | 3.83M | 3.91M | 3.85M | 3.75M | 3.85M | 3.85M | 3.97M | 3.90M | 4.04M | 4.24M | 4.31M | 4.21M | 4.51M | 4.45M | 4.33M | 4.54M | 4.64M | 4.87M | 4.79M | 4.97M | 5.02M | 4.96M | 4.98M | 5.21M | 5.32M | 5.46M | 5.53M | 5.67M | 6.29M | 5.75M | 6.63M | 6.99M | 7.32M | 7.49M | 7.73M | 8.07M | 8.34M | 8.53M | 8.65M | 8.79M | 9.25M | 8.78M | 9.38M |
|
Operating Expenses
|
1.68M | 1.64M | 1.65M | 1.75M | 1.86M | 5.29M | 5.17M | 5.23M | 5.24M | 5.30M | 5.24M | 5.09M | 5.30M | 5.44M | 5.54M | 5.34M | 5.81M | 5.97M | 5.97M | 6.07M | 6.08M | 6.21M | 6.01M | 6.12M | 6.06M | 6.12M | 6.19M | 6.32M | 6.13M | 6.42M | 6.24M | 6.11M | 6.50M | 6.71M | 6.27M | 6.44M | 6.54M | 6.97M | 6.96M | 7.31M | 7.26M | 7.03M | 7.24M | 7.90M | 7.73M | 7.90M | 7.82M | 8.28M | 8.94M | 8.32M | 8.96M | 9.36M | 9.98M | 10.25M | 10.33M | 10.93M | 11.41M | 11.69M | 11.66M | 12.16M | 12.17M | 12.11M | 12.45M |
|
Operating Income
|
4.28M | 5.04M | 5.60M | 4.84M | 4.59M | 5.16M | 5.28M | 4.85M | 4.43M | 5.05M | 5.78M | 5.31M | 4.77M | 5.30M | 5.37M | 5.32M | 4.76M | 5.80M | 6.09M | 5.43M | 5.13M | 5.68M | 6.35M | 5.49M | 5.21M | 5.70M | 6.41M | 5.57M | 5.16M | 5.83M | 6.45M | 5.94M | 5.14M | 5.32M | 6.43M | 5.63M | 5.29M | 6.07M | 6.71M | 5.71M | 5.62M | 6.29M | 7.02M | 5.50M | 5.35M | 5.90M | 6.68M | 5.46M | 5.30M | 6.57M | 6.86M | 5.75M | 5.42M | 8.52M | 8.43M | 7.16M | 6.21M | 7.06M | 8.05M | 6.71M | 6.28M | 7.09M | 7.91M |
|
EBIT
|
4.28M | 5.04M | 5.60M | 4.84M | 4.59M | 5.16M | 5.28M | 4.85M | 4.43M | 5.05M | 5.78M | 5.31M | 4.77M | 5.30M | 5.37M | 5.32M | 4.76M | 5.80M | 6.09M | 5.43M | 5.13M | 5.68M | 6.35M | 5.49M | 5.21M | 5.70M | 6.41M | 5.57M | 5.16M | 5.83M | 6.45M | 5.94M | 5.14M | 5.32M | 6.43M | 5.63M | 5.29M | 6.07M | 6.71M | 5.71M | 5.62M | 6.29M | 7.02M | 5.50M | 5.35M | 5.90M | 6.68M | 5.46M | 5.30M | 6.57M | 6.86M | 5.75M | 5.42M | 8.52M | 8.43M | 7.16M | 6.21M | 7.06M | 8.05M | 6.71M | 6.28M | 7.09M | 7.91M |
|
Other Non Operating Income
|
-0.08M | -0.08M | -0.13M | -0.47M | 0.01M | -0.13M | -0.28M | -0.28M | -0.06M | -0.18M | -0.04M | -0.24M | -0.07M | -0.17M | -0.05M | 0.16M | -0.11M | -0.10M | -0.22M | -0.60M | -0.14M | -0.17M | -0.18M | 0.04M | -0.16M | -0.10M | -0.20M | -0.17M | -0.13M | -0.09M | -0.07M | -0.18M | -0.08M | -0.08M | -0.05M | 0.13M | -0.15M | -0.12M | -0.08M | -0.58M | -0.12M | -0.12M | -0.04M | -0.50M | -0.10M | -0.04M | -0.03M | -0.19M | -0.35M | -0.08M | -0.12M | 0.55M | -0.09M | -0.21M | -0.07M | -0.15M | -0.07M | -0.15M | -0.05M | 0.23M | -0.07M | -0.20M | -0.03M |
