|
Revenue
|
17.08M | 17.75M | 18.33M | 17.86M | 18.86M | 20.34M | 19.57M | 20.43M | 18.42M | 14.66M | 16.04M | 16.19M | 15.48M | 17.19M | 18.18M | 17.73M | 20.77M | 22.37M | 23.14M | 22.07M | 22.21M | 23.94M | 24.75M | 23.76M | 24.11M | 25.34M | 23.34M | 25.66M | 24.46M | 27.48M | 28.76M | 32.70M | 31.49M | 33.81M | 34.20M | 37.17M | 36.18M | 33.47M | 33.32M | 30.48M | 30.92M | 27.66M | 28.02M | 29.44M | 29.08M | 29.84M | 28.86M | 29.70M | 31.01M | 32.26M | 39.41M | 39.85M | 35.42M | 35.52M | 37.55M | 39.59M | 32.96M | 40.54M | 40.42M | 37.36M | 37.71M | 36.10M | 39.17M |
|
Cost of Revenue
|
10.21M | 10.73M | 10.93M | 10.48M | 11.36M | 12.43M | 11.55M | 12.06M | 11.05M | 9.11M | 9.55M | 10.00M | 9.71M | 10.27M | 10.82M | 10.81M | 12.14M | 12.78M | 12.98M | 13.47M | 13.18M | 14.09M | 14.60M | 14.63M | 14.64M | 15.03M | 13.70M | 15.59M | 15.15M | 17.22M | 16.97M | 20.06M | 19.38M | 20.41M | 20.29M | 22.59M | 21.94M | 21.49M | 21.02M | 20.23M | 20.06M | 17.87M | 18.28M | 18.45M | 18.19M | 17.13M | 18.47M | 19.95M | 20.28M | 20.88M | 26.92M | 26.29M | 23.03M | 25.81M | 22.77M | 24.85M | 20.99M | 26.21M | 26.71M | 24.62M | 25.06M | 24.47M | 24.97M |
|
Gross Profit
|
6.87M | 7.02M | 7.40M | 7.38M | 7.50M | 7.90M | 8.01M | 8.37M | 7.37M | 5.56M | 6.48M | 6.19M | 5.11M | 6.92M | 7.36M | 7.59M | 8.63M | 9.59M | 10.15M | 8.60M | 9.03M | 9.85M | 10.15M | 9.13M | 9.47M | 10.30M | 9.64M | 10.07M | 9.31M | 10.26M | 11.79M | 12.64M | 12.11M | 13.40M | 13.91M | 14.58M | 14.24M | 11.98M | 12.30M | 10.24M | 10.86M | 9.79M | 9.73M | 10.98M | 10.89M | 12.72M | 10.38M | 9.75M | 10.73M | 11.38M | 12.48M | 13.56M | 12.38M | 9.71M | 14.78M | 14.75M | 11.97M | 14.33M | 13.71M | 12.74M | 12.65M | 11.63M | 14.20M |
|
Research & Development
|
1.22M | 1.14M | 1.38M | 1.28M | 1.47M | 1.19M | 1.26M | 1.33M | 1.20M | 0.89M | 0.90M | 1.05M | 1.11M | 1.27M | 1.23M | 1.46M | 1.37M | 1.48M | 1.56M | 1.39M | 1.80M | 1.56M | 1.84M | 1.75M | 1.44M | 1.75M | 1.34M | 1.78M | 1.50M | 1.68M | 2.03M | 2.11M | 1.69M | 2.03M | 2.12M | 1.97M | 2.01M | 1.78M | 2.08M | 2.22M | 1.94M | 1.49M | 1.41M | 1.36M | 1.72M | 1.54M | 1.95M | 1.55M | 1.52M | 1.59M | 1.90M | 1.80M | 1.79M | 1.56M | 1.68M | 1.88M | 1.60M | 1.41M | 1.84M | 1.75M | 1.54M | 1.58M | 1.90M |
|
Selling, General & Administrative
|
1.18M | 1.06M | 1.08M | 0.97M | 0.91M | 0.96M | 1.01M | 1.08M | 1.04M | 1.11M | 1.19M | 1.24M | 1.14M | 1.38M | 1.22M | 1.86M | 1.19M | 1.44M | 1.41M | 1.61M | 1.46M | 1.78M | 1.89M | 1.90M | 1.65M | 2.02M | 1.89M | 2.37M | 1.86M | 2.33M | 2.60M | 2.12M | 2.65M | 2.81M | 2.84M | 2.83M | 3.00M | 2.62M | 2.83M | 2.91M | 2.33M | 2.54M | 2.35M | 2.21M | 2.34M | 2.66M | 2.36M | 2.18M | 2.56M | 2.57M | 3.33M | 2.98M | 3.13M | 2.65M | 2.73M | 2.98M | 3.37M | 5.12M | 3.85M | 3.47M | 4.98M | 5.03M | 5.12M |
