|
Revenue
|
0.47M | 0.77M | 0.33M | 0.32M | 0.61M | 2.36M | 0.40M | 0.49M | 0.51M | 1.10M | 0.89M | 0.72M | 0.80M | 1.11M | 1.22M | 1.19M | 1.41M | 1.72M | -0.05M | -0.05M | 3.22M | 3.28M | 3.04M | 3.11M | 2.79M | 2.68M | 3.28M | 3.13M | 2.87M | 2.77M | 2.86M | 3.44M | 2.93M | 3.40M | 3.53M | 3.80M | 3.25M | 3.65M | 4.18M | 4.14M | 4.02M | 3.96M | 4.02M | 4.88M | 4.88M | 4.74M | 4.98M | 5.72M | 5.46M | 5.72M | 5.29M | 5.81M | 5.28M | 7.14M | 8.62M | 9.65M | 7.57M | -1.32M | 5.57M | 6.02M | 5.64M | 5.83M | 5.48M | 5.62M | 5.72M |
|
Cost of Revenue
|
0.21M | 0.27M | 0.15M | 0.16M | 0.20M | 1.91M | 0.19M | 0.21M | 0.23M | 0.44M | 0.38M | 0.34M | 0.36M | 0.41M | 0.34M | 0.39M | 0.40M | 0.51M | | | 0.99M | 0.97M | 0.91M | 0.90M | 0.84M | 0.79M | 0.77M | 0.82M | 0.74M | 0.69M | 0.75M | 0.91M | 0.82M | 0.92M | 1.02M | 1.03M | 0.98M | 1.07M | 1.30M | 1.25M | 1.22M | 1.31M | 1.25M | 1.36M | 1.39M | 1.41M | 1.39M | 1.48M | 1.35M | 1.52M | 1.26M | 1.37M | 1.23M | 2.06M | 2.38M | 2.34M | 1.84M | 1.77M | 2.07M | 1.94M | 1.59M | 1.47M | 1.59M | 1.46M | 1.63M |
|
Gross Profit
|
0.26M | 0.49M | 0.18M | 0.16M | 0.41M | 0.45M | 0.21M | 0.29M | 0.28M | 0.67M | 0.51M | 0.38M | 0.44M | 0.70M | 0.87M | 0.79M | 1.01M | 1.21M | | | 2.23M | 2.30M | 2.13M | 2.21M | 1.94M | 1.89M | 2.51M | 2.31M | 2.13M | 2.08M | 2.11M | 2.53M | 2.11M | 2.48M | 2.51M | 2.77M | 2.27M | 2.58M | 2.88M | 2.89M | 2.80M | 2.65M | 2.76M | 3.52M | 3.50M | 3.33M | 3.59M | 4.24M | 4.11M | 4.20M | 4.06M | 4.44M | 4.07M | 5.26M | 6.79M | 7.32M | 5.77M | -0.96M | 4.18M | 4.65M | 4.23M | 4.38M | 4.27M | 4.29M | 4.27M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | 0.09M | 0.13M | 0.10M | 0.09M | 0.06M | 0.07M | 0.07M | 0.09M | 0.13M | 0.11M | 0.12M | 0.13M | 0.16M | 0.35M | 0.30M | 0.28M | 0.33M | 0.36M | 0.34M | 0.34M | 0.29M | 0.25M | 0.19M | 0.17M | 0.21M | 0.25M | 0.25M | 0.26M | 0.37M | 0.20M | 0.28M | 0.21M | 0.24M | 0.57M | 0.77M | 0.53M | 0.58M | 0.66M | 0.65M | 0.72M | 0.67M | 0.78M | 0.73M | 0.66M | 0.68M |
|
Selling, General & Administrative
|
0.10M | 0.14M | 0.13M | 0.17M | 0.16M | 0.21M | 0.18M | 0.20M | 0.23M | 0.26M | 0.28M | 0.19M | 0.29M | 0.38M | 0.32M | 0.32M | 0.41M | 0.39M | | | 0.81M | 0.91M | 0.88M | 0.91M | 0.76M | 0.69M | 0.84M | 0.80M | 0.84M | 0.70M | 0.91M | 0.85M | 0.76M | 0.86M | 1.00M | 0.95M | 0.94M | 1.19M | 1.36M | 1.32M | 1.23M | 1.17M | 1.22M | 1.20M | 1.05M | 1.56M | 1.40M | 1.26M | 1.26M | 1.90M | 1.68M | 1.56M | 1.66M | 2.06M | 2.33M | 2.27M | 2.03M | 1.72M | 1.64M | 1.84M | 1.89M | 1.63M | 1.95M | 1.75M | 1.48M |
