|
Revenue
|
15.02M | 20.17M | 22.31M | 25.85M | 16.56M | 25.46M | 25.65M | 21.71M | 24.49M | 21.16M | 26.70M | 30.71M | 21.28M | 24.19M | 29.84M | 25.47M | 21.78M | 34.62M | 30.89M | 24.89M | 22.36M | 44.65M | 46.62M | 34.58M | 30.49M | 38.52M | 35.77M | 43.69M | 47.70M | 48.86M | 44.50M | 53.46M | 51.82M | 40.87M | 55.49M | 30.34M | 47.19M | 50.69M | 73.30M | 21.94M | 36.97M | 35.60M | 55.82M | 30.27M | 36.97M | 43.24M | 45.43M | 51.44M | 38.39M | 37.53M | 61.40M | 51.16M | 71.43M | 78.97M | 63.76M | 45.76M | 66.41M | 81.24M | 77.88M | 41.67M | 70.87M | 64.15M | 71.13M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.60M | | | | | | | | | | | | 16.52M | 17.71M | 29.31M | 19.16M | 14.17M | 15.23M | 16.09M | 14.45M | 16.74M | 16.55M | 16.21M | | 18.07M | 19.45M | 19.17M | | 23.71M | 29.96M | 24.50M | | 25.72M | 26.35M | 25.85M | | 26.76M | 26.07M | 27.25M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | 23.89M | | | | | | | | | | | | 30.67M | 32.99M | 43.99M | 2.78M | 22.80M | 20.37M | 39.73M | 15.83M | 20.22M | 26.68M | 29.22M | | 20.32M | 18.08M | 42.22M | | 47.72M | 49.00M | 39.25M | | 40.69M | 54.90M | 52.03M | | 44.11M | 38.08M | 43.88M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.56M | 0.51M | 0.24M | 0.11M | 0.18M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-2.40M | -2.49M | -2.63M | 18.11M | 2.54M | 2.65M | 2.88M | 3.26M | 2.70M | 2.69M | 2.94M | 2.98M | 2.95M | 2.82M | 3.78M | 3.30M | 3.23M | 3.75M | 3.65M | 3.59M | 3.81M | 3.66M | 4.59M | 6.09M | 5.83M | 5.14M | 4.96M | 6.27M | 6.58M | 7.28M | 7.25M | 8.02M | 8.58M | 8.00M | 9.05M | 9.18M | 9.67M | 9.41M | 9.55M | 11.11M | 7.55M | 9.09M | 8.30M | 9.32M | 8.22M | 8.62M | 8.99M | | 11.78M | 10.66M | 11.50M | | 11.86M | 12.76M | 13.27M | | 14.61M | 14.20M | 14.18M | | 15.03M | 18.10M | 16.65M |
|
Other Operating Expenses
|
-12.21M | -16.87M | -18.76M | 117.18M | 13.78M | 21.89M | 21.87M | 18.45M | 21.14M | 18.12M | 22.78M | 27.00M | 18.11M | 20.62M | 0.02M | -0.00M | 0.19M | 0.09M | 0.78M | -0.19M | 0.01M | -0.01M | 0.06M | -0.04M | 31.23M | 32.12M | -0.01M | -0.01M | 2.75M | -2.75M | -0.02M | -0.01M | | | -0.00M | 0.02M | 0.00M | -0.00M | 0.02M | 0.01M | 0.00M | 0.00M | -0.01M | 0.01M | -0.00M | | | | 0.00M | 0.00M | | | 58.91M | 65.45M | 52.09M | | 52.38M | 63.42M | 62.27M | | 55.39M | 47.58M | 58.26M |
|
Operating Expenses
|
-14.61M | -19.35M | -21.39M | 135.29M | 16.31M | 24.54M | 24.75M | 21.71M | 23.83M | 20.81M | 25.72M | 29.97M | 21.06M | 23.44M | 29.04M | 24.60M | 21.68M | 32.03M | 28.75M | 26.30M | 23.41M | 39.15M | 42.73M | 36.89M | 37.57M | 37.50M | 34.13M | 42.37M | 45.48M | 48.39M | 43.95M | 52.45M | 58.26M | 41.75M | 53.62M | 61.67M | 46.19M | 50.23M | 69.58M | 63.50M | 37.24M | 39.29M | 54.75M | 53.02M | 36.97M | 42.53M | 45.41M | | 50.03M | 60.51M | 61.26M | | 70.77M | 78.20M | 65.36M | | 66.99M | 77.62M | 76.46M | | 70.42M | 65.68M | 74.91M |