|
Restructuring Costs
|
| | | | | | | | | 1.04M | 1.19M | 1.22M | | 1.14M | 1.22M | 1.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
3.84M | 4.28M | 4.23M | 4.34M | 4.57M | 4.53M | 4.55M | 4.33M | 4.24M | 1.96M | 2.01M | 1.95M | 3.57M | 2.24M | 2.50M | 2.23M | 4.37M | 4.50M | 4.61M | 4.81M | 4.33M | 4.66M | 4.56M | 4.69M | 4.83M | 4.78M | 4.58M | 4.77M | 5.24M | 5.32M | 5.53M | 6.28M | 6.50M | 6.40M | 6.59M | 6.86M | 6.76M | 6.41M | 6.94M | 6.76M | 5.92M | 5.55M | 5.55M | 6.27M | 6.09M | 5.06M | 5.78M | 6.25M | 5.88M | 5.98M | 5.91M | 6.68M | 6.01M | 6.70M | 5.74M | 5.98M | 5.66M | 6.73M | 6.75M | 19.82M | 5.55M | 5.73M | 5.89M |
|
Operating Expenses
|
6.24M | 6.48M | 6.69M | 6.60M | 6.94M | 6.68M | 6.83M | 6.74M | 6.48M | 4.99M | 5.28M | 5.46M | 5.83M | 6.04M | 6.18M | 7.41M | 6.94M | 7.42M | 7.58M | 7.81M | 7.58M | 8.01M | 8.29M | 8.34M | 7.93M | 8.56M | 7.81M | 8.92M | 8.60M | 9.32M | 10.16M | 10.51M | 10.85M | 11.23M | 11.55M | 11.65M | 11.77M | 10.81M | 11.85M | 11.89M | 10.19M | 9.58M | 9.32M | 9.84M | 10.15M | 9.26M | 10.09M | 9.98M | 9.96M | 10.15M | 11.14M | 11.46M | 10.92M | 10.91M | 10.16M | 10.83M | 10.63M | 13.27M | 12.45M | 25.05M | 12.08M | 12.34M | 12.91M |
|
Operating Income
|
0.62M | 0.55M | 0.71M | 0.88M | 0.56M | 1.22M | 1.19M | 0.95M | 0.89M | 0.56M | 1.20M | 0.73M | -0.72M | 0.89M | 1.18M | 0.18M | 1.70M | 2.16M | 2.58M | 0.79M | 1.45M | 1.83M | 1.86M | 0.79M | 1.55M | 1.75M | 1.83M | 1.15M | 0.71M | 0.94M | 1.63M | 2.13M | 1.26M | 2.17M | 2.36M | 2.93M | 2.47M | 1.16M | 0.45M | -1.65M | 0.66M | 0.20M | 0.42M | 1.15M | 0.73M | 3.45M | 0.30M | -0.23M | 0.76M | 1.24M | 1.35M | 2.10M | 1.46M | -1.20M | 4.62M | 3.91M | 1.35M | 1.06M | 1.26M | -12.31M | 0.57M | -0.71M | 1.29M |
|
EBIT
|
0.62M | 0.55M | 0.71M | 0.88M | 0.56M | 1.22M | 1.19M | 0.95M | 0.89M | 0.56M | 1.20M | 0.73M | -0.72M | 0.89M | 1.18M | 0.18M | 1.70M | 2.16M | 2.58M | 0.79M | 1.45M | 1.83M | 1.86M | 0.79M | 1.55M | 1.75M | 1.83M | 1.15M | 0.71M | 0.94M | 1.63M | 2.13M | 1.26M | 2.17M | 2.36M | 2.93M | 2.47M | 1.16M | 0.45M | -1.65M | 0.66M | 0.20M | 0.42M | 1.15M | 0.73M | 3.45M | 0.30M | -0.23M | 0.76M | 1.24M | 1.35M | 2.10M | 1.46M | -1.20M | 4.62M | 3.91M | 1.35M | 1.06M | 1.26M | -12.31M | 0.57M | -0.71M | 1.29M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.09M | 0.28M | -0.37M | 4.47M | -0.12M | | -0.14M | -0.24M | -0.24M | 0.14M | 0.19M | -0.20M | -0.29M | 0.16M | -0.12M | -0.18M | -0.07M | -0.38M | 0.03M | -0.07M | -0.12M |
