|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
223.29M
|
210.70M
|
200.09M
|
189.26M
|
179.25M
|
|
Total Other Revenue
|
267.00K
|
259.00K
|
235.00K
|
233.00K
|
231.00K
|
|
Total Revenue
|
223.56M
|
210.96M
|
200.32M
|
189.49M
|
179.48M
|
|
|
|
Cost of Revenue
|
126.14M
|
119.78M
|
114.42M
|
109.26M
|
104.32M
|
|
Gross Profit
|
97.42M
|
91.18M
|
85.91M
|
80.24M
|
75.16M
|
|
|
|
SG&A Expenses
|
81.51M
|
77.08M
|
72.81M
|
70.85M
|
56.73M
|
|
Depreciation & Amortization
|
13.76M
|
12.77M
|
12.20M
|
11.89M
|
11.39M
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
221.40M
|
209.63M
|
199.42M
|
192.00M
|
172.44M
|
|
|
|
Operating Income
|
2.16M
|
1.33M
|
901.00K
|
-2.50M
|
7.04M
|
|
Income Before Tax
|
-9.12M
|
-13.36M
|
-16.06M
|
-22.02M
|
-6.53M
|
|
Income Tax Expenses
|
457.00K
|
500.00K
|
475.00K
|
326.00K
|
366.00K
|
|
|
|
Earnings from Continuing Operations
|
-9.58
|
-13.86
|
-16.54
|
-22.35
|
-6.90
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
11.11M
|
14.17M
|
16.48M
|
17.41M
|
1.95M
|
|
Net Income
|
1.54M
|
318.00K
|
-60.00K
|
-4.94M
|
-4.95M
|
|
|
|
EBIT
|
2.16M
|
1.33M
|
901.00K
|
-2.50M
|
7.04M
|
|
EBITDA
|
15.92M
|
14.10M
|
13.10M
|
9.39M
|
18.43M
|
|
|
|
EPS Basic
|
0.07
|
0.01
|
-0.01
|
-0.05
|
--
|
|
Normalized Basic EPS
|
0.36
|
0.44
|
0.45
|
0.44
|
0.08
|
|
EPS Diluted
|
0.06
|
0.01
|
-0.01
|
-0.05
|
--
|
|
Normalized Diluted EPS
|
0.36
|
0.44
|
0.45
|
0.44
|
0.08
|
|
|
|
Average Basic Shares Outstanding
|
71.07M
|
64.66M
|
47.09M
|
29.62M
|
14.81M
|
|
Average Diluted Shares Outstanding
|
71.13M
|
64.72M
|
47.16M
|
29.62M
|
14.81M
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
0.00%
|
188.68%
|
-1,000.00%
|
-12.14%
|
-12.60%
|