|
Revenue
|
6.06M | 6.67M | 9.33M | 8.51M | 9.86M | 12.44M | 12.63M | 11.25M | 13.01M | 12.45M | 12.81M | 13.30M | 14.97M | 15.79M | 16.56M | 15.11M | 14.46M | 13.14M | 13.03M | 11.22M | 11.45M | 13.01M | 12.83M | 17.38M | 17.30M | 15.46M | 14.14M | 17.52M | 19.29M | 19.20M | 19.89M | 16.44M | 15.83M | 13.70M | 10.07M | 14.23M | 15.18M | 16.10M | 15.08M | 12.01M | 13.62M | 14.02M |
|
Cost of Revenue
|
3.25M | 3.89M | 5.49M | 4.83M | 5.31M | 6.86M | 7.15M | 5.96M | 6.89M | 6.44M | 6.92M | 7.11M | 8.37M | 8.92M | 9.71M | 8.32M | 7.78M | 7.07M | 7.25M | 5.89M | 6.05M | 6.98M | 6.99M | 10.48M | 10.00M | 9.91M | 9.28M | 10.37M | 11.79M | 11.76M | 14.02M | 10.13M | 9.55M | 8.46M | 7.14M | 8.65M | 9.04M | 9.39M | 8.72M | 6.85M | 7.78M | 7.91M |
|
Gross Profit
|
2.54M | 2.78M | 3.84M | 3.68M | 4.55M | 5.58M | 5.48M | 5.29M | 6.12M | 6.00M | 5.89M | 6.19M | 6.60M | 6.87M | 6.85M | 6.79M | 6.68M | 6.08M | 5.78M | 5.33M | 5.39M | 6.03M | 5.84M | 6.90M | 7.30M | 5.55M | 4.87M | 7.16M | 7.49M | 7.44M | 5.87M | 6.32M | 6.28M | 5.24M | 2.93M | 5.58M | 6.15M | 6.71M | 6.36M | 5.16M | 5.84M | 6.11M |
|
Amortization - Intangibles
|
0.01M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.97M | 1.08M | 1.16M | 1.32M | 1.34M | 1.43M | 1.53M | 1.60M | 1.82M | 2.09M | 1.81M | 2.27M | 2.42M | 2.48M | 2.16M | 2.34M | 2.20M | 2.40M | 2.04M | 2.42M | 2.22M | 2.23M | 2.28M | 2.71M | 2.73M | 2.70M | 2.79M | 3.24M | 2.96M | 2.90M | 2.23M | 2.45M | 2.59M | 2.30M | 3.17M | 3.12M | 3.12M | 2.85M | 2.77M | 2.50M | 2.55M | 2.14M |
|
Selling, General & Administrative
|
0.83M | 0.83M | 1.06M | 1.00M | 0.85M | 1.46M | 1.23M | 1.64M | 2.64M | 1.90M | 1.83M | 2.20M | 3.74M | 1.92M | 1.68M | 2.00M | 1.76M | 2.42M | 2.75M | 2.68M | 2.39M | 2.44M | 2.96M | 3.63M | 3.26M | 3.31M | 3.36M | 3.48M | 3.25M | 3.00M | 4.29M | 3.79M | 3.60M | 3.14M | 3.00M | 2.93M | 3.19M | 3.28M | 3.27M | 3.29M | 2.87M | 2.79M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 1.86M | 1.98M | 1.94M | 2.13M | 1.88M | 1.82M |
|
Other Operating Expenses
|
0.93M | 0.94M | 1.43M | 1.24M | 0.38M | 1.82M | 0.54M | 0.89M | -0.07M | 0.23M | 0.61M | -1.11M | -3.19M | 2.16M | 1.89M | 2.27M | 2.23M | 1.46M | 1.07M | 1.54M | 1.38M | 1.56M | 1.66M | 2.44M | 4.05M | 2.59M | 3.18M | 2.85M | 2.89M | 2.81M | 2.62M | 2.87M | 2.31M | 1.70M | 2.25M | 0.47M | 0.49M | 0.42M | 0.36M | 0.33M | 0.54M | 0.32M |
|
Operating Expenses
|
2.72M | 2.85M | 3.65M | 3.56M | 3.57M | 4.35M | 4.35M | 4.86M | 6.25M | 5.80M | 5.42M | 7.36M | 10.25M | 6.56M | 5.73M | 6.61M | 6.19M | 6.28M | 5.87M | 6.63M | 5.99M | 6.23M | 6.91M | 8.78M | 10.03M | 8.59M | 9.33M | 9.58M | 9.11M | 8.71M | 9.14M | 9.11M | 8.49M | 7.15M | 8.42M | 8.21M | 8.65M | 8.53M | 8.34M | 8.26M | 7.84M | 7.08M |
|
Operating Income
|
-0.29M | -0.07M | 0.20M | 0.12M | 0.97M | 1.23M | 1.13M | 0.43M | -0.13M | 0.20M | 0.47M | -1.16M | -3.65M | 0.31M | 1.12M | 0.18M | 0.50M | -0.20M | -0.09M | -1.31M | -0.60M | -0.20M | -1.08M | -1.88M | -2.73M | -3.05M | -4.46M | -2.43M | -1.61M | -1.26M | -3.28M | -2.79M | -2.21M | -1.91M | -5.49M | -2.63M | -2.50M | -1.81M | -1.98M | -3.10M | -2.00M | -0.97M |
