|
Revenue
|
2.46M | 2.62M | 2.54M | 2.41M | 2.36M | 2.43M | 2.50M | 3.65M | 4.15M | 4.21M | 5.66M | 5.95M | 5.97M | 6.30M | 6.47M | 6.73M | 6.53M | 6.55M | 7.03M | 7.10M | 6.33M | 7.16M | 6.65M | 6.76M | 6.72M | 9.66M | 9.44M | 9.72M | 10.73M | 12.88M | 15.53M | 15.31M | 19.30M | 21.77M | 23.46M | 3.08M | 20.41M | 17.27M | 17.85M | 17.61M | 18.95M | 14.12M | 16.02M | 16.43M | | | |
|
Cost of Revenue
|
0.64M | 0.50M | 0.60M | 0.52M | 0.44M | 0.44M | 0.49M | 0.93M | 1.05M | 0.99M | 0.94M | 1.60M | 1.78M | 1.48M | 1.54M | 1.62M | 1.56M | 1.37M | 1.59M | 1.79M | 1.65M | 1.88M | 1.75M | 2.06M | 1.73M | 2.18M | 2.03M | 2.19M | 2.44M | 2.83M | 3.40M | 3.96M | 5.56M | 7.22M | 8.47M | 2.87M | 6.25M | 7.06M | 7.09M | 9.44M | 7.84M | 6.01M | 6.94M | 6.61M | | | |
|
Gross Profit
|
1.82M | 2.12M | 1.94M | 1.89M | 1.92M | 2.00M | 2.02M | 2.72M | 3.11M | 3.21M | 4.72M | 4.35M | 4.20M | 4.82M | 4.93M | 5.11M | 4.97M | 5.17M | 5.43M | 5.31M | 4.68M | 5.28M | 4.90M | 4.70M | 4.99M | 7.49M | 7.41M | 7.53M | 8.29M | 10.05M | 12.13M | 11.35M | 13.75M | 14.55M | 14.99M | -3.78M | 14.16M | 10.21M | 10.77M | 8.18M | 11.11M | 8.11M | 9.07M | 9.82M | | | |
|
Amortization - Intangibles
|
0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.23M | 0.29M | 0.29M | 0.57M | 0.57M | 0.58M | 0.58M | 0.50M | 0.52M | 0.50M | 0.50M | 0.49M | 0.51M | 0.51M | 0.50M | 0.51M | 0.35M | 0.38M | 0.63M | 0.62M | 0.62M | 0.85M | 1.04M | 1.34M | 1.25M | 1.60M | 1.99M | 2.45M | 1.44M | 2.42M | 2.40M | 2.32M | 4.62M | 2.35M | 2.35M | 2.42M | 2.42M | | | |
|
Research & Development
|
0.34M | 0.36M | 0.39M | 0.34M | 0.39M | 0.39M | 0.37M | 0.53M | 0.59M | 0.59M | 0.81M | 0.39M | 0.70M | 0.66M | 0.74M | 0.73M | 0.72M | 0.85M | 0.87M | 0.87M | 0.74M | 0.74M | 0.79M | 0.79M | 0.81M | 0.65M | 0.76M | 0.68M | 0.77M | 0.84M | 0.88M | 1.97M | 1.42M | 1.56M | 3.51M | -0.50M | 1.32M | 0.97M | 1.27M | 1.79M | 1.17M | 1.38M | 1.80M | 1.60M | | | |
|
Selling, General & Administrative
|
1.44M | 1.44M | 1.51M | 1.30M | 1.40M | 1.41M | 1.53M | 1.86M | 2.13M | 2.33M | 3.98M | 3.36M | 3.28M | 3.45M | 3.22M | 3.31M | 3.36M | 3.50M | 3.55M | 3.59M | 3.45M | 3.61M | 3.87M | 4.04M | 5.03M | 5.48M | 5.05M | 5.49M | 7.04M | 8.78M | 9.46M | 8.60M | 10.71M | 11.63M | 11.05M | 3.37M | 8.19M | 6.62M | 6.97M | 19.76M | 6.45M | 5.19M | 5.95M | 18.76M | | | |
|
Other Operating Expenses
|