|
Non Operating Income
|
| | | | | -1.41M | -1.56M | -1.57M | -1.36M | -1.46M | -1.32M | -1.52M | -1.35M | -1.46M | -1.35M | -1.13M | -1.38M | -1.32M | -1.10M | -1.92M | -1.37M | -1.41M | -1.45M | -1.21M | -1.42M | -1.37M | -1.47M | -1.39M | -1.62M | -1.53M | -1.41M | -1.61M | -1.68M | -1.74M | -1.70M | -1.53M | -1.77M | -1.69M | -1.64M | -2.04M | -1.04M | -1.50M | -1.42M | -1.85M | -1.36M | -1.26M | -1.26M | -1.41M | -1.67M | -1.38M | -1.26M | -0.58M | -1.22M | -1.28M | -1.03M | -0.97M | -1.29M | -1.55M | -1.83M | -1.70M | -2.17M | -2.40M | -2.30M |
|
EBT
|
3.00M | 3.78M | 4.31M | 3.42M | 3.30M | 3.75M | 3.72M | 3.27M | 3.07M | 3.59M | 4.46M | 3.79M | 3.42M | 3.84M | 4.02M | 4.19M | 3.38M | 4.48M | 4.99M | 3.51M | 3.76M | 4.28M | 4.91M | 4.28M | 3.80M | 4.33M | 4.95M | 4.18M | 3.54M | 4.30M | 5.04M | 4.63M | 3.46M | 3.58M | 4.73M | 4.10M | 3.51M | 4.38M | 5.08M | 3.67M | 4.57M | 4.79M | 5.60M | 3.65M | 4.00M | 4.64M | 5.42M | 4.04M | 3.63M | 5.20M | 5.60M | 5.17M | 4.20M | 7.24M | 7.41M | 6.19M | 4.93M | 5.51M | 6.22M | 5.01M | 4.11M | 4.68M | 5.62M |
|
Tax Provisions
|
0.28M | 1.43M | 1.64M | 5.57M | 0.23M | 1.29M | 1.35M | 1.15M | 1.13M | 1.39M | 1.70M | 1.39M | 1.28M | 1.50M | 1.48M | 1.55M | 1.27M | 1.73M | 1.93M | -0.04M | 1.24M | 1.35M | 1.39M | 0.77M | 1.31M | 1.48M | 1.38M | 1.24M | 0.96M | 1.37M | 1.11M | 1.11M | 0.87M | 0.27M | 0.93M | 0.42M | 0.70M | 0.66M | 0.59M | 0.28M | 0.57M | 0.61M | 0.90M | -0.06M | 0.29M | 0.16M | 0.62M | 0.04M | -0.23M | 0.17M | -0.08M | 0.16M | 0.54M | 0.71M | -0.16M | 0.18M | 0.60M | 0.52M | 0.36M | -0.13M | 0.47M | -0.37M | -0.58M |
|
Profit After Tax
|
1.84M | 2.34M | 2.67M | 2.08M | 2.14M | 2.46M | 2.36M | 2.12M | 1.94M | 2.20M | 2.76M | 2.40M | 2.14M | 2.34M | 2.54M | 2.64M | 2.11M | 2.76M | 3.06M | 3.55M | 2.53M | 2.92M | 3.52M | 3.52M | 2.49M | 2.85M | 3.57M | 2.94M | 2.58M | 2.94M | 3.93M | 3.53M | 2.59M | 3.31M | 3.80M | 3.68M | 2.81M | 3.72M | 4.48M | 3.39M | 4.00M | 4.18M | 4.70M | 3.71M | 3.71M | 4.48M | 4.79M | 4.00M | 3.86M | 5.03M | 5.68M | 5.01M | 3.65M | 6.52M | 7.57M | 6.01M | 4.33M | 4.99M | 5.86M | 5.14M | 3.64M | 5.05M | 6.20M |
|
