|
Revenue
|
4.56M | 4.58M | 4.47M | 4.60M | 4.41M | 4.44M | 4.18M | 4.43M | 4.54M | 4.82M | 4.60M | 4.86M | 4.83M | 4.71M | 5.32M | 4.89M | 4.94M | 4.98M | 4.84M | 5.01M | 5.44M | 5.80M | 5.15M | 5.77M | 6.33M | 5.87M | 5.78M | 6.24M | 6.90M | 6.47M | 6.23M | 6.53M | 7.87M | 8.59M | 7.50M | 8.13M | 8.22M | 7.97M | 7.62M | 7.87M | 8.11M | 7.54M | 6.86M | 7.21M | 7.50M | 7.32M | 7.26M | 7.63M | 7.68M | 7.76M | 7.82M | 7.77M | 7.87M | 7.88M | 7.85M | 8.04M | 8.07M | 8.02M | 7.97M | 7.93M | 7.83M |
|
Cost of Revenue
|
1.08M | 1.18M | 1.16M | 1.10M | 1.19M | 0.94M | 1.03M | 1.21M | 1.33M | 1.33M | 1.28M | 1.38M | 1.36M | 1.31M | 1.33M | 1.49M | 1.50M | 1.31M | 1.27M | 1.38M | 1.51M | 1.47M | 1.35M | 1.43M | 1.55M | 1.44M | 1.52M | 1.59M | 1.98M | 1.64M | 1.60M | 1.78M | 2.49M | 2.67M | 2.47M | 2.63M | 2.59M | 2.35M | 2.50M | 2.48M | 2.36M | 2.31M | 2.01M | 2.22M | 2.46M | 2.30M | 2.10M | 2.20M | 2.35M | 2.14M | 2.07M | 2.14M | 2.16M | 2.02M | 2.07M | 2.02M | 2.13M | 1.64M | 1.98M | 1.86M | 1.80M |
|
Gross Profit
|
3.48M | 3.39M | 3.31M | 3.50M | 3.21M | 3.50M | 3.15M | 3.22M | 3.22M | 3.50M | 3.32M | 3.48M | 3.47M | 3.40M | 3.99M | 3.40M | 3.44M | 3.67M | 3.57M | 3.64M | 3.93M | 4.33M | 3.80M | 4.34M | 4.78M | 4.43M | 4.26M | 4.64M | 4.92M | 4.84M | 4.63M | 4.75M | 5.39M | 5.92M | 5.03M | 5.50M | 5.63M | 5.62M | 5.12M | 5.39M | 5.75M | 5.23M | 4.85M | 4.98M | 5.04M | 5.02M | 5.16M | 5.43M | 5.33M | 5.63M | 5.76M | 5.63M | 5.71M | 5.85M | 5.79M | 6.02M | 5.94M | 6.39M | 5.98M | 6.07M | 6.02M |
|
Research & Development
|
0.02M | 0.05M | 0.04M | 0.08M | 0.05M | 0.02M | 0.01M | 0.01M | 0.07M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 226.00 | 0.02M | 0.01M | 0.03M | 0.02M | 0.03M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.15M | 0.08M | 0.08M | 0.08M | 0.08M | 0.30M | 0.34M | 0.44M | 0.50M | 0.24M | 0.19M | 0.30M | 0.10M | 0.13M | 0.06M |
|
Selling, General & Administrative
|
2.36M | 2.52M | 2.52M | 2.70M | 4.96M | 2.24M | 3.16M | 4.28M | 3.06M | 3.92M | 2.70M | 2.96M | 2.84M | 2.88M | 3.12M | 2.75M | 2.95M | 3.43M | 2.91M | 3.01M | 2.63M | 3.84M | 3.60M | 3.41M | 3.91M | 3.81M | 3.10M | 3.41M | 3.43M | 3.54M | 3.59M | 3.53M | 4.39M | 4.12M | 3.75M | 3.65M | 3.56M | 3.94M | 3.87M | 3.56M | 3.38M | 3.49M | 3.43M | 3.15M | 3.49M | 4.53M | 3.38M | 3.91M | 3.60M | 4.69M | 3.88M | 4.04M | 3.80M | 5.44M | 4.43M | 4.02M | 4.16M | 6.01M | 4.64M | 4.26M | 3.88M |
|
Other Operating Expenses
|
