| ENNIS, INC. (EBF) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | 2022-Feb-28 | 2021-Nov-30 | 2021-Aug-31 | 2021-May-31 | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 | 2014-Feb-28 |
| Fiscal Period | | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 |
| Total Revenue | | 100,167,000$ | 98,676,000$ | 97,197,000$ | 92,701,000$ | 99,771,000$ | 99,038,000$ | 103,108,000$ | 97,434,000$ | 104,621,000$ | 106,760,000$ | 111,294,000$ | 102,692,000$ | 110,245,000$ | 111,233,000$ | 107,667,000$ | 99,665,000$ | 102,968,000$ | 100,451,000$ | 96,930,000$ | 89,922,000$ | 92,443,000$ | 86,612,000$ | 88,996,000$ | 106,703,000$ | 114,860,000$ | 108,816,000$ | 108,033,000$ | 100,702,000$ | 108,070,000$ | 98,591,000$ | 93,419,000$ | 87,088,000$ | 93,606,000$ | 94,887,000$ | 94,590,000$ | 86,572,000$ | 88,660,000$ | 91,246,000$ | 90,410,000$ | 91,206,000$ | 97,516,000$ | 100,455,000$ | 96,769,000$ | 140,242,000$ | 146,971,000$ | 151,841,000$ | 141,186,000$ | 132,138,000$ |
| QoQ% | | 1.51% | 1.52% | 4.85% | (7.09%) | .74% | (3.95%) | 5.82% | (6.87%) | (2.00%) | (4.07%) | 8.38% | (6.85%) | (.89%) | 3.31% | 8.03% | (3.21%) | 2.51% | 3.63% | 7.79% | (2.73%) | 6.73% | (2.68%) | (16.60%) | (7.10%) | 5.55% | .73% | 7.28% | (6.82%) | 9.61% | 5.54% | 7.27% | (6.96%) | (1.35%) | .31% | 9.26% | (2.36%) | (2.83%) | .93% | (.87%) | (6.47%) | (2.93%) | 3.81% | (31.00%) | (4.58%) | (3.21%) | 7.55% | 6.85% | (3.23%) |
| YoY% | | .40% | (.37%) | (5.73%) | (4.86%) | (4.64%) | (7.23%) | (7.36%) | (5.12%) | (5.10%) | (4.02%) | 3.37% | 3.04% | 7.07% | 10.73% | 11.08% | 10.84% | 11.39% | 15.98% | 8.92% | (15.73%) | (19.52%) | (20.41%) | (17.62%) | 5.96% | 6.28% | 10.37% | 15.64% | 15.63% | 15.45% | 3.90% | (1.24%) | .60% | 5.58% | 3.99% | 4.62% | (5.08%) | (9.08%) | (9.17%) | (6.57%) | (34.97%) | (33.65%) | (33.84%) | (31.46%) | 6.13% | 7.63% | 12.24% | 1.96% | 6.88% |
| Cost Of Revenue | | 68,215,000$ | 68,574,000$ | 66,967,000$ | 65,339,000$ | 70,522,000$ | 69,259,000$ | 72,204,000$ | 69,763,000$ | 74,090,000$ | 73,661,000$ | 77,253,000$ | 74,342,000$ | 76,768,000$ | 76,014,000$ | 73,663,000$ | 72,229,000$ | 73,768,000$ | 71,550,000$ | 67,744,000$ | 63,306,000$ | 64,355,000$ | 61,457,000$ | 65,089,000$ | 76,769,000$ | 81,024,000$ | 76,358,000$ | 75,337,000$ | 71,611,000$ | 74,315,000$ | 68,268,000$ | 63,228,000$ | 60,693,000$ | 63,650,000$ | 64,028,000$ | 64,598,000$ | 61,646,000$ | 63,368,000$ | 64,208,000$ | 63,716,000$ | 65,942,000$ | 67,797,000$ | 69,092,000$ | 66,805,000$ | 104,858,000$ | 110,455,000$ | 113,653,000$ | 105,798,000$ | 98,558,000$ |