|
EBIT
|
-0.29M | -0.07M | 0.20M | 0.12M | 0.97M | 1.23M | 1.13M | 0.43M | -0.13M | 0.20M | 0.47M | -1.16M | -3.65M | 0.31M | 1.12M | 0.18M | 0.50M | -0.20M | -0.09M | -1.31M | -0.60M | -0.20M | -1.08M | -1.88M | -2.73M | -3.05M | -4.46M | -2.43M | -1.61M | -1.26M | -3.28M | -2.79M | -2.21M | -1.91M | -5.49M | -2.63M | -2.50M | -1.81M | -1.98M | -3.10M | -2.00M | -0.97M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.23M | 0.07M | -0.25M | 0.03M | 0.33M | -0.04M | -0.03M | 0.04M | 0.05M | 0.10M | 0.11M | 0.11M | 0.51M | 0.16M | 0.15M | 0.19M | 0.19M | 0.18M | 0.15M | -0.12M | 0.05M | -0.02M | 0.38M | 0.01M | 0.01M | -0.01M | 0.01M | -0.01M | -0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 1.57M | 0.54M | 0.01M |
|
Non Operating Income
|
0.23M | 0.07M | -0.25M | 0.03M | 0.33M | -0.04M | -0.03M | 0.01M | 0.03M | 0.08M | 0.09M | 0.10M | 0.51M | 0.15M | 0.15M | 0.19M | 0.19M | 0.18M | 0.15M | -0.12M | -0.04M | -0.02M | 0.45M | 0.00M | -0.00M | -0.01M | 0.22M | -0.01M | -0.01M | 0.02M | 0.04M | 0.01M | -0.01M | 0.03M | 0.05M | 0.03M | 0.03M | 0.02M | -0.27M | 1.57M | 0.54M | 0.01M |
|
EBT
|
-0.05M | 491.00 | -0.05M | 0.14M | 1.31M | 1.19M | 1.10M | 0.43M | -0.10M | 0.28M | 0.56M | -1.07M | -3.14M | 0.46M | 1.26M | 0.37M | 0.69M | -0.02M | 0.06M | -1.19M | -0.56M | -0.18M | -1.08M | -1.88M | -2.74M | -3.04M | -4.48M | -2.44M | -1.62M | -1.25M | -3.27M | -2.78M | -2.21M | -1.88M | -5.44M | -2.60M | -2.48M | -1.80M | -1.97M | -1.52M | -1.46M | -0.95M |
|
Tax Provisions
|
0.00M | -178.00 | -0.01M | 0.00M | -0.00M | 0.01M | 103.00 | 0.05M | -0.03M | 0.04M | -0.03M | 0.04M | 0.05M | 0.02M | -0.01M | 0.03M | 0.02M | 0.11M | -0.00M | 0.02M | 0.17M | 0.08M | -0.00M | -2.12M | -0.13M | -0.03M | 0.17M | 0.09M | -0.00M | 0.05M | -0.05M | 0.08M | -0.00M | 0.00M | 0.04M | -0.14M | 0.03M | -0.04M | -0.02M | 0.02M | 0.01M | 0.01M |
|
Profit After Tax
|
-0.17M | 669.00 | -0.04M | 0.14M | 1.31M | 1.18M | 1.10M | 0.39M | -0.07M | 0.23M | 0.59M | -1.11M | -3.19M | 0.44M | 1.27M | 0.34M | 0.66M | -0.14M | 0.06M | -1.20M | -0.74M | -0.26M | -1.08M | 0.24M | -2.61M | -3.07M | -4.65M | -2.52M | -1.62M | -1.30M | -3.22M | -2.86M | -2.21M | -1.88M | -5.48M | -2.46M | -2.51M | -1.76M | -1.96M | -1.55M | -1.48M | -0.96M |
|
Income from Continuing Operations
|
-0.06M | 669.00 | -0.04M | 0.14M | 1.31M | 1.18M | 1.10M | 0.39M | -0.07M | 0.23M | 0.59M | -1.11M | -3.19M | 0.44M | 1.27M | 0.34M | 0.66M | -0.14M | 0.06M | -1.20M | -0.74M | -0.26M | -1.08M | 0.24M | -2.61M | -3.01M | -4.65M | -2.52M | -1.62M | -1.30M | -3.22M | -2.86M | -2.21M | -1.88M | -5.48M | -2.46M | -2.51M | -1.76M | -1.95M | -1.55M | -1.48M | -0.96M |
|
Consolidated Net Income
|
-0.06M | 669.00 | -0.04M | 0.14M | 1.31M | 1.18M | 1.10M | 0.39M | -0.07M | 0.23M | 0.59M | -1.11M | -3.19M | 0.44M | 1.27M | 0.34M | 0.66M | -0.14M | 0.06M | -1.20M | -0.74M | -0.26M | -1.08M | 0.24M | -2.61M | -3.01M | -4.65M | -2.52M | -1.62M | -1.30M | -3.22M | -2.86M | -2.21M | -1.88M | -5.48M | -2.46M | -2.51M | -1.76M | -1.95M | -1.55M | -1.48M | -0.96M |