|
Other Operating Expenses
|
0.06M | 0.09M | 0.06M | 0.07M | 0.08M | 0.11M | 0.09M | 0.11M | 0.08M | 0.10M | 0.11M | 0.33M | 0.25M | 0.26M | 0.20M | 0.23M | 0.24M | 0.21M | | | 0.84M | 1.03M | 0.83M | 0.91M | 0.79M | 1.44M | 0.91M | 0.95M | 0.87M | 0.78M | 0.46M | 0.64M | 0.49M | 0.75M | 0.33M | 0.44M | 0.14M | 0.25M | 1.03M | 1.09M | 1.10M | 1.21M | 1.10M | 1.16M | -0.00M | 0.03M | 1.23M | 1.36M | 0.37M | -0.00M | 1.41M | 1.52M | 1.38M | 2.59M | 3.10M | 2.76M | 2.56M | 2.33M | 2.75M | 2.62M | 2.27M | 16.30M | 2.26M | 2.13M | 2.28M |
|
Operating Expenses
|
0.17M | 0.23M | 0.19M | 0.24M | 0.24M | 0.32M | 0.27M | 0.30M | 0.31M | 0.36M | 0.40M | 0.53M | 0.54M | 0.64M | 0.52M | 0.55M | 0.64M | 0.60M | | | 1.74M | 2.07M | 1.81M | 1.91M | 1.61M | 2.20M | 1.82M | 1.84M | 1.84M | 1.60M | 1.74M | 1.80M | 1.63M | 2.04M | 2.19M | 2.17M | 2.15M | 2.44M | 2.73M | 2.76M | 2.62M | 2.64M | 2.52M | 2.52M | 2.42M | 2.96M | 2.88M | 2.88M | 3.13M | 3.50M | 3.37M | 3.29M | 3.28M | 5.22M | 6.21M | 5.57M | 5.18M | 4.70M | 5.05M | 5.18M | 4.83M | 18.70M | 4.95M | 4.53M | 4.45M |
|
Operating Income
|
0.09M | 0.27M | -0.01M | -0.08M | 0.17M | 0.13M | -0.05M | -0.02M | -0.03M | 0.31M | 0.12M | -0.14M | -0.10M | 0.06M | 0.35M | 0.24M | 0.37M | 0.62M | | | 0.49M | 0.23M | 0.32M | 0.30M | 0.33M | -0.31M | 0.69M | 0.47M | 0.29M | 0.57M | 0.38M | 0.73M | 0.48M | 0.44M | 0.32M | 0.59M | 0.12M | 0.18M | 0.15M | 0.13M | 0.18M | 0.34M | 0.31M | 1.00M | 1.08M | 0.37M | 0.71M | 1.36M | 0.98M | 0.70M | 0.69M | 1.15M | 0.79M | 0.04M | 0.58M | 1.75M | 0.59M | -5.66M | -0.86M | -0.53M | -0.60M | -14.32M | -0.68M | -0.25M | -0.18M |
|
EBIT
|
0.09M | 0.27M | -0.01M | -0.08M | 0.17M | 0.13M | -0.05M | -0.02M | -0.03M | 0.31M | 0.12M | -0.14M | -0.10M | 0.06M | 0.35M | 0.24M | 0.37M | 0.62M | | | 0.49M | 0.23M | 0.32M | 0.30M | 0.33M | -0.31M | 0.69M | 0.47M | 0.29M | 0.57M | 0.38M | 0.73M | 0.48M | 0.44M | 0.32M | 0.59M | 0.12M | 0.18M | 0.15M | 0.13M | 0.18M | 0.34M | 0.31M | 1.00M | 1.08M | 0.37M | 0.71M | 1.36M | 0.98M | 0.70M | 0.69M | 1.15M | 0.79M | 0.04M | 0.58M | 1.75M | 0.59M | -5.66M | -0.86M | -0.53M | -0.60M | -14.32M | -0.68M | -0.25M | -0.18M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.02M | 0.08M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | 992.00 | 0.08M | -0.01M | 0.00M | -0.01M | -0.02M | | 0.00M | | | | | | | | | | | | | | | | | | | | | -0.54M | 0.38M | 0.17M | | 0.20M | 0.01M | -0.34M | | -0.07M | -0.01M | -0.00M |
|
Non Operating Income
|
