|
Revenue
|
| 6.16M | 6.84M | 6.26M | 6.16M | 6.73M | 7.44M | 6.67M | 6.83M | 5.70M | 6.04M | 5.79M | 6.13M | 6.48M | 6.95M | 6.79M | 7.47M | 6.13M | 7.27M | 7.82M | 8.29M | 7.78M | 9.29M | 10.06M | 9.49M | 1.61M | 2.31M | 2.65M | 3.66M | 3.40M | 3.69M | 3.67M | 5.84M | 5.63M | 6.65M | 7.58M | 8.38M | 5.00M | 4.30M | 6.95M | 11.46M | 8.64M | 11.22M | 11.83M | 16.82M | 12.49M | 10.29M | 9.11M | 12.61M | 12.14M | 13.57M | 11.98M | 14.66M | 10.24M | 12.15M | 11.49M | 14.22M | 9.43M | 11.37M | 12.88M |
|
Cost of Revenue
|
| 3.72M | 3.80M | 3.65M | 3.51M | 3.94M | 4.58M | 3.78M | 4.04M | 3.54M | 3.81M | 3.54M | 3.56M | 3.73M | 5.07M | 4.87M | 5.03M | 4.95M | 4.69M | 5.04M | 2.29M | 4.45M | 4.59M | 5.00M | -10.35M | 4.16M | 4.76M | 0.74M | 0.96M | 1.19M | 1.15M | 1.15M | 2.29M | 2.07M | 1.98M | 2.28M | 2.82M | 2.01M | 2.20M | 2.23M | 3.76M | 2.78M | 3.69M | 3.77M | 4.67M | 4.27M | 3.38M | 3.36M | 4.37M | 4.57M | 4.29M | 4.00M | 5.73M | 4.29M | 4.66M | 4.53M | 5.26M | 3.77M | 4.29M | 4.58M |
|
Gross Profit
|
| 2.43M | 3.04M | 2.61M | 2.65M | 2.80M | 2.86M | 2.89M | 2.79M | 2.15M | 2.23M | 2.25M | 2.57M | 2.76M | 1.88M | 1.92M | 2.44M | 2.67M | 3.14M | 3.23M | 3.51M | 3.32M | 4.70M | 5.06M | 4.83M | 0.78M | 1.57M | 1.91M | 2.70M | 2.21M | 2.54M | 2.52M | 3.56M | 3.56M | 4.67M | 5.29M | 5.56M | 2.98M | 2.09M | 4.72M | 7.70M | 5.86M | 7.53M | 8.06M | 12.15M | 8.22M | 6.91M | 5.76M | 8.24M | 7.57M | 9.28M | 7.98M | 8.93M | 5.95M | 7.49M | 6.95M | 8.96M | 5.67M | 7.08M | 8.30M |
|
Research & Development
|
| 0.35M | 0.29M | 0.29M | 0.27M | 0.30M | 0.35M | 0.32M | 0.36M | 0.33M | | 0.29M | 0.32M | 0.33M | 0.32M | 0.37M | 0.40M | 0.45M | 0.51M | 0.58M | 0.63M | 0.67M | 0.59M | 0.68M | -0.91M | 0.71M | 0.70M | 0.49M | 0.34M | 0.51M | 0.76M | 0.61M | 0.66M | 0.73M | 0.89M | 1.02M | 1.10M | 0.98M | 0.97M | 1.05M | 0.92M | 1.11M | 1.08M | 1.18M | 0.95M | 1.16M | 1.07M | 1.06M | 1.25M | 1.27M | 1.36M | 1.41M | 1.40M | 1.40M | 1.42M | 1.14M | 1.14M | 0.80M | 0.82M | 0.80M |
|
Selling, General & Administrative
|
| 1.10M | 1.13M | 1.00M | 1.12M | 1.02M | 1.12M | 1.10M | 1.09M | 1.21M | | 1.17M | 2.06M | 1.20M | 1.60M | 2.12M | 1.76M | 2.22M | 2.00M | 2.10M | 2.09M | 2.19M | 2.02M | 2.14M | -0.17M | 2.40M | 2.93M | 2.01M | 2.69M | 2.11M | 2.21M | 1.90M | 3.19M | 2.96M | 3.04M | 3.84M | 3.87M | 3.80M | 2.19M | 2.71M | 3.00M | 3.72M | 4.26M | 4.61M | 6.02M | 5.46M | 4.54M | 4.67M | 5.81M | 5.25M | 5.38M | 4.84M | 6.72M | 4.90M | 4.84M | 4.29M | 4.83M | 3.38M | 4.14M | 3.66M |
|
Other Operating Expenses
|