1.15M | 1.26M | 1.23M | 1.19M | 1.30M | 1.87M | 1.08M | 1.25M | 1.38M | 1.43M | 1.33M | 1.80M | 1.40M | 1.35M | 1.38M | 1.56M | 1.54M | 1.35M | 1.29M | 1.39M | 1.53M | 1.50M | 1.39M | 1.47M | -2.25M | | 1.55M | 1.62M | -0.08M | -0.43M | -3.64M | 1.81M | 0.24M | 1.14M | 2.89M | 3.98M | 2.67M | 2.29M | 2.50M | 2.55M | -1.07M | | 2.19M | 2.06M | 2.40M | 3.56M | 2.26M | 2.45M | 3.04M | 2.59M | 2.18M | 2.40M | 2.56M | 18.16M | 2.10M | 2.39M | 2.32M | 1.84M | 2.18M | 2.05M | 1.99M |
|
Operating Expenses
|
3.53M | 3.83M | 3.79M | 3.97M | 6.31M | 4.13M | 4.26M | 5.55M | 4.50M | 5.37M | 4.04M | 4.77M | 4.25M | 4.24M | 4.52M | 4.33M | 4.51M | 4.79M | 4.22M | 4.41M | 4.17M | 5.36M | 5.00M | 4.89M | 7.39M | 5.41M | 4.66M | 5.04M | 5.44M | 5.23M | 5.24M | 5.38M | 6.95M | 6.46M | 6.64M | 7.63M | 6.23M | 6.25M | 6.37M | 6.12M | 5.63M | 5.36M | 5.63M | 5.21M | 5.91M | 8.12M | 5.79M | 6.44M | 6.73M | 7.36M | 6.14M | 6.74M | 6.71M | 24.05M | 7.03M | 6.65M | 6.68M | 8.15M | 6.91M | 6.44M | 5.92M |
|
Operating Income
|
1.02M | 0.75M | 0.69M | 0.63M | -1.90M | 0.31M | -0.08M | -1.12M | 0.04M | -0.55M | 0.56M | 0.09M | 0.58M | 0.47M | 0.80M | 0.56M | 0.43M | 0.19M | 0.63M | 0.60M | 1.26M | 0.44M | 0.16M | 0.88M | -1.06M | -0.86M | 1.12M | 1.19M | 1.45M | 1.25M | 0.99M | 1.15M | 0.92M | 2.13M | 0.85M | 0.50M | 1.99M | 1.72M | 1.25M | 1.75M | 2.48M | 2.18M | 1.24M | 2.00M | 1.60M | -0.81M | 1.47M | 1.19M | 0.95M | 0.41M | 1.68M | 1.03M | 1.16M | -16.18M | 0.82M | 1.39M | 1.39M | -0.12M | 1.06M | 1.49M | 1.90M |
|
EBIT
|
1.02M | 0.75M | 0.69M | 0.63M | -1.90M | 0.31M | -0.08M | -1.12M | 0.04M | -0.55M | 0.56M | 0.09M | 0.58M | 0.47M | 0.80M | 0.56M | 0.43M | 0.19M | 0.63M | 0.60M | 1.26M | 0.44M | 0.16M | 0.88M | -1.06M | -0.86M | 1.12M | 1.19M | 1.45M | 1.25M | 0.99M | 1.15M | 0.92M | 2.13M | 0.85M | 0.50M | 1.99M | 1.72M | 1.25M | 1.75M | 2.48M | 2.18M | 1.24M | 2.00M | 1.60M | -0.81M | 1.47M | 1.19M | 0.95M | 0.41M | 1.68M | 1.03M | 1.16M | -16.18M | 0.82M | 1.39M | 1.39M | -0.12M | 1.06M | 1.49M | 1.90M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.03M | 0.03M | 0.03M | 0.05M | -0.05M | -0.13M | 0.13M | -0.00M | -0.01M | 736.00 | 0.00M | -0.01M | -0.02M | -0.01M | -515.00 | -0.00M | 0.01M | 0.09M | -0.05M | 0.27M | 0.26M | 0.52M | 0.02M | -0.03M | -0.38M | -0.19M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.20M | -0.02M | -0.00M | 0.01M | -0.01M | 0.03M | -0.02M | 0.30M | -0.03M | | -0.03M | -0.04M | 0.01M | -0.02M | -0.03M | 0.01M | 0.04M | -0.04M | 986.00 | 0.00M | 986.00 | 779.00 | 627.00 | 105.00 | 17.00 | 24.00 | 25.00 | 25.00 | 25.00 | 24.00 | 9.00 | 118.00 | 0.06M | 0.38M | 0.00M | -0.22M | 0.28M | 0.06M | -0.05M | 0.15M | 981.00 | | 0.00M | 0.01M | 0.02M |