| Gross Profit | | 31,952,000$ | 30,102,000$ | 30,230,000$ | 27,362,000$ | 29,249,000$ | 29,779,000$ | 30,904,000$ | 27,671,000$ | 30,531,000$ | 33,099,000$ | 34,041,000$ | 28,350,000$ | 33,477,000$ | 35,219,000$ | 34,004,000$ | 27,436,000$ | 29,200,000$ | 28,901,000$ | 29,186,000$ | 26,616,000$ | 28,088,000$ | 25,155,000$ | 23,907,000$ | 29,934,000$ | 33,836,000$ | 32,458,000$ | 32,696,000$ | 29,091,000$ | 33,755,000$ | 30,323,000$ | 30,191,000$ | 26,395,000$ | 29,956,000$ | 30,859,000$ | 29,992,000$ | 24,926,000$ | 25,292,000$ | 27,038,000$ | 26,694,000$ | 25,264,000$ | 29,719,000$ | 31,363,000$ | 29,964,000$ | 35,384,000$ | 36,516,000$ | 38,188,000$ | 35,388,000$ | 33,580,000$ |
| Gross Margin | | 31.90% | 30.51% | 31.10% | 29.52% | 29.32% | 30.07% | 29.97% | 28.40% | 29.18% | 31.00% | 30.59% | 27.61% | 30.37% | 31.66% | 31.58% | 27.53% | 28.36% | 28.77% | 30.11% | 29.60% | 30.38% | 29.04% | 26.86% | 28.05% | 29.46% | 29.83% | 30.27% | 28.89% | 31.23% | 30.76% | 32.32% | 30.31% | 32.00% | 32.52% | 31.71% | 28.79% | 28.53% | 29.63% | 29.53% | 27.70% | 30.48% | 31.22% | 30.96% | 25.23% | 24.85% | 25.15% | 25.07% | 25.41% |
| Operating Expenses | | 16,971,000$ | 17,719,000$ | 16,947,000$ | 15,347,000$ | 16,203,000$ | 16,596,000$ | 17,174,000$ | 14,736,000$ | 17,411,000$ | 18,393,000$ | 18,343,000$ | 11,966,000$ | 17,307,000$ | 17,942,000$ | 17,682,000$ | 16,891,000$ | 17,514,000$ | 18,096,000$ | 18,638,000$ | 17,088,000$ | 16,531,000$ | 16,235,000$ | 18,011,000$ | 18,984,000$ | 19,755,000$ | 19,644,000$ | 19,703,000$ | 18,228,000$ | 19,749,000$ | 17,565,000$ | 17,731,000$ | 18,329,000$ | 16,638,000$ | 17,086,000$ | 17,331,000$ | 13,808,000$ | 16,097,000$ | 16,053,000$ | 16,077,000$ | 17,039,000$ | 16,066,000$ | 16,108,000$ | 16,051,000$ | (69,729,000$) | 117,126,000$ | 21,821,000$ | 21,794,000$ | 45,271,000$ |
| Operating Income | | 14,981,000$ | 12,383,000$ | 13,283,000$ | 12,015,000$ | 13,046,000$ | 13,183,000$ | 13,730,000$ | 12,935,000$ | 13,120,000$ | 14,706,000$ | 15,698,000$ | 16,384,000$ | 16,170,000$ | 17,277,000$ | 16,322,000$ | 10,545,000$ | 11,686,000$ | 10,805,000$ | 10,548,000$ | 9,528,000$ | 11,557,000$ | 8,920,000$ | 5,896,000$ | 10,950,000$ | 14,081,000$ | 12,814,000$ | 12,993,000$ | 10,863,000$ | 14,006,000$ | 12,758,000$ | 12,460,000$ | 8,066,000$ | 13,318,000$ | 13,773,000$ | 12,661,000$ | 11,118,000$ | 9,195,000$ | 10,985,000$ | 10,617,000$ | 8,225,000$ | 13,653,000$ | 15,255,000$ | 13,913,000$ | 105,113,000$ | (80,610,000$) | 16,367,000$ | 13,594,000$ | (11,691,000$) |