| 0.75M | | | | | | | | | | | | | | | | | | | | 2.46M | 2.60M | 2.48M | 1.75M | 2.85M | 2.72M | | | | | -0.87M | -0.08M | -0.29M | -0.20M | 0.23M | -0.09M | 0.43M | -0.01M | -0.06M | 0.13M | -0.09M | 0.10M | -0.19M | -0.18M | -0.02M | 0.61M | -0.04M | -0.04M | -0.01M | 2.69M | | | -0.02M | -0.00M | 0.02M | -0.00M | 4.53M | 4.69M | 0.08M |
|
Operating Expenses
|
| 1.45M | 1.42M | 1.28M | 1.39M | 1.32M | 1.47M | 1.42M | 1.46M | 1.54M | | 1.46M | 2.38M | 1.53M | 1.92M | 2.49M | 2.16M | 2.66M | 2.51M | 2.69M | 2.72M | 5.32M | 5.21M | 5.31M | 0.68M | 5.96M | 6.35M | 4.75M | 5.93M | 4.93M | 5.47M | 5.31M | 9.39M | 9.29M | 9.10M | 10.05M | 11.52M | 10.48M | 8.26M | 9.10M | 9.75M | 10.61M | 11.58M | 12.02M | 13.84M | 14.09M | 12.89M | 11.54M | 14.17M | 13.18M | 13.21M | 12.62M | 14.71M | 12.56M | 13.04M | 10.59M | 12.01M | 8.72M | 9.66M | 9.13M |
|
Operating Income
|
| 0.58M | 0.55M | 0.25M | -1.40M | 0.40M | 0.24M | 0.28M | 0.13M | -0.67M | 2.23M | -0.47M | -0.88M | 0.06M | -1.75M | -2.37M | -1.79M | -2.27M | -1.55M | -1.81M | -1.35M | -1.99M | -0.51M | -0.24M | -8.64M | -1.74M | -1.31M | -2.83M | -3.24M | -2.72M | -2.93M | -2.79M | -5.83M | -5.73M | -4.42M | -4.76M | -5.96M | -7.49M | -6.17M | -4.37M | -2.05M | -4.75M | -4.04M | -3.97M | -1.69M | -5.87M | -5.98M | -5.78M | -5.93M | -5.61M | -1.24M | -4.64M | -5.78M | -6.62M | -5.55M | -3.63M | -3.05M | -3.05M | -2.57M | -0.83M |
|
EBIT
|
| 0.58M | 0.55M | 0.25M | -1.40M | 0.40M | 0.24M | 0.28M | 0.13M | -0.67M | 2.23M | -0.47M | -0.88M | 0.06M | -1.75M | -2.37M | -1.79M | -2.27M | -1.55M | -1.81M | -1.35M | -1.99M | -0.51M | -0.24M | -8.64M | -1.74M | -1.31M | -2.83M | -3.24M | -2.72M | -2.93M | -2.79M | -5.83M | -5.73M | -4.42M | -4.76M | -5.96M | -7.49M | -6.17M | -4.37M | -2.05M | -4.75M | -4.04M | -3.97M | -1.69M | -5.87M | -5.98M | -5.78M | -5.93M | -5.61M | -1.24M | -4.64M | -5.78M | -6.62M | -5.55M | -3.63M | -3.05M | -3.05M | -2.57M | -0.83M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.44M | 0.49M | 0.44M | 0.38M | 0.29M | 0.30M | 0.28M | 0.29M |
|
Other Non Operating Income
|
| 0.14M | 0.11M | -0.07M | 0.11M | -0.02M | 0.04M | -0.14M | 0.13M | -0.03M | | 0.01M | -0.86M | -9.60M | 1.45M | -1.68M | 2.38M | 1.44M | 0.09M | 0.27M | -0.00M | 0.09M | 0.04M | -0.72M | 0.59M | 0.09M | 0.04M | -0.10M | 0.13M | -0.06M | 0.05M | -0.76M | 0.40M | 0.13M | 0.20M | 0.56M | 0.14M | 0.64M | -0.01M | -0.08M | 0.13M | -0.09M | 0.10M | -0.19M | -0.18M | -0.03M | 0.62M | 0.04M | 0.02M | -0.19M | 0.28M | -0.02M | -3.71M | -0.02M | -0.00M | 