| | | | | 0.00M | 0.01M | | | 0.00M | 0.00M | 0.01M | | 490.00 | -678.00 | -0.00M | | 0.00M | | -0.36M | -0.37M | 1.00M | | -0.24M | -0.14M | 886.00 | 992.00 | 0.08M | -0.01M | 0.01M | -0.01M | -0.02M | 0.00M | 0.00M | -0.01M | -0.01M | -0.00M | 0.06M | | | | | | | | | | | | | | | | -0.04M | -0.54M | 0.38M | 0.17M | -0.01M | 0.20M | 0.01M | -0.34M | 0.22M | -0.07M | -0.01M | -0.00M |
|
EBT
|
0.09M | 0.27M | -0.01M | -0.08M | 0.21M | 0.13M | -0.04M | -0.01M | -0.03M | 0.31M | 0.12M | -0.14M | -0.10M | 0.06M | 0.35M | 0.24M | 0.37M | 0.62M | | | 0.44M | 0.23M | 0.28M | 0.06M | 0.20M | -0.31M | 0.69M | 0.55M | 0.29M | 0.57M | 0.37M | 0.72M | 0.48M | 0.44M | 0.31M | 0.59M | 0.12M | 0.18M | 0.22M | 0.24M | 0.26M | 0.34M | 0.31M | 1.00M | 1.07M | 0.45M | 0.71M | 1.36M | 1.34M | 0.70M | 0.69M | 1.17M | 0.87M | -0.07M | -0.19M | 1.84M | 0.46M | -6.49M | -0.94M | -0.82M | -1.22M | -14.37M | -0.95M | -0.25M | 0.02M |
|
Tax Provisions
|
| | | | | | | -0.22M | | 0.01M | 0.05M | -0.04M | -0.04M | 0.02M | 0.14M | 0.13M | 0.15M | 0.25M | | | 0.04M | 0.68M | -0.16M | -0.01M | 0.06M | 0.61M | 0.20M | 0.19M | 0.09M | 0.17M | 0.04M | 0.22M | 0.17M | -0.25M | -0.01M | 0.22M | 0.03M | 0.47M | 0.01M | 0.03M | 0.06M | 0.53M | 0.08M | 0.23M | 0.28M | 0.13M | 0.16M | 0.26M | 0.32M | 0.19M | 0.17M | 0.33M | 0.18M | 0.32M | -0.05M | 0.48M | 0.19M | -1.56M | 0.16M | 0.14M | -0.35M | -3.42M | 0.18M | -0.01M | 0.07M |
|
Profit After Tax
|
0.09M | 0.27M | -0.01M | -0.08M | 0.13M | 0.13M | -0.04M | 0.21M | -0.03M | 0.30M | 0.07M | -0.11M | -0.06M | 0.04M | 0.21M | 0.11M | 0.22M | 0.36M | | | 0.08M | -0.07M | 0.24M | 0.07M | 0.14M | -0.29M | 0.49M | 0.36M | 0.20M | 0.51M | 0.33M | 0.49M | 0.31M | 0.74M | 0.32M | 0.37M | 0.09M | 0.07M | 0.20M | 0.21M | 0.20M | 0.07M | 0.23M | 0.77M | 0.79M | 0.32M | 0.55M | 1.11M | 1.02M | 0.62M | 0.52M | 0.84M | 0.69M | -0.11M | -0.14M | 1.36M | 0.27M | -4.93M | -0.78M | -0.68M | -0.87M | -10.95M | 5.39M | -0.47M | -0.04M |
|
Income from Continuing Operations
|
0.09M | 0.27M | -0.01M | -0.08M | 0.21M | 0.13M | -0.04M | 0.21M | -0.03M | 0.30M | 0.07M | -0.11M | -0.06M | 0.04M | 0.21M | 0.11M | 0.22M | 0.36M | | | 0.39M | -0.44M | 0.45M | 0.07M | 0.14M | -0.92M | 0.49M | 0.36M | 0.20M | 0.40M | 0.33M | 0.49M | 0.31M | 0.69M | 0.32M | 0.37M | 0.09M | -0.29M | 0.20M | 0.21M | 0.20M | -0.19M | 0.23M | 0.77M | 0.79M | 0.32M | 0.55M | 1.11M | 1.02M | 0.51M | 0.52M | 0.84M | 0.69M | -0.39M | -0.14M | 1.36M | 0.27M | -4.93M | -1.10M | -0.96M | -0.87M | -10.95M | -1.14M | -0.24M | -0.04M |
|