Income from Continuing Operations
|
2.73M | 2.34M | 2.67M | -2.16M | 3.08M | 2.46M | 2.36M | 2.12M | 1.94M | 2.20M | 2.76M | 2.40M | 2.14M | 2.34M | 2.54M | 2.64M | 2.11M | 2.76M | 3.06M | 3.55M | 2.53M | 2.92M | 3.52M | 3.52M | 2.49M | 2.85M | 3.57M | 2.94M | 2.58M | 2.94M | 3.93M | 3.53M | 2.59M | 3.31M | 3.80M | 3.68M | 2.81M | 3.72M | 4.48M | 3.39M | 4.00M | 4.18M | 4.70M | 3.71M | 3.71M | 4.48M | 4.79M | 4.00M | 3.86M | 5.03M | 5.68M | 5.01M | 3.65M | 6.52M | 7.57M | 6.01M | 4.33M | 4.99M | 5.86M | 5.14M | 3.64M | 5.05M | 6.20M |
|
Consolidated Net Income
|
2.73M | 2.34M | 2.67M | -2.16M | 3.08M | 2.46M | 2.36M | 2.12M | 1.94M | 2.20M | 2.76M | 2.40M | 2.14M | 2.34M | 2.54M | 2.64M | 2.11M | 2.76M | 3.06M | 3.55M | 2.53M | 2.92M | 3.52M | 3.52M | 2.49M | 2.85M | 3.57M | 2.94M | 2.58M | 2.94M | 3.93M | 3.53M | 2.59M | 3.31M | 3.80M | 3.68M | 2.81M | 3.72M | 4.48M | 3.39M | 4.00M | 4.18M | 4.70M | 3.71M | 3.71M | 4.48M | 4.79M | 4.00M | 3.86M | 5.03M | 5.68M | 5.01M | 3.65M | 6.52M | 7.57M | 6.01M | 4.33M | 4.99M | 5.86M | 5.14M | 3.64M | 5.05M | 6.20M |
|
Income towards Parent Company
|
2.73M | 2.34M | 2.67M | -2.16M | 3.08M | 2.46M | 2.36M | 2.12M | 1.94M | 2.20M | 2.76M | 2.40M | 2.14M | 2.34M | 2.54M | 2.64M | 2.11M | 2.76M | 3.06M | 3.55M | 2.53M | 2.92M | 3.52M | 3.52M | 2.49M | 2.85M | 3.57M | 2.94M | 2.58M | 2.94M | 3.93M | 3.53M | 2.59M | 3.31M | 3.80M | 3.68M | 2.81M | 3.72M | 4.48M | 3.39M | 4.00M | 4.18M | 4.70M | 3.71M | 3.71M | 4.48M | 4.79M | 4.00M | 3.86M | 5.03M | 5.68M | 5.01M | 3.65M | 6.52M | 7.57M | 6.01M | 4.33M | 4.99M | 5.86M | 5.14M | 3.64M | 5.05M | 6.20M |
|
Net Income towards Common Stockholders
|
2.73M | 2.34M | 2.67M | -2.16M | 3.08M | 2.46M | 2.36M | 2.12M | 1.94M | 2.20M | 2.76M | 2.40M | 2.14M | 2.34M | 2.54M | 2.64M | 2.11M | 2.76M | 3.06M | 3.55M | 2.53M | 2.92M | 3.52M | 3.52M | 2.49M | 2.85M | 3.57M | 2.94M | 2.58M | 2.94M | 3.93M | 3.53M | 2.59M | 3.31M | 3.80M | 3.68M | 2.81M | 3.72M | 4.48M | 3.39M | 4.00M | 4.18M | 4.70M | 3.71M | 3.71M | 4.48M | 4.79M | 4.00M | 3.86M | 5.03M | 5.68M | 5.01M | 3.65M | 6.52M | 7.57M | 6.01M | 4.33M | 4.99M | 5.86M | 5.14M | 3.64M | 5.05M | 6.20M |
|
EPS (Basic)
|