0.02M | -0.16M | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | 0.05M | -0.01M | -0.72M | 0.59M | 0.06M | 0.00M | -0.10M | 0.09M | -0.06M | 0.01M | -0.76M | 0.40M | 0.13M | 0.20M | 0.56M | 0.14M | 0.64M | -0.01M | -0.08M | 0.13M | -0.09M | 0.10M | -0.19M | -0.18M | -0.03M | 0.62M | 0.04M | 0.02M | -0.19M | 0.28M | -0.36M | -4.64M | -0.92M | -0.99M | -1.03M | -1.52M | -1.07M | -1.11M | -1.04M |
|
EBT
|
| 0.67M | 0.61M | 0.14M | -1.39M | 0.32M | 0.23M | 0.09M | 0.20M | -0.75M | 2.23M | -0.52M | -3.01M | -9.57M | -0.33M | -4.08M | 0.70M | -0.87M | -1.50M | -1.59M | -1.39M | -1.94M | -0.52M | -0.96M | -8.06M | -1.68M | -1.30M | -2.94M | -3.14M | -2.78M | -2.92M | -3.55M | -5.43M | -5.60M | -4.22M | -4.20M | -5.82M | -6.86M | -6.18M | -4.45M | -1.92M | -4.84M | -3.94M | -4.16M | -1.88M | -5.90M | -5.35M | -5.75M | -5.91M | -5.80M | -0.95M | -4.99M | -9.54M | -7.54M | -6.54M | -4.66M | -4.57M | -4.12M | -3.69M | -1.88M |
|
Tax Provisions
|
| 0.18M | 0.18M | 0.08M | -0.36M | 0.13M | 0.07M | 0.10M | -0.09M | -0.34M | | -0.17M | -0.54M | 0.04M | -0.58M | -1.35M | 5.89M | 0.01M | | | 0.02M | | | | 0.06M | 0.01M | 0.00M | 0.01M | -0.17M | 0.01M | 0.01M | -2.41M | -1.52M | 0.01M | 0.08M | 0.17M | -0.38M | -4.91M | -1.50M | -0.71M | -0.39M | 0.07M | 0.11M | 0.07M | 0.13M | 0.07M | 0.10M | 0.05M | 0.15M | -2.27M | 0.07M | -0.32M | 0.09M | 0.05M | 0.05M | 0.06M | 0.09M | 0.05M | 0.05M | 0.08M |
|
Profit After Tax
|
| 0.49M | 0.43M | 0.06M | -0.88M | 0.19M | 0.15M | -0.01M | 0.28M | -0.41M | -1.12M | -0.34M | -5.12M | -9.81M | 0.03M | -2.98M | -5.45M | -0.88M | -1.50M | -1.59M | -1.41M | -1.94M | -0.52M | -0.96M | -8.19M | -1.69M | -1.31M | -2.94M | -2.97M | -2.79M | -2.94M | 68.47M | -3.91M | -5.61M | -4.29M | -4.37M | -5.43M | -1.95M | -4.69M | -3.73M | -1.53M | -4.91M | -4.05M | -4.23M | -2.01M | -5.97M | -5.45M | -5.79M | -6.07M | -3.53M | -1.02M | -4.67M | -9.62M | -7.59M | -6.59M | -4.72M | -4.66M | -4.17M | -3.78M | -1.98M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | -0.34M | | -9.81M | 0.03M | -2.98M | | 12.86M | -1.50M | -1.59M | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.03M | -0.02M | -0.05M | -0.03M | -0.05M | -0.02M | -0.01M | -0.03M | -0.02M | -0.03M | -0.02M | 0.04M | 0.03M |
|
Income from Continuing Operations
|