| Operating Margin | | 14.96% | 12.55% | 13.67% | 12.96% | 13.08% | 13.31% | 13.32% | 13.28% | 12.54% | 13.78% | 14.11% | 15.96% | 14.67% | 15.53% | 15.16% | 10.58% | 11.35% | 10.76% | 10.88% | 10.60% | 12.50% | 10.30% | 6.63% | 10.26% | 12.26% | 11.78% | 12.03% | 10.79% | 12.96% | 12.94% | 13.34% | 9.26% | 14.23% | 14.52% | 13.39% | 12.84% | 10.37% | 12.04% | 11.74% | 9.02% | 14.00% | 15.19% | 14.38% | 74.95% | (54.85%) | 10.78% | 9.63% | (8.85%) |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | 2,000$ | 3,000$ | 2,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 3,000$ | 4,000$ | 5,000$ | 280,000$ | 317,000$ | 241,000$ | 365,000$ | 287,000$ | 261,000$ | 220,000$ | 163,000$ | 204,000$ | 190,000$ | 208,000$ | 172,000$ | 231,000$ | 2,000$ | 1,349,000$ | 3,000$ | 3,000$ | 3,000$ | (1,491,000$) | 472,000$ | 525,000$ | 502,000$ | 459,000$ |
| Income Before Tax | | 14,934,000$ | 18,144,000$ | 13,515,000$ | 12,421,000$ | 14,075,000$ | 14,217,000$ | 14,741,000$ | 13,864,000$ | 13,816,000$ | 15,283,000$ | 16,160,000$ | 16,171,000$ | 15,674,000$ | 16,935,000$ | 16,150,000$ | 10,048,000$ | 10,805,000$ | 10,657,000$ | 10,434,000$ | 7,653,000$ | 11,302,000$ | 8,677,000$ | 5,655,000$ | 11,092,000$ | 14,261,000$ | 12,882,000$ | 13,016,000$ | 10,957,000$ | 13,892,000$ | 12,756,000$ | 12,329,000$ | 7,864,000$ | 13,134,000$ | 13,556,000$ | 12,355,000$ | 9,549,000$ | 9,111,000$ | 10,765,000$ | 10,608,000$ | 8,233,000$ | 13,643,000$ | 15,255,000$ | 13,910,000$ | 106,542,000$ | (80,735,000$) | 15,899,000$ | 12,749,000$ | (12,105,000$) |
| Tax Expenses | | 4,107,000$ | 4,989,000$ | 3,716,000$ | 3,398,000$ | 3,871,000$ | 3,909,000$ | 4,054,000$ | 3,718,000$ | 3,910,000$ | 4,373,000$ | 4,525,000$ | 3,978,000$ | 4,388,000$ | 4,741,000$ | 4,523,000$ | 3,393,000$ | 3,242,000$ | 3,197,000$ | 3,130,000$ | 2,528,000$ | 2,939,000$ | 2,256,000$ | 1,470,000$ | 2,518,000$ | 3,708,000$ | 3,349,000$ | 3,384,000$ | 2,753,000$ | 3,473,000$ | 3,189,000$ | 3,082,000$ | (296,000$) | 4,860,000$ | 5,016,000$ | 4,571,000$ | 2,339,000$ | 3,371,000$ | 3,981,000$ | 3,925,000$ | 2,944,000$ | 5,048,000$ | 5,644,000$ | 5,147,000$ | 18,941,000$ | (9,556,000$) | 5,883,000$ | 4,717,000$ | 2,362,000$ |