|
Operating Income
|
0.41M | 0.82M | 0.92M | 1.29M | 0.25M | 0.92M | 0.90M | 0.00M | 0.65M | 0.35M | 0.99M | 0.74M | 0.22M | 0.75M | 0.80M | 0.86M | 0.10M | 2.60M | 2.14M | -1.42M | -1.05M | 5.50M | 3.89M | -2.31M | -7.07M | 1.02M | 1.64M | 1.31M | 2.21M | 0.48M | 0.55M | 1.00M | 2.60M | -0.88M | 1.86M | -2.33M | -1.04M | -2.37M | 3.72M | -2.38M | -1.81M | 0.89M | 1.07M | -3.10M | -0.00M | 0.70M | 0.03M | 1.98M | 1.81M | 13.38M | 0.14M | 5.26M | 0.66M | 0.76M | -1.61M | 1.21M | -0.58M | 3.62M | 1.42M | 1.69M | 0.45M | 5.51M | -3.78M |
|
EBIT
|
0.41M | 0.82M | 0.92M | 1.29M | 0.25M | 0.92M | 0.90M | 0.00M | 0.65M | 0.35M | 0.99M | 0.74M | 0.22M | 0.75M | 0.80M | 0.86M | 0.10M | 2.60M | 2.14M | -1.42M | -1.05M | 5.50M | 3.89M | -2.31M | -7.07M | 1.02M | 1.64M | 1.31M | 2.21M | 0.48M | 0.55M | 1.00M | 2.60M | -0.88M | 1.86M | -2.33M | -1.04M | -2.37M | 3.72M | -2.38M | -1.81M | 0.89M | 1.07M | -3.10M | -0.00M | 0.70M | 0.03M | 1.98M | 1.81M | 13.38M | 0.14M | 5.26M | 0.66M | 0.76M | -1.61M | 1.21M | -0.58M | 3.62M | 1.42M | 1.69M | 0.45M | 5.51M | -3.78M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | | | 0.08M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.06M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | -0.01M | 0.01M | 0.01M | 0.00M | | | | 970.00 | -0.02M | | | 0.02M | | 0.04M | 0.05M | 0.07M | 1.19M | 0.03M | 0.04M | 0.05M | -0.00M | -0.32M | 0.28M | -0.59M | 0.25M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | 0.01M | 0.01M | | | 0.00M | -0.01M | -0.00M | 0.06M | -0.02M | -0.01M | 0.05M | -0.10M | 0.09M | -0.08M | 0.24M | -0.93M | -0.19M | -0.06M | -0.20M | 0.03M | 0.10M | 0.35M | -0.62M | 0.23M | 0.27M | -0.43M | 0.08M | -1.21M | 0.73M | 0.36M | 1.04M | 0.62M | 1.18M | 8.33M | -0.01M | | -0.15M | -0.36M | -0.10M | | 0.64M | -0.78M | 0.14M | | 0.68M | -0.51M | -0.42M | | 0.68M | -0.20M | 0.05M |
|
Non Operating Income
|
0.06M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | 0.01M | 0.01M | -773.00 | 0.02M | 0.01M | -0.01M | -0.00M | 0.02M | -0.02M | -0.01M | 0.06M | 0.10M | -1.29M | 0.43M | 0.17M | -0.44M | -0.61M | 0.28M | -1.33M | 0.06M | 1.07M | 0.35M | -3.61M | -0.62M | 2.62M | -2.88M | -2.52M | -1.88M | -0.99M | -1.22M | 1.04M | 0.62M | 1.18M | 7.34M | -1.50M | | -1.44M | -2.09M | -0.18M | | 0.64M | -1.88M | -0.35M | | 0.68M | -0.51M | -2.32M | | -1.25M | 1.73M | 1.90M |
|
EBT
|