| 0.49M | 0.43M | 0.06M | -1.03M | 0.19M | 0.15M | -0.01M | 0.29M | -0.41M | 2.23M | -0.34M | -2.47M | -9.61M | 0.25M | -2.73M | -5.19M | -0.88M | -1.50M | -1.59M | -1.41M | -1.94M | -0.52M | -0.96M | -8.12M | -1.69M | -1.31M | -2.94M | -2.97M | -2.79M | -2.94M | -1.14M | -3.91M | -5.61M | -4.29M | -4.37M | -5.43M | -1.95M | -4.68M | -3.73M | -1.53M | -4.91M | -4.05M | -4.23M | -2.01M | -5.97M | -5.45M | -5.79M | -6.07M | -3.53M | -1.02M | -4.67M | -9.62M | -7.59M | -6.59M | -4.72M | -4.66M | -4.17M | -3.74M | -1.96M |
|
Consolidated Net Income
|
| 0.49M | 0.43M | 0.06M | -1.03M | 0.19M | 0.15M | -0.01M | 0.29M | -0.41M | 2.23M | -0.34M | -2.47M | -9.61M | 0.25M | -2.73M | -5.19M | -0.88M | -1.50M | -1.59M | -1.41M | -1.94M | -0.52M | -0.96M | -8.12M | -1.69M | -1.31M | 1.70M | 2.15M | 1.86M | 2.67M | 69.07M | -0.67M | | | | | -1.95M | -4.68M | -3.73M | -1.53M | -4.91M | -4.05M | -4.23M | -2.01M | -5.97M | -5.45M | -5.79M | -6.07M | -3.53M | -1.02M | -4.67M | -9.62M | -7.59M | -6.59M | -4.72M | -4.66M | -4.17M | -3.74M | -1.96M |
|
Income towards Parent Company
|
| 0.49M | 0.43M | 0.06M | -1.03M | 0.19M | 0.15M | -0.01M | 0.29M | -0.41M | 2.23M | -0.34M | -2.47M | -9.61M | 0.25M | -2.73M | -5.19M | -0.88M | -1.50M | -1.59M | -1.41M | -1.94M | -0.52M | -0.96M | -8.12M | -1.69M | -1.31M | 1.70M | 2.15M | 1.86M | 2.67M | 69.07M | -0.67M | | | | | -1.95M | -4.68M | -3.73M | -1.53M | -4.91M | -4.05M | -4.23M | -2.01M | -5.97M | -5.45M | -5.79M | -6.07M | -3.53M | -1.02M | -4.67M | -9.62M | -7.59M | -6.59M | -4.72M | -4.66M | -4.17M | -3.74M | -1.96M |
|
Net Income towards Common Stockholders
|
| 0.49M | 0.43M | 0.06M | -1.03M | 0.19M | 0.15M | -0.01M | 0.29M | -0.41M | 2.23M | -0.34M | -2.47M | -9.81M | 0.03M | -2.98M | -5.45M | 12.86M | -1.50M | -1.59M | -1.41M | -1.94M | -0.52M | -0.96M | -0.52M | -3.90M | -3.87M | -1.25M | -2.97M | -0.94M | -0.27M | 68.47M | -3.33M | -5.61M | -4.29M | -4.31M | | -1.95M | -4.69M | -3.73M | -1.53M | -4.91M | -4.05M | -4.23M | -2.01M | -5.97M | -5.45M | -5.79M | -6.07M | -3.53M | -1.02M | -4.63M | -9.61M | -7.58M | -6.56M | -4.70M | -4.63M | -4.15M | -3.78M | -1.98M |
|
EPS (Basic)
|
| 27.99 | 24.38 | 0.00 | -58.48 | 10.61 | 0.01 | -0.40 | 16.22 | -23.17 | 126.21 | -19.29 | -0.14 | -554.80 | 0.00 | -0.17 | -0.31 | 0.69 | -0.06 | -0.06 | -0.06 | -0.07 | -0.02 | -0.04 | -0.02 | -130.00 | -130.00 | -0.09 | -0.09 | -0.08 | -0.01 | 2.06 | -0.10 | -0.17 | -0.13 | -0.13 | -0.16 | -0.06 | -0.14 | -0.11 | -0.05 | -0.14 | -0.12 | -0.12 | -0.06 | -0.17 | -0.16 | -0.17 | -0.17 | -0.10 | -0.03 | -0.13 | -0.28 | -0.22 | -0.19 | -0.14 | -0.13 | -0.10 | -0.09 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| 0.03 | 0.02 | 0.00 | -58.24 | 0.01 | 0.01 | -0.39 | 16.08 | -0.02 | -0.06 | -0.02 | -0.14 | -0.55 | 0.00 | -0.17 | -0.31 | 0.63 | -61.26 | -58.67 | -0.05 | -0.07 | -0.02 | -0.04 | -0.02 | -0.13 | -0.13 | -0.09 | -0.09 | -0.08 | -0.01 | 1.96 | -0.10 | -0.17 | -0.13 | -0.13 | -0.17 | | -0.14 | -0.11 | -0.05 | -0.14 | -0.12 | -0.12 | -0.06 | -0.17 | -0.16 | -0.17 | -0.17 | -0.10 | -0.03 | -0.13 | -0.28 | -0.22 | -0.19 | | | | | |