| Net Income | | 10,826,000$ | 13,154,000$ | 9,799,000$ | 9,023,000$ | 10,204,000$ | 10,308,000$ | 10,687,000$ | 10,146,000$ | 9,906,000$ | 10,910,000$ | 11,635,000$ | 12,193,000$ | 11,286,000$ | 12,194,000$ | 11,627,000$ | 6,655,000$ | 7,563,000$ | 7,460,000$ | 7,304,000$ | 5,125,000$ | 8,363,000$ | 6,421,000$ | 4,185,000$ | 8,574,000$ | 10,553,000$ | 9,533,000$ | 9,632,000$ | 8,204,000$ | 10,419,000$ | 9,567,000$ | 9,247,000$ | 8,307,000$ | 8,274,000$ | 8,540,000$ | 7,784,000$ | 7,210,000$ | 5,740,000$ | 6,784,000$ | 6,683,000$ | 5,289,000$ | 8,595,000$ | 9,611,000$ | 8,763,000$ | 8,598,000$ | (71,179,000$) | 10,016,000$ | 8,032,000$ | (14,467,000$) |
| Profit Margin | | 10.81% | 13.33% | 10.08% | 9.73% | 10.23% | 10.41% | 10.37% | 10.41% | 9.47% | 10.22% | 10.45% | 11.87% | 10.24% | 10.96% | 10.80% | 6.68% | 7.35% | 7.43% | 7.54% | 5.70% | 9.05% | 7.41% | 4.70% | 8.04% | 9.19% | 8.76% | 8.92% | 8.15% | 9.64% | 9.70% | 9.90% | 9.54% | 8.84% | 9.00% | 8.23% | 8.33% | 6.47% | 7.44% | 7.39% | 5.80% | 8.81% | 9.57% | 9.06% | 6.13% | (48.43%) | 6.60% | 5.69% | (10.95%) |
| TTM | | 11.01% | 10.86% | 10.12% | 10.19% | 10.35% | 10.16% | 10.11% | 10.14% | 10.50% | 10.68% | 10.86% | 10.95% | 9.74% | 9.02% | 8.11% | 7.25% | 7.03% | 7.44% | 7.44% | 6.73% | 7.35% | 7.49% | 7.83% | 8.73% | 8.77% | 8.88% | 9.11% | 9.34% | 9.70% | 9.50% | 9.31% | 8.89% | 8.61% | 8.03% | 7.62% | 7.40% | 6.78% | 7.39% | 7.95% | 8.36% | 8.18% | (9.13%) | (8.18%) | (7.68%) | (11.82%) | 2.30% | 2.33% | 2.43% |
| Earnings to Minority | | (1,000$) | (1,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147,000$ | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 10,827,000$ | 13,155,000$ | 9,799,000$ | 9,023,000$ | 10,204,000$ | 10,308,000$ | 10,687,000$ | 10,146,000$ | 9,906,000$ | 10,910,000$ | 11,635,000$ | 12,193,000$ | 11,286,000$ | 12,194,000$ | 11,627,000$ | 6,655,000$ | 7,563,000$ | 7,460,000$ | 7,304,000$ | 5,125,000$ | 8,363,000$ | 6,421,000$ | 4,185,000$ | 8,574,000$ | 10,553,000$ | 9,533,000$ | 9,632,000$ | 8,204,000$ | 10,419,000$ | 9,567,000$ | 9,247,000$ | 8,160,000$ | 8,274,000$ | 8,540,000$ | 7,784,000$ | 7,210,000$ | 5,740,000$ | 6,784,000$ | 6,683,000$ | 5,289,000$ | 8,595,000$ | 9,611,000$ | 8,763,000$ | 8,598,000$ | (71,179,000$) | 10,016,000$ | 8,032,000$ | (14,467,000$) |
| QoQ% | | (17.70%) | 34.25% | 8.60% | (11.57%) | (1.01%) | (3.55%) | 5.33% | 2.42% | (9.20%) | (6.23%) | (4.58%) | 8.04% | (7.45%) | 4.88% | 74.71% | (12.01%) | 1.38% | 2.14% | 42.52% | (38.72%) | 30.25% | 53.43% | (51.19%) | (18.75%) | 10.70% | (1.03%) | 17.41% | (21.26%) | 8.91% | 3.46% | 13.32% | (1.38%) | (3.12%) | 9.71% | 7.96% | 25.61% | (15.39%) | 1.51% | 26.36% | (38.46%) | (10.57%) | 9.68% | 1.92% | 112.08% | (810.65%) | 24.70% | 155.52% | (254.74%) |