0.15M | 1.35M | 0.15M | 0.15M | 0.15M | 0.15M | -1.50M | -0.82M | 0.29M | -1.98M | 0.01M | -3.87M | 0.58M | 0.58M | 0.07M | 0.52M | 1.03M | 0.50M | 0.49M | 0.51M | -0.71M | -0.49M | -0.67M | -1.25M | -0.83M | -1.63M | 0.18M | -1.39M | -2.38M | -2.05M | -1.76M | -11.39M | -1.25M | -2.46M | -2.58M | 1.75M | 5.12M | 5.46M | 5.57M | 30.67M | 5.92M | 5.12M | 6.00M | -7.49M | | | |
|
Operating Expenses
|
1.93M | 3.16M | 2.05M | 1.80M | 1.94M | 1.96M | 2.04M | 2.62M | 3.02M | 3.22M | 5.36M | 4.31M | 4.56M | 4.69M | 4.45M | 4.57M | 4.58M | 4.85M | 4.92M | 4.97M | 4.69M | 4.86M | 5.16M | 5.18M | 6.22M | 6.75M | 6.43M | 6.79M | 8.66M | 10.66M | 11.68M | 11.82M | 13.73M | 15.19M | 17.01M | 4.32M | 14.63M | 13.05M | 13.81M | 52.22M | 13.55M | 11.69M | 13.75M | 12.87M | | | |
|
Operating Income
|
-0.11M | -1.04M | -0.11M | 0.09M | -0.02M | 0.04M | -0.03M | -0.19M | 0.09M | -0.00M | -0.63M | -0.39M | -0.36M | 0.12M | 0.48M | 0.54M | 0.39M | 0.33M | 0.52M | 0.35M | -0.01M | 0.42M | -0.25M | -0.68M | -1.23M | 0.74M | 0.98M | 0.74M | -0.37M | -0.61M | 0.45M | -1.38M | 0.02M | -0.64M | -2.03M | -8.09M | -0.48M | -2.83M | -3.04M | -44.05M | -2.44M | -3.58M | -4.68M | -3.05M | | | |
|
EBIT
|
-0.11M | -1.04M | -0.11M | 0.09M | -0.02M | 0.04M | -0.03M | -0.19M | 0.09M | -0.00M | -0.63M | -0.39M | -0.36M | 0.12M | 0.48M | 0.54M | 0.39M | 0.33M | 0.52M | 0.35M | -0.01M | 0.42M | -0.25M | -0.68M | -1.23M | 0.74M | 0.98M | 0.74M | -0.37M | -0.61M | 0.45M | -1.38M | 0.02M | -0.64M | -2.03M | -8.09M | -0.48M | -2.83M | -3.04M | -44.05M | -2.44M | -3.58M | -4.68M | -3.05M | | | |
|
Interest & Investment Income
|
0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.05M | 0.00M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.04M | 0.03M | -0.02M | -0.01M | -0.02M | 0.00M | 0.07M | 0.19M | -0.20M | -0.00M | 0.01M | | -0.02M | -0.00M | 0.01M | 0.22M | -1.40M | -0.01M | 0.00M | | -0.11M | 0.00M | -0.01M | 0.34M | 0.00M | 0.00M | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.06M | 0.03M | 0.07M | -0.02M | -0.03M | -0.00M | 0.06M | -0.70M | -0.89M | -0.20M | -0.56M | -0.58M | -0.70M | -0.65M | -0.33M | -0.65M | -0.88M | -0.28M | -0.30M | -0.28M | -0.41M | -0.28M | -0.28M | -0.25M | -0.28M | -0.56M | -0.62M | -0.55M | -0.55M | -1.09M | -1.64M | -1.35M | -1.76M | -2.72M | -1.86M | -2.17M | | | | | | | | | | | |
|
EBT
|
-0.17M | -1.00M | -0.04M | 0.07M | -0.05M | 0.04M | 0.04M | -0.60M | -0.80M | -0.20M | -1.20M | -0.54M | -1.06M | -0.53M | 0.15M | -0.22M | -0.49M | 0.05M | 0.22M | 0.07M | -0.42M | 0.14M | -0.53M | -0.72M | -1.51M | 0.18M | 0.36M | 0.10M | -0.92M | -1.70M | -1.20M | -1.82M | -1.74M | -3.36M | -3.89M | -10.37M | -3.19M | -5.90M | -5.75M | -51.55M | -1.75M | -3.57M | -5.08M | -5.57M | | | |