0.47M | 0.85M | 0.94M | 1.31M | 0.26M | 0.93M | 0.91M | -0.00M | 0.65M | 0.35M | 0.99M | 0.73M | 0.23M | 0.76M | 0.79M | 0.86M | 0.10M | 2.60M | 2.14M | -1.42M | -1.05M | 5.49M | 3.95M | -2.22M | -8.36M | 1.45M | 1.81M | 0.87M | 1.60M | 0.76M | -0.77M | 1.06M | 3.67M | -1.08M | -1.74M | 5.03M | 3.62M | -2.42M | 1.20M | 0.23M | -1.26M | -4.90M | 1.45M | -7.07M | 0.32M | 8.04M | -1.47M | 1.98M | -0.61M | -1.91M | -0.05M | 5.26M | 0.18M | -1.12M | -1.96M | 1.21M | 0.10M | 3.30M | -0.90M | 1.69M | -0.81M | 7.23M | -1.88M |
|
Tax Provisions
|
0.17M | 0.31M | 0.34M | 0.61M | 0.10M | 0.34M | 0.33M | -0.01M | 0.23M | 0.13M | 0.36M | 0.34M | 0.09M | 0.30M | 0.34M | 0.46M | 0.04M | 0.77M | 0.69M | -0.19M | -0.33M | 1.70M | 1.50M | -0.47M | -0.37M | 0.38M | 0.15M | 1.23M | 0.37M | 0.28M | -0.06M | -0.39M | 0.39M | -0.30M | 0.20M | 1.52M | -0.40M | -0.30M | 0.62M | -0.49M | -0.30M | -1.55M | -0.32M | -1.19M | -0.01M | 0.04M | -0.30M | | 0.20M | -0.60M | -0.20M | | 0.21M | 0.50M | 0.20M | | 0.07M | 0.34M | 0.35M | | -0.14M | 2.20M | 0.12M |
|
Profit After Tax
|
0.30M | 0.55M | 0.60M | 0.69M | 0.26M | 0.93M | 0.91M | -0.00M | 0.65M | 0.35M | 0.99M | 0.73M | 0.14M | 0.46M | 0.46M | 0.42M | 0.07M | 1.82M | 1.45M | -0.86M | -0.74M | 3.79M | 2.73M | -1.37M | -5.75M | 1.08M | 1.22M | 0.23M | 0.97M | 0.42M | -0.67M | 1.56M | 3.41M | -0.78M | -2.34M | -2.85M | 3.99M | -2.41M | 0.58M | -2.29M | -0.96M | -3.36M | 2.10M | -2.15M | 0.33M | 8.00M | -1.26M | 5.09M | 1.05M | 13.38M | -0.59M | 5.12M | -0.53M | -1.61M | -2.98M | 1.10M | -0.34M | 2.96M | -1.30M | 0.37M | -1.64M | 5.03M | -2.45M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | | 0.01M | 0.16M | 0.20M | | -0.17M | -0.28M | -0.28M | -0.57M | -0.54M | 0.35M | 0.51M | -0.29M | 0.08M | 0.01M | 0.10M | 0.31M | 0.53M | 0.27M | 2.12M | 0.40M | 0.69M | 0.75M | 1.04M | | 1.92M | 2.35M | 0.66M | | -0.02M | 4.18M | 4.23M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.38M | -2.24M | -0.00M | 0.45M | 0.07M | 0.26M | 0.06M | -0.04M | -0.10M | 0.45M | -0.11M | 0.40M | 1.12M | 2.37M | 0.29M | 0.79M | 0.13M | -0.12M | -0.43M | -0.34M | -0.23M | 0.04M | 0.45M | 0.07M | 0.74M | 0.63M | -0.10M | 0.70M | -0.71M | 0.50M | 0.00M | 0.87M | | 0.37M | 0.44M | 0.05M | | 0.96M | 0.68M | 0.45M |
|
Income from Continuing Operations
|
0.30M | 0.55M | 0.60M | 0.69M | 0.17M | 0.59M | 0.58M | 0.01M | 0.42M | 0.23M | 0.63M | 0.39M | 0.14M | 0.46M | 0.45M | 0.40M | 0.06M | 1.83M | 1.45M | -1.23M | -0.72M | 3.79M | 2.45M | -1.75M | -7.99M | 1.08M | 1.67M | -0.36M | 1.23M | 0.48M | -0.71M | 1.45M | 3.28M | -0.78M | -1.94M | 3.51M | 4.02M | -2.12M | 0.58M | 0.72M | -0.96M | -3.36M | 1.76M | -5.88M | 0.33M | 8.00M | -1.17M | 1.98M | -0.81M | -1.31M | 0.15M | 5.26M | -0.03M | -1.62M | -2.16M | 1.21M | 0.03M | 2.96M | -1.24M | 1.69M | -0.67M | 5.03M | -2.00M |