|
Non Operating Income
|
0.11M | -0.00M | 0.02M | -0.16M | 0.15M | 0.30M | -0.07M | -0.06M | -0.01M | -0.09M | 0.05M | -0.04M | -0.04M | -0.03M | -0.00M | -0.13M | -0.12M | 0.08M | -0.05M | -0.29M | 0.23M | 0.02M | 0.33M | 0.39M | -0.05M | 0.04M | -0.06M | 0.40M | -0.05M | 0.02M | -0.01M | -0.21M | -0.27M | -0.51M | -0.54M | -0.09M | -0.37M | -0.18M | -0.24M | -0.28M | -0.35M | 0.33M | -0.44M | 0.20M | -0.37M | 4.27M | -0.90M | -0.22M | -0.28M | -0.43M | -0.95M | -0.37M | -0.43M | -0.81M | -0.29M | -2.48M | -0.60M | -1.11M | -0.99M | -0.95M | -0.87M | -0.99M | -1.04M |
|
EBT
|
0.73M | 0.55M | 0.73M | 0.78M | 0.71M | 1.52M | 1.12M | 0.89M | 0.87M | 0.47M | 1.25M | 0.75M | -0.76M | 0.86M | 1.18M | 0.13M | 1.58M | 2.25M | 2.53M | 0.58M | 1.68M | 1.85M | 2.19M | 1.18M | 1.50M | 1.79M | 1.77M | 1.55M | 0.66M | 0.96M | 1.62M | 1.92M | 0.99M | 1.65M | 1.82M | 2.84M | 2.10M | 0.98M | 0.21M | -1.92M | 0.31M | 0.53M | -0.02M | 1.35M | 0.37M | 7.72M | -0.60M | -0.45M | 0.48M | 0.80M | 0.39M | 1.73M | 1.03M | -2.01M | 3.70M | 3.35M | 0.75M | -0.05M | 0.27M | -18.86M | -0.30M | -1.70M | 0.25M |
|
Tax Provisions
|
0.30M | 0.22M | -0.06M | 0.26M | 0.28M | 0.47M | 0.32M | 0.03M | 0.04M | 0.19M | 0.50M | 0.30M | -0.32M | 0.33M | 0.44M | 0.96M | 0.45M | 0.81M | 0.97M | 0.43M | 0.47M | 0.69M | 0.87M | 0.65M | 0.48M | 0.50M | 0.62M | 0.78M | 0.15M | 0.23M | 0.20M | 1.29M | 0.18M | 0.46M | 0.41M | 0.53M | 0.40M | 0.03M | -0.25M | -0.57M | -0.12M | 0.53M | -0.03M | 0.52M | -0.23M | 0.70M | -0.17M | 0.31M | 0.06M | 0.22M | 0.10M | 1.70M | 0.18M | -0.39M | 0.95M | 0.72M | -0.43M | 0.26M | 0.03M | 2.34M | 0.07M | -0.45M | -0.13M |
|
Profit After Tax
|
0.43M | 0.32M | 0.79M | 0.52M | 0.43M | 0.43M | 0.80M | 0.85M | 0.84M | 0.84M | 1.31M | 7.64M | -0.45M | 0.70M | 1.11M | 1.86M | 1.13M | 1.44M | 1.55M | 0.54M | 1.21M | 1.17M | 1.32M | 0.83M | 1.02M | 1.29M | 1.15M | 0.77M | 0.51M | 0.73M | 1.42M | 0.63M | 0.81M | 1.19M | 1.42M | 2.31M | 1.70M | 0.95M | 0.46M | -1.35M | 0.43M | 0.00M | 0.01M | 0.84M | 0.59M | 7.02M | -0.42M | -0.76M | 0.42M | 0.58M | 0.29M | 1.36M | 0.85M | -1.62M | 2.75M | 2.71M | 1.18M | -0.31M | 0.24M | -15.60M | -0.38M | -1.24M | 0.38M |
|
Income from Continuing Operations
|