18.19M | 7.10M | 4.94M | -3.04M | 0.17 | 0.19 | 0.19 | 0.16 | 0.15 | 0.17 | 0.22 | 0.18 | 0.17 | 0.18 | 0.19 | 0.21 | 0.16 | 0.22 | 0.23 | 0.28 | 0.20 | 0.22 | 0.28 | 0.27 | 0.19 | 0.23 | 0.27 | 0.23 | 0.20 | 0.23 | 0.31 | 0.27 | 0.20 | 0.26 | 0.29 | 0.29 | 0.22 | 0.28 | 0.35 | 0.26 | 0.31 | 0.32 | 0.36 | 0.28 | 0.28 | 0.35 | 0.36 | 0.31 | 0.29 | 0.36 | 0.40 | 0.35 | 0.26 | 0.45 | 0.53 | 0.42 | 0.30 | 0.35 | 0.41 | 0.36 | 0.25 | 0.35 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | 0.20 | 0.22 | 0.28 | 0.27 | 0.19 | 0.23 | 0.27 | 0.23 | 0.20 | 0.23 | 0.31 | 0.27 | 0.20 | 0.26 | 0.29 | 0.29 | 0.22 | 0.28 | 0.35 | 0.26 | 0.31 | 0.32 | 0.36 | 0.28 | 0.28 | 0.35 | 0.36 | 0.31 | 0.29 | 0.36 | 0.40 | 0.35 | 0.26 | 0.45 | 0.53 | 0.42 | 0.30 | 0.35 | 0.41 | 0.36 | 0.25 | 0.35 | 0.43 |
|
Shares Outstanding (Weighted Average)
|
0.15 | 0.33 | 0.54 | 0.71 | 0.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
4.28M | 5.04M | 5.60M | 4.84M | 4.59M | 5.16M | 5.28M | 4.85M | 4.43M | 5.05M | 5.78M | 5.31M | 4.77M | 5.30M | 5.37M | 5.32M | 4.76M | 5.80M | 6.09M | 5.43M | 5.13M | 5.68M | 6.35M | 5.49M | 5.21M | 5.70M | 6.41M | 5.57M | 5.16M | 5.83M | 6.45M | 5.94M | 5.14M | 5.32M | 6.43M | 5.63M | 5.29M | 6.07M | 6.71M | 5.71M | 5.62M | 6.29M | 7.02M | 5.50M | 5.35M | 5.90M | 6.68M | 5.46M | 5.30M | 6.57M | 6.86M | 5.75M | 5.42M | 8.52M | 8.43M | 7.16M | 6.21M | 7.06M | 8.05M | 6.71M | 6.28M | 7.09M | 7.91M |
|
Interest Expenses
|
-1.20M | -1.20M | -1.19M | 8.50M | -1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.27M | 1.25M | 1.37M | 1.28M | 1.29M | 1.30M | 1.31M | 1.30M | 1.32M | 1.32M | 1.32M | 1.32M | 1.33M | 1.35M | 1.36M | 1.36M | 1.38M | 1.38M | 1.39M | 1.33M | 1.30M | 1.31M | 1.19M | 1.20M | 1.16M | 1.15M | 1.20M | 1.21M | 1.22M | 1.24M | 1.25M | 1.30M | 1.21M | 1.20M | 1.41M | 1.51M | 1.68M | 1.85M | 2.01M | 2.12M | 2.18M | 2.24M | 2.35M | 2.42M | 2.52M | 2.62M |
|
Tax Rate
|
9.22% | 37.94% | 38.04% | 163.19% | 6.84% | 34.44% | 36.38% | 35.18% | 36.80% | 38.62% | 38.06% | 36.74% | 37.46% | 38.96% | 36.92% | 37.04% | 37.53% | 38.51% | 38.58% | -1.23% | 32.84% | 31.58% | 28.25% | 17.93% | 34.56% | 34.20% | 27.84% | 29.62% | 27.05% | 31.82% | 21.99% | 23.91% | 25.14% | 7.55% | 19.64% | 10.27% | 19.95% | 15.16% | 11.67% | 7.71% | 12.45% | 12.69% | 16.03% | -1.56% | 7.31% | 3.45% | 11.53% | 1.06% | -6.37% | 3.20% | -1.46% | 3.13% | 12.94% | 9.85% | -2.17% | 2.94% | 12.21% | 9.45% | 5.75% | -2.61% | 11.48% | -7.83% | -10.38% |