|
Consolidated Net Income
|
0.30M | 0.55M | 0.60M | 0.69M | 0.17M | 0.59M | 0.58M | 0.01M | 0.42M | 0.23M | 0.63M | 0.39M | 0.14M | 0.46M | 0.45M | 0.40M | 0.06M | 1.83M | 1.45M | -1.23M | -0.72M | 3.79M | 2.45M | -1.75M | -7.99M | 1.08M | 1.67M | -0.36M | 1.23M | 0.48M | -0.71M | 1.45M | 3.28M | -0.65M | -0.38M | 0.15M | 0.16M | 8.20M | -0.22M | 0.04M | | 0.00M | | | 0.33M | | | | -0.81M | -1.31M | 0.15M | 5.26M | -0.03M | -1.62M | -2.16M | 1.21M | 0.03M | 2.96M | -1.24M | 1.69M | -0.67M | 5.03M | -2.00M |
|
Income towards Parent Company
|
0.30M | 0.55M | 0.60M | 0.69M | 0.17M | 0.59M | 0.58M | 0.01M | 0.42M | 0.23M | 0.63M | 0.39M | 0.14M | 0.46M | 0.45M | 0.40M | 0.06M | 1.83M | 1.45M | -1.23M | -0.72M | 3.79M | 2.45M | -1.75M | -7.99M | 1.08M | 1.67M | -0.36M | 1.23M | 0.48M | -0.71M | 1.45M | 3.28M | -0.65M | -0.38M | 0.15M | 0.16M | 8.20M | -0.22M | 0.04M | | 0.00M | | | 0.33M | | | | -0.81M | -1.31M | 0.15M | 5.26M | -0.03M | -1.62M | -2.16M | 1.21M | 0.03M | 2.96M | -1.24M | 1.69M | -0.67M | 5.03M | -2.00M |
|
Net Income towards Common Stockholders
|
0.30M | 0.55M | 0.60M | 0.69M | 0.17M | 0.59M | 0.58M | 0.01M | 0.42M | 0.23M | 0.63M | 0.39M | 0.14M | 0.46M | 0.45M | 0.40M | 0.06M | 1.83M | 1.45M | -1.23M | -0.72M | 3.79M | 2.45M | -1.75M | -7.99M | 1.08M | 1.67M | -0.36M | 1.23M | 0.48M | -0.71M | 1.45M | 3.28M | -0.65M | -0.38M | 0.15M | 0.16M | 8.20M | -0.22M | 0.04M | | 0.00M | | | 0.33M | | | | -0.81M | -1.31M | 0.15M | 5.26M | -0.03M | -1.62M | -2.16M | 1.21M | 0.03M | 2.96M | -1.24M | 1.69M | -0.67M | 5.03M | -2.00M |
|
EPS (Basic)
|
0.12 | 0.23 | 0.25 | 0.29 | 0.07 | 0.24 | 0.24 | 0.00 | 0.17 | 0.09 | 0.26 | 0.16 | 0.06 | 0.19 | 0.19 | 0.17 | 0.03 | 0.77 | 0.61 | -0.36 | -0.31 | 1.60 | 1.15 | -0.74 | -2.42 | 0.53 | 0.60 | 0.11 | 0.47 | 0.21 | -0.33 | 0.47 | 0.97 | -0.43 | -0.89 | 0.05 | 0.79 | 1.89 | -0.14 | 0.02 | -0.29 | -1.01 | 0.73 | -1.96 | 0.10 | 2.60 | -0.44 | 1.51 | -0.28 | -0.46 | -0.21 | 1.85 | -0.19 | -0.57 | -0.76 | 0.43 | -0.12 | 0.91 | -0.47 | 0.61 | -0.61 | 1.61 | -0.91 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.22 | 0.24 | 0.28 | 0.07 | 0.24 | 0.24 | 0.00 | 0.17 | 0.09 | 0.26 | 0.16 | 0.06 | 0.18 | 0.19 | 0.17 | 0.03 | 0.77 | 0.61 | -0.36 | -0.31 | 1.58 | 1.14 | -0.73 | -2.42 | 0.53 | 0.60 | 0.11 | 0.47 | 0.21 | -0.33 | 0.47 | 0.96 | -0.43 | -0.89 | 0.05 | 0.79 | 1.88 | -0.14 | 0.02 | -0.29 | -1.01 | 0.73 | -1.96 | 0.11 | 2.60 | -0.44 | 1.51 | -0.28 | -0.46 | -0.21 | 1.85 | -0.19 | -0.57 | -0.76 | 0.43 | -0.12 | 0.91 | -0.47 | 0.61 | -0.61 | 1.61 | -0.91 |