|
Tax Provisions
|
0.01M | 0.01M | -0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.12M | 0.03M | 0.09M | 0.04M | 0.04M | 0.04M | -0.00M | 0.04M | 0.04M | 0.06M | -0.02M | 0.06M | 0.04M | 0.04M | 0.07M | 0.04M | 0.04M | 0.05M | 0.06M | 0.14M | 0.14M | 0.09M | -0.53M | 0.18M | 0.41M | -0.30M | -8.27M | 0.25M | 0.40M | -0.13M | -24.62M | 0.02M | 0.38M | -0.33M | 0.27M | | | |
|
Profit After Tax
|
-0.19M | -1.01M | | 0.07M | -0.06M | 0.03M | 0.03M | -0.65M | -0.85M | -0.32M | -1.23M | -0.63M | -1.10M | -0.57M | 0.11M | -0.10M | -0.53M | 0.01M | 0.16M | 0.09M | -0.48M | 0.10M | -0.57M | -0.80M | -1.55M | 0.14M | 0.32M | 0.13M | -1.06M | -1.84M | -1.28M | -1.54M | -1.93M | -3.77M | -3.58M | -2.10M | -3.44M | -6.30M | -5.62M | -26.93M | -1.77M | -3.94M | -4.76M | -5.84M | | | |
|
Income from Continuing Operations
|
-0.19M | -1.01M | | 0.07M | -0.06M | 0.03M | 0.03M | -0.65M | -0.85M | -0.32M | -1.23M | -0.63M | -1.10M | -0.57M | 0.11M | -0.22M | -0.53M | 0.01M | 0.16M | 0.09M | -0.48M | 0.10M | -0.57M | -0.80M | -1.55M | 0.14M | 0.32M | 0.05M | -1.06M | -1.84M | -1.28M | -1.29M | -1.93M | -3.77M | -3.58M | -2.10M | -3.44M | -6.30M | -5.62M | -26.93M | -1.77M | -3.94M | -4.76M | -5.84M | | | |
|
Consolidated Net Income
|
-0.19M | -1.01M | | 0.07M | -0.06M | 0.03M | 0.03M | -0.65M | -0.85M | -0.32M | -1.23M | -0.63M | -1.10M | -0.57M | 0.11M | -0.22M | -0.53M | 0.01M | 0.16M | 0.09M | -0.48M | 0.10M | -0.57M | -0.80M | -1.55M | 0.14M | 0.32M | 0.05M | -1.06M | -1.84M | -1.28M | -1.29M | -1.93M | -3.77M | -3.58M | -2.10M | 0.54M | 1.33M | 2.27M | 68.15M | -1.77M | -3.94M | -4.76M | -5.84M | | | |
|
Income towards Parent Company
|
-0.19M | -1.01M | | 0.07M | -0.06M | 0.03M | 0.03M | -0.65M | -0.85M | -0.32M | -1.23M | -0.63M | -1.10M | -0.57M | 0.11M | -0.22M | -0.53M | 0.01M | 0.16M | 0.09M | -0.48M | 0.10M | -0.57M | -0.80M | -1.55M | 0.14M | 0.32M | 0.05M | -1.06M | -1.84M | -1.28M | -1.29M | -1.93M | -3.77M | -3.58M | -2.10M | 0.54M | 1.33M | 2.27M | 68.15M | -1.77M | -3.94M | -4.76M | -5.84M | | | |
|
Net Income towards Common Stockholders
|
-0.19M | -1.01M | | 0.07M | -0.06M | 0.03M | 0.03M | -0.65M | -0.85M | -0.32M | -1.23M | -0.63M | -1.10M | -0.57M | 0.11M | -0.22M | -0.53M | 0.01M | 0.16M | 0.09M | -0.48M | 0.10M | -0.57M | -0.80M | -1.55M | 0.14M | 0.32M | 0.05M | -1.06M | -1.84M | -1.28M | -1.29M | -1.93M | -3.77M | -3.58M | -2.10M | 0.54M | 1.33M | 2.27M | 68.15M | -1.77M | -3.94M | -4.76M | -5.84M | | | |