| YoY% | | 6.11% | 27.62% | (8.31%) | (11.07%) | 3.01% | (5.52%) | (8.15%) | (16.79%) | (12.23%) | (10.53%) | .07% | 83.22% | 49.23% | 63.46% | 59.19% | 29.85% | (9.57%) | 16.18% | 74.53% | (40.23%) | (20.75%) | (32.64%) | (56.55%) | 4.51% | 1.29% | (.36%) | 4.16% | .54% | 25.93% | 12.03% | 18.80% | 13.18% | 44.15% | 25.88% | 16.48% | 36.32% | (33.22%) | (29.41%) | (23.74%) | (38.49%) | 112.08% | (4.04%) | 9.10% | 159.43% | (861.35%) | 2.19% | (5.57%) | (304.51%) |
| Earnings Per Share, Basic | | 0.43$ | 0.51$ | 0.38$ | 0.35$ | 0.39$ | 0.40$ | 0.41$ | 0.39$ | 0.38$ | 0.42$ | 0.45$ | 0.47$ | 0.44$ | 0.47$ | 0.45$ | 0.26$ | 0.29$ | 0.29$ | 0.28$ | 0.20$ | 0.32$ | 0.25$ | 0.16$ | 0.33$ | 0.41$ | 0.37$ | 0.37$ | 0.31$ | 0.40$ | 0.37$ | 0.37$ | 0.32$ | 0.33$ | 0.34$ | 0.31$ | 0.28$ | 0.22$ | 0.26$ | 0.26$ | 0.20$ | 0.33$ | 0.37$ | 0.34$ | 0.33$ | (2.76$) | 0.39$ | 0.31$ | (0.55$) |
| Earnings Per Share, Diluted | | 0.42$ | 0.51$ | 0.38$ | 0.34$ | 0.39$ | 0.40$ | 0.41$ | 0.40$ | 0.38$ | 0.42$ | 0.45$ | 0.47$ | 0.44$ | 0.47$ | 0.45$ | 0.25$ | 0.29$ | 0.29$ | 0.28$ | 0.20$ | 0.32$ | 0.25$ | 0.16$ | 0.33$ | 0.41$ | 0.37$ | 0.37$ | 0.31$ | 0.40$ | 0.37$ | 0.36$ | 0.32$ | 0.33$ | 0.34$ | 0.31$ | 0.28$ | 0.22$ | 0.26$ | 0.26$ | 0.20$ | 0.33$ | 0.37$ | 0.34$ | 0.33$ | (2.76$) | 0.39$ | 0.31$ | (0.55$) |
| Unlevered FCF Per Share, Basic | | 0.65$ | 0.41$ | 0.31$ | 0.49$ | 0.70$ | 0.46$ | 0.88$ | 0.64$ | 0.68$ | 0.51$ | 0.84$ | 0.49$ | 0.47$ | 0.29$ | 0.55$ | 0.63$ | 0.38$ | 0.48$ | 0.46$ | 0.46$ | 0.49$ | 0.51$ | 0.57$ | 0.49$ | 0.64$ | 0.46$ | 0.60$ | 0.56$ | 0.47$ | 0.48$ | 0.47$ | 0.45$ | 0.58$ | 0.27$ | 0.49$ | 0.64$ | 0.53$ | 0.54$ | 0.58$ | 0.31$ | 0.72$ | 1.18$ | 1.17$ | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.64$ | 0.41$ | 0.31$ | 0.49$ | 0.70$ | 0.45$ | 0.88$ | 0.65$ | 0.67$ | 0.51$ | 0.84$ | 0.49$ | 0.47$ | 0.29$ | 0.55$ | 0.63$ | 0.38$ | 0.48$ | 0.46$ | 0.46$ | 0.49$ | 0.51$ | 0.57$ | 0.49$ | 0.64$ | 0.46$ | 0.60$ | 0.56$ | 0.47$ | 0.48$ | 0.47$ | 0.45$ | 0.58$ | 0.27$ | 0.49$ | 0.64$ | 0.52$ | 0.54$ | 0.58$ | 0.31$ | 0.72$ | 1.17$ | 1.17$ | | | | | |