|
Income towards Parent Company
|
-0.06M | 669.00 | -0.04M | 0.14M | 1.31M | 1.18M | 1.10M | 0.39M | -0.07M | 0.23M | 0.59M | -1.11M | -3.19M | 0.44M | 1.27M | 0.34M | 0.66M | -0.14M | 0.06M | -1.20M | -0.74M | -0.26M | -1.08M | 0.24M | -2.61M | -3.01M | -4.65M | -2.52M | -1.62M | -1.30M | -3.22M | -2.86M | -2.21M | -1.88M | -5.48M | -2.46M | -2.51M | -1.76M | -1.95M | -1.55M | -1.48M | -0.96M |
|
Preferred Dividend Payments
|
0.60M | 0.62M | 0.62M | 0.60M | 0.61M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.66M | -0.62M | -0.66M | -0.46M | 0.70M | 0.86M | 1.10M | 0.39M | -0.07M | 0.23M | 0.59M | -1.11M | -3.19M | 0.44M | 1.27M | 0.34M | 0.66M | -0.14M | 0.06M | -1.20M | -0.74M | -0.26M | -1.08M | 0.24M | -2.61M | -3.01M | -4.65M | -2.52M | -1.62M | -1.30M | -3.22M | -2.86M | -2.21M | -1.88M | -5.48M | -2.46M | -2.51M | -1.76M | -1.95M | -1.55M | -1.48M | -0.96M |
|
EPS (Basic)
|
-1.20 | -0.93 | -0.99 | -0.70 | 0.97 | 0.21 | 0.14 | 0.04 | -0.01 | 0.02 | 0.06 | -0.12 | -0.34 | 0.05 | 0.13 | 0.03 | 0.07 | -0.01 | 0.01 | -0.12 | -0.08 | -0.03 | -0.11 | 0.02 | -0.26 | -0.30 | -0.47 | -0.25 | -0.16 | -0.13 | -0.32 | -0.28 | -0.21 | -0.18 | -0.53 | -0.23 | -0.23 | -0.16 | -0.17 | -0.13 | -0.12 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
-1.22 | -1.05 | -0.99 | -0.82 | 0.15 | 0.16 | 0.12 | 0.04 | -0.01 | 0.02 | 0.06 | -0.12 | -0.34 | 0.04 | 0.13 | 0.03 | 0.07 | -0.01 | 0.01 | -0.12 | -0.08 | -0.03 | -0.11 | 0.02 | -0.26 | -0.30 | -0.47 | -0.25 | -0.16 | -0.13 | -0.32 | -0.28 | -0.21 | -0.18 | -0.53 | -0.23 | -0.23 | -0.16 | -0.17 | -0.13 | -0.12 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
| | | 7.24M | 7.24M | 7.37M | 7.58M | 9.37M | 9.52M | 9.54M | 9.58M | 9.64M | 9.67M | 9.89M | 9.91M | 10.03M | 10.06M | 9.72M | 9.70M | 9.69M | 9.70M | 9.65M | 9.77M | 10.35M | 10.54M | 10.08M | 10.19M | 10.19M | 10.19M | 10.22M | 10.22M | 10.41M | 10.42M | 10.44M | 10.50M | 10.78M | 10.78M | 11.30M | 11.34M | 11.56M | 11.90M | 11.90M |
|
Shares Outstanding (Diluted Average)
|
0.65M | 0.66M | 0.65M | 0.67M | 4.48M | 6.69M | 4.67M | 10.20M | 10.12M | 10.24M | 10.36M | | | | 9.52M | | | | 10.10M | | | | 9.71M | | | | 10.02M | | | | 10.19M | | | | 10.39M | | | | 11.05M | | | |
|
EBITDA
|
-0.29M | -0.07M | 0.20M | 0.12M | 0.97M | 1.23M | 1.13M | 0.43M | -0.13M | 0.20M | 0.47M | -1.16M | -3.65M | 0.31M | 1.12M | 0.18M | 0.50M | -0.20M | -0.09M | -1.31M | -0.60M | -0.20M | -1.08M | -1.88M | -2.73M | -3.05M | -4.46M | -2.43M | -1.61M | -1.26M | -3.28M | -2.79M | -2.21M | -1.91M | -5.49M | -2.63M | -2.50M | -1.81M | -1.98M | -3.10M | -2.00M | -0.97M |
|
Interest Expenses
|
| 0.01M | 0.01M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | 0.00M | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.00M | -0.01M | | | | | | | |
|
Tax Rate
|
| | 16.94% | 2.79% | | 0.61% | 0.01% | 10.84% | 29.81% | 15.26% | | | | 5.00% | | 7.92% | 3.36% | | | | | | 0.09% | | 4.64% | 0.99% | | | 0.18% | | 1.53% | | 0.09% | | | 5.39% | | 2.17% | 0.91% | | | |