|
Shares Outstanding (Weighted Average)
|
17.37M | 0.02M | 0.02M | 17.60M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 17.76M | 0.02M | 17.72M | 17.78M | 17.76M | 18.61M | 0.02M | 0.03M | 24.33M | 27.05M | 27.05M | 27.07M | 27.43M | 30.86M | 30.86M | 31.08M | 31.42M | 32.88M | 32.89M | 33.27M | 33.19M | 33.34M | | | 34.07M | | | | 34.21M | | | | 34.33M | | | | 34.52M | | | | 34.62M | | | | 35.54M | | | |
|
Shares Outstanding (Diluted Average)
|
17.37M | 0.02M | 0.02M | 17.81M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 17.76M | 0.02M | 21.18M | 17.78M | 17.76M | 20.47M | 0.02M | 0.03M | 27.75M | 27.05M | 27.05M | 27.07M | 27.45M | 30.89M | 30.86M | 31.08M | 31.43M | 32.88M | 32.89M | 34.93M | 34.37M | | | | 34.07M | | | | 34.21M | | | | 34.33M | | | | 34.52M | | | | 34.62M | | | | | | | |
|
EBITDA
|
| 0.58M | 0.55M | 0.25M | -1.40M | 0.40M | 0.24M | 0.28M | 0.13M | -0.67M | 2.23M | -0.47M | -0.88M | 0.06M | -1.75M | -2.37M | -1.79M | -2.27M | -1.55M | -1.81M | -1.35M | -1.99M | -0.51M | -0.24M | -8.64M | -1.74M | -1.31M | -2.83M | -3.24M | -2.72M | -2.93M | -2.79M | -5.83M | -5.73M | -4.42M | -4.76M | -5.96M | -7.49M | -6.17M | -4.37M | -2.05M | -4.75M | -4.04M | -3.97M | -1.69M | -5.87M | -5.98M | -5.78M | -5.93M | -5.61M | -1.24M | -4.64M | -5.78M | -6.62M | -5.55M | -3.63M | -3.05M | -3.05M | -2.57M | -0.83M |
|
Interest Expenses
|
| | | | | | | | | | | | | 9.63M | -1.41M | 1.72M | -2.50M | -1.40M | -0.05M | -0.23M | 0.04M | -0.05M | 0.01M | 0.72M | -0.52M | | | | | 0.03M | 0.04M | 0.03M | 0.00M | | | | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.23M | 0.54M | 0.58M | 1.12M | 1.40M | 1.43M | 1.43M | 1.65M | 1.38M | 1.39M | 1.41M |
|
Tax Rate
|
| 27.00% | 29.67% | 54.68% | 26.02% | 41.74% | 32.74% | 107.87% | -43.72% | 45.76% | | 33.91% | 17.92% | -0.40% | 175.60% | 33.06% | 839.32% | -0.92% | | | -1.22% | | | | -0.79% | -0.30% | -0.31% | -0.20% | 5.44% | -0.40% | -0.44% | 67.81% | 28.02% | -0.11% | -1.80% | -4.07% | 6.59% | 71.54% | 24.26% | 16.07% | 20.34% | -1.36% | -2.71% | -1.75% | -7.14% | -1.19% | -1.79% | -0.87% | -2.55% | 39.09% | -6.93% | 6.37% | -0.91% | -0.70% | -0.76% | -1.29% | -1.95% | -1.19% | -1.33% | -4.16% |