0.43M | 0.32M | 0.79M | 0.52M | 0.43M | 1.05M | 0.80M | 0.85M | 0.84M | 0.29M | 0.75M | 0.44M | -0.44M | 0.53M | 0.74M | -0.83M | 1.13M | 1.44M | 1.55M | 0.15M | 1.21M | 1.17M | 1.32M | 0.54M | 1.02M | 1.29M | 1.15M | 0.77M | 0.51M | 0.73M | 1.42M | 0.63M | 0.81M | 1.19M | 1.42M | 2.31M | 1.70M | 0.95M | 0.46M | -1.35M | 0.43M | 0.00M | 0.01M | 0.84M | 0.59M | 7.02M | -0.42M | -0.76M | 0.42M | 0.58M | 0.29M | 0.03M | 0.85M | -1.62M | 2.75M | 2.63M | 1.18M | -0.31M | 0.24M | -21.20M | -0.38M | -1.24M | 0.38M |
|
Consolidated Net Income
|
0.43M | 0.32M | 0.79M | 0.52M | 0.43M | 1.05M | 0.80M | 0.85M | 0.84M | 0.28M | 0.56M | 7.19M | -0.01M | 0.17M | 0.36M | 1.46M | 1.13M | 1.44M | 1.55M | 0.15M | 1.21M | 1.17M | 1.32M | 0.54M | 1.02M | 1.29M | 1.15M | 0.77M | 0.51M | 0.73M | 1.42M | 0.63M | 0.81M | 1.19M | 1.42M | 2.31M | 1.70M | 0.95M | 0.46M | -1.35M | 0.43M | 0.00M | 0.01M | 0.84M | 0.59M | 7.02M | -0.42M | -0.76M | 0.42M | 0.58M | 0.29M | 0.03M | 0.85M | -1.62M | 2.75M | 2.63M | 1.18M | -0.31M | 0.24M | -21.20M | -0.38M | -1.24M | 0.38M |
|
Income towards Parent Company
|
0.43M | 0.32M | 0.79M | 0.52M | 0.43M | 1.05M | 0.80M | 0.85M | 0.84M | 0.28M | 0.56M | 7.19M | -0.01M | 0.17M | 0.36M | 1.46M | 1.13M | 1.44M | 1.55M | 0.15M | 1.21M | 1.17M | 1.32M | 0.54M | 1.02M | 1.29M | 1.15M | 0.77M | 0.51M | 0.73M | 1.42M | 0.63M | 0.81M | 1.19M | 1.42M | 2.31M | 1.70M | 0.95M | 0.46M | -1.35M | 0.43M | 0.00M | 0.01M | 0.84M | 0.59M | 7.02M | -0.42M | -0.76M | 0.42M | 0.58M | 0.29M | 0.03M | 0.85M | -1.62M | 2.75M | 2.63M | 1.18M | -0.31M | 0.24M | -21.20M | -0.38M | -1.24M | 0.38M |
|
Net Income towards Common Stockholders
|
0.43M | 0.32M | 0.79M | 0.52M | 0.43M | 1.05M | 0.80M | 0.85M | 0.84M | 0.28M | 0.56M | 7.19M | -0.01M | 0.17M | 0.36M | 1.46M | 1.13M | 1.44M | 1.55M | 0.15M | 1.21M | 1.17M | 1.32M | 0.54M | 1.02M | 1.29M | 1.15M | 0.77M | 0.51M | 0.73M | 1.42M | 0.63M | 0.81M | 1.19M | 1.42M | 2.31M | 1.70M | 0.95M | 0.46M | -1.35M | 0.43M | 0.00M | 0.01M | 0.84M | 0.59M | 7.02M | -0.42M | -0.76M | 0.42M | 0.58M | 0.29M | 0.03M | 0.85M | -1.62M | 2.75M | 2.63M | 1.18M | -0.31M | 0.24M | -21.20M | -0.38M | -1.24M | 0.38M |
|
EPS (Basic)
|
0.06 | 0.04 | 0.11 | 0.07 | 0.06 | 0.14 | 0.11 | 0.12 | 0.11 | 0.13 | 0.18 | 1.04 | -0.06 | 0.09 | 0.15 | 0.25 | 0.15 | 0.19 | 0.20 | 0.07 | 0.17 | 0.16 | 0.18 | 0.11 | 0.14 | 0.17 | 0.15 | 0.10 | 0.07 | 0.11 | 0.21 | 0.10 | 0.12 | 0.17 | 0.21 | 0.33 | 0.24 | 0.14 | 0.06 | -0.19 | 0.06 | 0.00 | 0.00 | 0.12 | 0.08 | 0.97 | -0.06 | -0.11 | 0.06 | 0.08 | 0.04 | 0.18 | 0.12 | -0.22 | 0.37 | 0.36 | 0.16 | -0.04 | 0.03 | -2.08 | -0.05 | -0.16 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