Consolidated Net Income
|
0.09M | 0.27M | -0.01M | -0.08M | 0.21M | 0.13M | -0.04M | 0.21M | -0.03M | 0.30M | 0.07M | -0.11M | -0.06M | 0.04M | 0.21M | 0.11M | 0.22M | 0.36M | | | 0.39M | -0.44M | 0.45M | 0.07M | 0.14M | -0.92M | 0.49M | 0.36M | 0.20M | 0.40M | 0.33M | 0.49M | 0.31M | 0.69M | 0.32M | 0.37M | 0.09M | -0.29M | 0.20M | 0.21M | 0.20M | -0.19M | 0.23M | 0.77M | 0.79M | 0.32M | 0.55M | 1.11M | 1.02M | 0.51M | 0.52M | 0.84M | 0.69M | -0.39M | -0.14M | 1.36M | 0.27M | -4.93M | 0.64M | 0.69M | 0.40M | 0.75M | 6.15M | -0.24M | |
|
Income towards Parent Company
|
0.09M | 0.27M | -0.01M | -0.08M | 0.21M | 0.13M | -0.04M | 0.21M | -0.03M | 0.30M | 0.07M | -0.11M | -0.06M | 0.04M | 0.21M | 0.11M | 0.22M | 0.36M | | | 0.39M | -0.44M | 0.45M | 0.07M | 0.14M | -0.92M | 0.49M | 0.36M | 0.20M | 0.40M | 0.33M | 0.49M | 0.31M | 0.69M | 0.32M | 0.37M | 0.09M | -0.29M | 0.20M | 0.21M | 0.20M | -0.19M | 0.23M | 0.77M | 0.79M | 0.32M | 0.55M | 1.11M | 1.02M | 0.51M | 0.52M | 0.84M | 0.69M | -0.39M | -0.14M | 1.36M | 0.27M | -4.93M | 0.64M | 0.69M | 0.40M | 0.75M | 6.15M | -0.24M | |
|
Net Income towards Common Stockholders
|
0.09M | 0.27M | -0.01M | -0.08M | 0.21M | 0.13M | -0.04M | 0.21M | -0.03M | 0.30M | 0.07M | -0.11M | -0.06M | 0.04M | 0.21M | 0.11M | 0.22M | 0.36M | | | 0.39M | -0.44M | 0.45M | 0.07M | 0.14M | -0.92M | 0.49M | 0.36M | 0.20M | 0.40M | 0.33M | 0.49M | 0.31M | 0.69M | 0.32M | 0.37M | 0.09M | -0.29M | 0.20M | 0.21M | 0.20M | -0.19M | 0.23M | 0.77M | 0.79M | 0.32M | 0.55M | 1.11M | 1.02M | 0.51M | 0.52M | 0.84M | 0.69M | -0.39M | -0.14M | 1.36M | 0.27M | -4.93M | 0.64M | 0.69M | 0.40M | 0.75M | 6.15M | -0.24M | |
|
EPS (Basic)
|
0.01 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | -0.02 | 0.12 | -0.01 | 0.17 | 0.04 | -0.06 | -0.03 | 0.02 | 0.11 | 0.06 | 0.11 | 0.19 | -0.02 | 0.03 | 0.04 | -0.21 | 0.10 | 0.03 | 0.05 | -0.37 | 0.18 | 0.13 | 0.07 | 0.14 | 0.11 | 0.17 | 0.10 | 0.23 | 0.11 | 0.12 | 0.02 | -0.08 | 53.25 | 54.96 | 0.05 | -50.53 | 0.06 | 0.21 | 0.21 | 0.08 | 0.15 | 0.29 | 0.27 | 0.13 | 0.14 | 0.22 | 0.19 | -0.10 | -0.04 | 0.36 | 0.07 | -0.00M | -0.21 | -0.18 | -0.23 | 195.98 | 1.40 | -0.12 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | -0.02 | 0.12 | 0.00 | 0.17 | 0.04 | -0.06 | -0.03 | 0.02 | 0.11 | 0.06 | 0.11 | 0.18 | -0.02 | 0.03 | 0.04 | -0.21 | 0.10 | 0.03 | 0.05 | -0.36 | 0.17 | 0.12 | 0.07 | 0.14 | 0.11 | 0.16 | 0.10 | 0.23 | 0.10 | 0.12 | 0.02 | -0.08 | 52.99 | 54.74 | 0.05 | -50.25 | 0.06 | 0.21 | 0.21 | 0.08 | 0.14 | 0.29 | 0.27 | 0.13 | 0.13 | 0.22 | 0.19 | -0.10 | -0.04 | 0.36 | 0.07 | -0.00M | -0.21 | -0.18 | -0.23 | 195.87 | 1.40 | -0.12 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