|
EPS (Basic)
|
-0.06 | -0.33 | | 0.02 | -0.01 | 0.01 | 0.01 | -0.14 | -0.18 | -0.06 | -0.23 | -0.12 | -0.21 | -0.10 | 0.02 | -0.01 | -0.09 | 0.00 | 0.03 | 0.02 | -0.08 | 0.02 | -0.09 | -0.12 | -0.25 | 0.02 | 0.05 | 0.02 | -0.12 | -0.18 | -0.10 | -0.13 | -0.15 | -0.29 | -0.24 | -0.13 | -0.22 | -0.41 | -0.36 | -1.74 | -0.11 | -0.25 | -0.30 | -0.37 | | | |
|
EPS (Weighted Average and Diluted)
|
| -0.06 | | 0.02 | | -0.02 | 0.01 | -0.14 | -0.18 | -0.06 | -0.23 | -0.12 | -0.21 | -0.10 | 0.02 | -0.01 | -0.09 | 0.00 | 0.03 | 0.02 | -0.08 | 0.02 | -0.09 | -0.12 | -0.25 | 0.02 | 0.05 | 0.02 | -0.12 | -0.18 | -0.10 | -0.13 | -0.15 | -0.29 | -0.24 | -0.13 | -0.22 | -0.41 | -0.22 | -2.01 | -0.11 | -0.25 | -0.30 | -0.37 | | | |
|
Shares Outstanding (Weighted Average)
|
4.63M | 4.63M | 4.63M | 4.63M | 4.63M | 4.63M | 4.63M | 4.63M | 4.64M | 4.98M | 5.24M | 5.26M | 5.26M | 5.26M | 5.93M | 5.93M | 5.98M | 5.98M | 5.98M | 6.05M | 6.06M | 6.06M | 6.29M | 6.29M | 6.29M | 6.29M | 6.52M | 6.55M | 8.63M | 8.63M | 12.42M | 12.47M | 12.58M | 12.59M | 15.22M | 15.22M | 15.40M | 15.40M | 15.55M | 15.59M | 15.74M | 15.75M | 15.85M | 15.91M | 19.02M | 19.03M | 19.17M |
|
Shares Outstanding (Diluted Average)
|
| 3.09M | 3.09M | 3.09M | | 4.63M | 4.64M | 4.63M | 4.70M | 4.98M | 5.25M | 5.05M | 5.26M | 5.50M | 6.22M | 5.66M | 5.97M | 6.36M | | 6.00M | 6.05M | | | 6.18M | 6.29M | | | 6.53M | 8.63M | | | 10.89M | 12.58M | | | 14.01M | 15.40M | 15.44M | 15.56M | 15.51M | 15.73M | 15.78M | 15.87M | 15.91M | | | |
|
EBITDA
|
-0.11M | -1.04M | -0.11M | 0.09M | -0.02M | 0.04M | -0.03M | -0.19M | -0.82M | -0.33M | -1.23M | -0.63M | -1.06M | -0.56M | 0.07M | -0.11M | -0.54M | 0.01M | 0.17M | 0.11M | -0.48M | 0.05M | -0.55M | -0.78M | -1.52M | 0.22M | 0.34M | 0.07M | -1.09M | -1.86M | -1.29M | -1.55M | -1.92M | -4.21M | -3.90M | 1.63M | -2.63M | -5.25M | -3.87M | 41.16M | -1.70M | -3.38M | -4.74M | -5.85M | | | |
|
Interest Expenses
|
0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M | 0.12M | 0.12M | 0.52M | 0.41M | 0.53M | 0.52M | 0.33M | 0.56M | 0.46M | 0.26M | 0.29M | 0.27M | 0.28M | 0.28M | 0.27M | 0.28M | 0.28M | 0.56M | 0.62M | 0.55M | 0.55M | 1.09M | 1.64M | 1.35M | 1.76M | 2.72M | 2.35M | 1.78M | | | | | | | | | | | |
|
Tax Rate
|
| | 100.00% | 8.33% | | 30.77% | 23.68% | | | | | | | | 26.35% | 1.36% | | 70.00% | 28.13% | | | 30.66% | | | | 23.60% | 12.98% | 53.33% | | | | 28.89% | | | 7.80% | 79.78% | | | 2.26% | 47.76% | | | 6.39% | | | | |