|
Non Operating Income
|
-0.38M | -0.17M | -0.39M | -0.39M | -0.40M | -0.24M | -1.51M | -0.32M | -0.50M | -0.23M | -0.24M | -0.25M | -0.31M | -0.56M | -0.25M | -0.25M | 0.20M | -0.34M | -0.31M | -0.36M | -0.37M | -0.94M | -0.28M | -0.04M | -2.48M | -0.11M | -0.32M | -0.36M | -0.31M | -0.39M | -0.31M | -0.29M | -0.37M | -0.59M | -0.47M | -0.39M | -0.38M | -0.43M | -0.31M | -0.42M | -1.54M | -0.35M | -0.28M | -0.35M | -0.34M | -0.44M | -0.31M | -0.29M | -0.31M | 0.22M | -0.47M | -0.68M | -0.09M | 0.18M | -0.03M | 0.08M | -0.01M | -0.72M | -0.52M | -0.92M | -0.71M |
|
EBT
|
0.64M | 0.58M | 0.30M | 0.24M | -2.34M | -0.06M | -1.62M | -1.48M | -0.50M | -0.81M | 0.32M | -0.20M | 0.28M | -0.09M | 0.56M | 0.32M | 0.31M | -0.15M | 0.32M | 0.24M | 0.90M | -0.49M | -0.12M | 0.84M | -3.54M | 0.35M | 0.79M | 0.83M | 1.14M | 0.86M | 0.67M | 0.86M | 0.55M | 1.54M | 0.38M | 0.10M | 1.62M | 1.29M | 0.94M | 1.33M | 0.94M | 1.83M | 0.95M | 1.64M | 1.26M | -1.24M | 1.16M | 0.90M | 0.64M | 0.62M | 1.21M | 0.35M | 1.07M | -15.99M | 0.79M | 1.47M | 1.38M | -0.84M | 0.53M | 0.58M | 1.19M |
|
Tax Provisions
|
-1.75M | 0.12M | 0.04M | 0.03M | 0.04M | 0.06M | 0.06M | 1.74M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | -6.93M | -0.28M | | 0.20M | -0.90M | -0.46M | 0.31M | 0.33M | 0.49M | 0.95M | 3.20M | 0.32M | 0.30M | 0.65M | 0.10M | 0.05M | 0.50M | 2.15M | 0.25M | 0.38M | 0.15M | 1.64M | 0.26M | 0.47M | 0.40M | 2.40M | 0.32M | 0.27M | 0.17M | 0.81M | 0.45M | 0.13M | 0.39M | -4.80M | 0.24M | 0.82M | 0.33M | 1.33M | 0.25M | 0.22M | 0.44M |
|
Profit After Tax
|
2.36M | 0.34M | 0.23M | 0.18M | -2.38M | -0.12M | -1.68M | -3.22M | -0.55M | -0.85M | 0.24M | -0.24M | 0.19M | -0.17M | 0.40M | 0.22M | 0.24M | -0.30M | 0.29M | 0.21M | 7.83M | -0.22M | -0.12M | 0.64M | -2.64M | 0.81M | 0.49M | 0.50M | 0.65M | 0.68M | -2.53M | 0.54M | 0.24M | 0.89M | 0.28M | 0.05M | 1.12M | 0.84M | 0.69M | 0.95M | 0.78M | 1.20M | 0.69M | 1.17M | 0.86M | -0.64M | 0.83M | 0.63M | 0.47M | 0.84M | 0.77M | 0.22M | 0.68M | -11.19M | 0.56M | 0.66M | 1.05M | -1.86M | 0.28M | 0.36M | 0.75M |
|
Equity Income
|