0.06 | 0.04 | 0.11 | 0.07 | 0.06 | 0.14 | 0.11 | 0.11 | 0.11 | 0.13 | 0.18 | 1.02 | -0.06 | 0.09 | 0.14 | 0.24 | 0.14 | 0.18 | 0.20 | 0.08 | 0.16 | 0.16 | 0.18 | 0.11 | 0.14 | 0.17 | 0.15 | 0.10 | 0.07 | 0.11 | 0.21 | 0.09 | 0.12 | 0.17 | 0.20 | 0.32 | 0.23 | 0.13 | 0.06 | -0.19 | 0.06 | 0.00 | 0.00 | 0.12 | 0.08 | 0.96 | -0.06 | -0.10 | 0.06 | 0.08 | 0.04 | 0.18 | 0.11 | -0.22 | 0.37 | 0.36 | 0.15 | -0.04 | 0.03 | -2.08 | -0.05 | -0.16 | 0.05 |
|
Shares Outstanding (Weighted Average)
|
7.20M | 7.29M | 7.36M | 7.23M | 7.29M | 7.29M | 7.30M | 7.40M | 7.43M | 7.45M | 7.44M | 7.34M | 7.40M | 7.45M | 7.47M | 7.51M | 7.60M | 7.68M | 7.72M | 7.24M | 7.27M | 7.31M | 7.32M | 7.34M | 7.39M | 7.43M | 7.47M | 7.47M | 7.53M | 6.73M | 6.74M | 6.76M | 6.80M | 6.86M | 6.92M | 6.95M | 6.99M | 7.01M | 7.05M | 7.07M | 7.10M | 7.16M | 7.17M | 7.17M | 7.21M | 7.23M | 7.25M | 7.26M | 7.32M | 7.32M | 7.35M | 7.35M | 7.40M | 7.42M | 7.42M | 7.43M | 7.74M | 7.51M | 7.52M | 7.53M | 7.57M | 7.60M | 7.64M |
|
Shares Outstanding (Diluted Average)
|
7.47M | 7.51M | 7.49M | 7.47M | 7.42M | 7.45M | 7.42M | 0.01M | 7.49M | 7.49M | 7.49M | 0.01M | | | | 7.70M | | | | 0.01M | | | | 0.01M | | | | 7.57M | | | | 7.01M | 6.92M | 7.08M | 7.17M | 7.08M | 7.25M | 7.37M | 7.27M | 7.24M | 7.11M | 7.12M | 7.19M | 7.17M | 7.27M | 7.33M | 7.33M | 7.34M | 7.36M | 7.36M | 7.38M | 7.37M | 7.45M | | | 7.50M | | | | 7.51M | | | |
|
EBITDA
|
0.62M | 0.55M | 0.71M | 0.88M | 0.56M | 1.22M | 1.19M | 0.95M | 0.89M | 0.56M | 1.20M | 0.73M | -0.72M | 0.89M | 1.18M | 0.18M | 1.70M | 2.16M | 2.58M | 0.79M | 1.45M | 1.83M | 1.86M | 0.79M | 1.55M | 1.75M | 1.83M | 1.15M | 0.71M | 0.94M | 1.63M | 2.13M | 1.26M | 2.17M | 2.36M | 2.93M | 2.47M | 1.16M | 0.45M | -1.65M | 0.66M | 0.20M | 0.42M | 1.15M | 0.73M | 3.45M | 0.30M | -0.23M | 0.76M | 1.24M | 1.35M | 2.10M | 1.46M | -1.20M | 4.62M | 3.91M | 1.35M | 1.06M | 1.26M | -12.31M | 0.57M | -0.71M | 1.29M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.29M | 0.18M | | 0.22M | 0.14M | 0.15M | 0.17M | 0.21M | 0.70M | 0.59M | 0.61M | 0.67M | 0.63M | 0.78M | 0.48M | 0.94M | 0.94M | 0.85M | 0.90M | 0.89M | 0.83M |
|
Tax Rate
|
41.00% | 41.00% | | 33.46% | 39.00% | 31.21% | 28.54% | 3.51% | 4.16% | 39.37% | 39.98% | 40.83% | 42.08% | 38.40% | 36.92% | | 28.45% | 36.14% | 38.51% | 74.61% | 28.00% | 37.04% | 39.83% | 54.61% | 31.84% | 27.74% | 35.12% | 50.48% | 22.31% | 24.11% | 12.41% | 67.26% | 18.19% | 27.77% | 22.31% | 18.75% | 19.05% | 2.96% | | 29.74% | | 99.44% | | 38.14% | | 9.07% | 29.05% | | 12.37% | 27.36% | 26.09% | 98.44% | 17.43% | 19.43% | 25.64% | 21.45% | | | 12.41% | | | 26.75% | |