| Average Shares, Basic | | 25,439,979 | 25,718,068 | 25,956,639 | 25,921,112 | 26,013,892 | 26,009,876 | 26,156,928 | 25,750,905 | 25,894,578 | 25,886,058 | 25,839,651 | 25,856,192 | 25,809,581 | 25,797,097 | 25,812,078 | 25,976,222 | 26,020,210 | 26,080,121 | 26,029,355 | 26,057,080 | 25,974,006 | 25,974,412 | 25,975,010 | 26,077,305 | 26,010,571 | 26,029,359 | 26,028,337 | 26,123,983 | 26,189,917 | 25,671,643 | 25,333,673 | 25,441,937 | 25,360,452 | 25,342,747 | 25,422,856 | 25,587,856 | 25,673,824 | 25,893,218 | 25,783,770 | 25,819,642 | 25,684,026 | 25,662,828 | 25,586,596 | 25,740,340 | 25,753,345 | 25,990,496 | 25,973,227 | 26,234,758 |
| Average Shares, Diluted | | 25,526,261 | 25,791,647 | 26,021,247 | 26,212,930 | 26,088,957 | 26,054,499 | 26,279,646 | 25,646,487 | 26,083,301 | 26,050,983 | 25,979,533 | 26,201,568 | 25,888,815 | 25,858,811 | 25,855,370 | 26,133,399 | 26,020,210 | 26,170,396 | 26,113,359 | 26,057,080 | 25,974,006 | 25,974,412 | 25,975,010 | 26,077,305 | 26,010,571 | 26,029,359 | 26,028,337 | 26,117,000 | 26,202,430 | 25,685,514 | 25,363,772 | 25,472,706 | 25,393,482 | 25,366,001 | 25,436,787 | 25,592,017 | 25,683,613 | 25,910,375 | 25,810,735 | 25,869,013 | 25,728,144 | 25,693,256 | 25,599,055 | 25,713,985 | 25,753,345 | 26,002,701 | 25,987,377 | 26,243,915 |
| EBIT | | 14,934,000$ | 18,144,000$ | 13,515,000$ | 12,421,000$ | 14,075,000$ | 14,217,000$ | 14,741,000$ | 13,864,000$ | 13,816,000$ | 15,283,000$ | 16,160,000$ | 16,171,000$ | 15,674,000$ | 16,935,000$ | 16,150,000$ | 10,050,000$ | 10,808,000$ | 10,659,000$ | 10,436,000$ | 7,656,000$ | 11,304,000$ | 8,680,000$ | 5,658,000$ | 11,096,000$ | 14,266,000$ | 13,162,000$ | 13,333,000$ | 11,198,000$ | 14,257,000$ | 13,043,000$ | 12,590,000$ | 8,084,000$ | 13,297,000$ | 13,760,000$ | 12,545,000$ | 9,757,000$ | 9,283,000$ | 10,996,000$ | 10,610,000$ | 9,582,000$ | 13,646,000$ | 15,258,000$ | 13,913,000$ | 105,051,000$ | (80,263,000$) | 16,424,000$ | 13,251,000$ | (11,646,000$) |
| EBITDA | | 14,934,000$ | 18,144,000$ | 13,515,000$ | 12,421,000$ | 14,075,000$ | 14,217,000$ | 14,741,000$ | 13,864,000$ | 13,816,000$ | 15,283,000$ | 16,160,000$ | 16,171,000$ | 15,674,000$ | 16,935,000$ | 16,150,000$ | 10,050,000$ | 10,808,000$ | 10,659,000$ | 10,436,000$ | 7,656,000$ | 11,304,000$ | 8,680,000$ | 5,658,000$ | 11,096,000$ | 14,266,000$ | 13,162,000$ | 13,333,000$ | 11,198,000$ | 14,257,000$ | 13,043,000$ | 12,590,000$ | 8,084,000$ | 13,297,000$ | 13,760,000$ | 12,545,000$ | 9,757,000$ | 9,283,000$ | 10,996,000$ | 10,610,000$ | 9,582,000$ | 13,646,000$ | 15,258,000$ | 13,913,000$ | 105,051,000$ | (80,263,000$) | 16,424,000$ | 13,251,000$ | (11,646,000$) |