17.63M | 16.75M | 17.08M | 17.01M | 16.84M | 17.49M | 1.76M | 1.74M | 17.69M | 1.76M | 1.76M | 1.76M | 1.82M | 1.93M | 1.93M | 1.90M | 1.94M | 1.95M | 2.02M | 2.04M | 2.06M | 2.08M | 2.32M | 2.32M | 2.52M | 2.49M | 2.79M | 2.79M | 2.84M | 2.82M | 2.90M | 0.00M | 2.96M | 2.95M | 0.00M | 0.00M | 0.00M | 3.42M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.75M | 0.00M | 0.00M | 0.00M | 3.78M | 3.79M | 0.00M | 0.00M | 3.72M | 0.00M | 3.79M | 0.00M | 0.00M | 0.00M | 3.82M | 0.00M | 0.00M | 0.00M | 3.86M | 0.00M |
|
Shares Outstanding (Diluted Average)
|
17.68M | 16.80M | 17.12M | 17.06M | 16.88M | 17.75M | 1.76M | 1.76M | 17.69M | 1.77M | 1.77M | 1.77M | 1.82M | 2.07M | 2.00M | 1.98M | 2.01M | 2.06M | 2.02M | 2.11M | 2.12M | 2.12M | 2.36M | 2.36M | 2.55M | 2.58M | 2.89M | 2.92M | 2.94M | 2.90M | 2.98M | 0.00M | 3.04M | 3.03M | 0.00M | 0.00M | 0.00M | 3.46M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.78M | 0.00M | 0.00M | 0.00M | 3.82M | 3.83M | 0.00M | 0.00M | 3.74M | 0.00M | 3.81M | 0.00M | 0.00M | 0.00M | 3.82M | 0.00M | 0.00M | 0.00M | 3.86M | 0.00M |
|
EBITDA
|
0.09M | 0.27M | -0.01M | -0.08M | 0.17M | 0.13M | -0.05M | -0.02M | -0.03M | 0.31M | 0.12M | -0.14M | -0.10M | 0.06M | 0.35M | 0.24M | 0.37M | 0.62M | | | 0.49M | 0.23M | 0.32M | 0.30M | 0.33M | -0.31M | 0.69M | 0.47M | 0.29M | 0.57M | 0.38M | 0.73M | 0.48M | 0.44M | 0.32M | 0.59M | 0.12M | 0.18M | 0.15M | 0.13M | 0.18M | 0.34M | 0.31M | 1.00M | 1.08M | 0.37M | 0.71M | 1.36M | 0.98M | 0.70M | 0.69M | 1.15M | 0.79M | 0.04M | 0.58M | 1.75M | 0.59M | -5.66M | -0.86M | -0.53M | -0.60M | -14.32M | -0.68M | -0.25M | -0.18M |
|
Interest Expenses
|
0.00M | 65.00 | -0.00M | 435.00 | -0.04M | -0.00M | -0.01M | -0.00M | 0.00M | | | | | | | | | | 0.05M | 0.05M | 0.05M | | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.20M | | |
|
Tax Rate
|
| | | | | | | 1,562.74% | | 4.04% | 40.00% | 26.45% | 38.26% | 40.03% | 39.00% | 52.90% | 41.33% | 40.77% | | | 9.84% | 292.36% | -57.39% | -16.01% | 29.96% | -195.13% | 28.63% | 34.97% | 32.29% | 29.40% | 11.20% | 31.24% | 36.10% | -56.14% | -3.23% | 37.97% | 27.12% | 260.22% | 5.96% | 13.47% | 22.78% | 157.40% | 26.14% | 22.95% | 26.40% | 29.11% | 23.02% | 18.80% | 23.75% | 27.04% | 25.22% | 28.00% | 20.79% | -486.36% | 25.00% | 26.12% | 40.65% | 24.01% | -16.79% | -16.71% | 28.51% | 23.82% | -19.47% | 3.63% | 304.55% |