|
Shares Outstanding (Weighted Average)
|
2.43M | 2.43M | 2.43M | 2.43M | 2.44M | 2.45M | 2.45M | 2.44M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.43M | 2.41M | 2.36M | 2.36M | 2.36M | 2.36M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.21M | 2.15M | 2.13M | 2.04M | 2.04M | 2.04M | 3.06M | 3.07M | 3.07M | 3.06M | 3.05M | 2.25M | 3.02M | 2.97M | 2.79M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.87M | 2.87M | 2.85M | 2.85M | 2.82M | 2.82M | 2.82M | 2.82M | 2.76M | 2.76M | 2.76M | 2.75M | 2.70M | 2.70M | 2.70M |
|
Shares Outstanding (Diluted Average)
|
2.50M | 2.48M | 2.47M | 2.46M | 2.45M | 2.45M | 2.45M | 2.45M | 2.46M | 2.45M | 2.45M | 2.45M | 2.47M | 2.49M | 2.46M | 2.43M | 2.38M | 2.38M | 2.38M | 2.38M | 2.37M | 2.40M | 2.40M | 2.40M | 2.37M | 2.21M | 2.15M | 2.13M | 2.05M | 2.05M | 2.05M | 3.07M | 3.07M | 3.07M | 3.06M | 3.06M | 2.26M | 3.03M | 2.97M | 2.80M | 2.88M | 2.88M | 2.89M | 2.88M | 2.89M | 2.90M | 2.89M | 2.89M | 2.87M | 2.87M | 2.85M | 2.85M | 2.82M | 2.82M | 2.82M | 2.82M | 2.76M | 2.76M | 2.76M | 2.75M | 2.70M | 2.70M | 2.70M |
|
EBITDA
|
0.41M | 0.82M | 0.92M | 1.29M | 0.25M | 0.92M | 0.90M | 0.00M | 0.65M | 0.35M | 0.99M | 0.74M | 0.14M | 0.75M | 0.80M | 0.86M | 0.02M | 2.60M | 2.14M | -1.42M | -1.05M | 5.50M | 3.89M | -2.31M | -7.07M | 1.02M | 1.64M | 1.31M | 2.21M | 0.48M | 0.55M | 1.00M | 2.60M | -0.88M | 1.86M | -2.33M | -1.04M | -2.37M | 3.72M | -2.38M | -1.81M | 0.89M | 1.07M | -3.10M | -0.00M | 0.70M | 0.03M | 1.98M | 1.81M | 13.38M | 0.14M | 5.26M | 0.66M | 0.76M | -1.61M | 1.21M | -0.58M | 3.62M | 1.42M | 1.69M | 0.45M | 5.51M | -3.78M |
|
Interest Expenses
|
288.00 | 0.00M | 728.00 | -683.00 | 227.00 | 0.00M | 992.00 | 0.01M | 0.01M | 965.00 | | | | | | | | | | | | 0.01M | | | | 0.08M | | | | 0.32M | 0.54M | 0.71M | 0.71M | 0.71M | 1.19M | 0.82M | 1.02M | 2.05M | 1.23M | 0.39M | 1.16M | 1.08M | 1.17M | 1.21M | 0.94M | 1.17M | 1.24M | | 1.82M | 2.00M | 2.20M | | 1.81M | 1.85M | 1.53M | | 1.95M | 2.16M | 2.56M | | 2.31M | 2.25M | 2.38M |
|
Tax Rate
|
36.15% | 36.06% | 36.16% | 46.96% | 36.10% | 36.11% | 36.17% | 872.09% | 36.04% | 35.65% | 36.07% | 47.01% | 39.03% | 39.73% | 42.77% | 53.47% | 38.38% | 29.50% | 32.29% | 13.51% | 31.74% | 30.96% | 38.00% | 21.26% | 4.45% | 25.78% | 8.21% | 141.11% | 23.32% | 37.00% | 7.75% | -36.60% | 10.55% | 27.80% | -11.36% | 30.20% | -11.06% | 12.24% | 51.46% | -217.70% | 23.89% | 31.55% | -22.01% | 16.80% | -1.55% | 0.47% | 20.39% | | -32.79% | 31.45% | 416.67% | | 114.67% | -44.60% | -10.22% | | 68.93% | 10.18% | -38.73% | | 16.85% | 30.43% | -6.44% |