-0.03M | -0.12M | -0.03M | -0.03M | -0.04M | -0.13M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.11M | -0.08M | -0.05M | -0.12M | -0.01M | -0.01M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.39M | 0.46M | 0.26M | 0.21M | -2.38M | -0.12M | -1.68M | -3.22M | -0.55M | -0.85M | 0.28M | -0.24M | 0.23M | -0.13M | 0.51M | 0.29M | 0.29M | -0.18M | 0.29M | 0.22M | 7.83M | -0.22M | -0.12M | 0.64M | -2.64M | 0.81M | 0.49M | 0.50M | 0.65M | -0.09M | -2.53M | 0.54M | 0.24M | 0.89M | 0.28M | 0.05M | 1.12M | -0.86M | 0.69M | 0.95M | 0.78M | 0.19M | 0.69M | 1.17M | 0.86M | -3.64M | 0.83M | 0.63M | 0.47M | -0.19M | 0.77M | 0.22M | 0.68M | -11.19M | 0.56M | 0.66M | 1.05M | -2.18M | 0.28M | 0.36M | 0.75M |
|
Consolidated Net Income
|
2.39M | 0.46M | 0.26M | 0.21M | -2.38M | -0.12M | -1.68M | -3.22M | -0.55M | -0.85M | 0.28M | -0.24M | 0.23M | -0.13M | 0.51M | 0.29M | 0.29M | -0.18M | 0.29M | 0.22M | 7.83M | -0.22M | -0.12M | 0.64M | -2.64M | 0.81M | 0.49M | 0.50M | 0.65M | -0.09M | -2.53M | 0.54M | 0.24M | 0.89M | 0.28M | 0.05M | 1.12M | -0.86M | 0.69M | 0.95M | 0.78M | 0.19M | 0.69M | 1.17M | 0.86M | -3.64M | 0.83M | 0.63M | 0.47M | -0.19M | 0.77M | 0.22M | 0.68M | -11.19M | 0.56M | 0.66M | 1.05M | -2.18M | 0.28M | 0.36M | 0.75M |
|
Income towards Parent Company
|
2.39M | 0.46M | 0.26M | 0.21M | -2.38M | -0.12M | -1.68M | -3.22M | -0.55M | -0.85M | 0.28M | -0.24M | 0.23M | -0.13M | 0.51M | 0.29M | 0.29M | -0.18M | 0.29M | 0.22M | 7.83M | -0.22M | -0.12M | 0.64M | -2.64M | 0.81M | 0.49M | 0.50M | 0.65M | -0.09M | -2.53M | 0.54M | 0.24M | 0.89M | 0.28M | 0.05M | 1.12M | -0.86M | 0.69M | 0.95M | 0.78M | 0.19M | 0.69M | 1.17M | 0.86M | -3.64M | 0.83M | 0.63M | 0.47M | -0.19M | 0.77M | 0.22M | 0.68M | -11.19M | 0.56M | 0.66M | 1.05M | -2.18M | 0.28M | 0.36M | 0.75M |
|
Net Income towards Common Stockholders
|
2.39M | 0.46M | 0.26M | 0.21M | -2.38M | -0.12M | -1.68M | -3.22M | -0.55M | -0.85M | 0.28M | -0.24M | 0.23M | -0.13M | 0.51M | 0.29M | 0.29M | -0.18M | 0.29M | 0.22M | 7.83M | -0.22M | -0.12M | 0.64M | -2.64M | 0.81M | 0.49M | 0.50M | 0.65M | -0.09M | -2.53M | 0.54M | 0.24M | 0.89M | 0.28M | 0.05M | 1.12M | -0.86M | 0.69M | 0.95M | 0.78M | 0.19M | 0.69M | 1.17M | 0.86M | -3.64M | 0.83M | 0.63M | 0.47M | -0.19M | 0.77M | 0.22M | 0.68M | -11.19M | 0.56M | 0.66M | 1.05M | -2.18M | 0.28M | 0.36M | 0.75M |
|
EPS (Basic)
|
0.20 | 0.04 | 0.02 | 0.02 | -0.20 | -0.01 | -0.15 | -0.28 | -0.05 | -0.08 | 0.02 | -0.02 | 0.02 | -0.02 | 0.04 | 0.02 | 0.02 | -0.03 | 0.03 | 0.02 | 0.83 | -0.01 | -0.01 | 0.07 | -0.35 | 0.09 | 0.07 | 0.07 | 0.09 | 0.10 | -0.36 | 0.07 | 0.03 | 0.12 | 0.04 | 0.01 | 0.14 | -0.11 | 0.09 | 0.13 | 0.10 | 0.16 | 0.09 | 0.15 | 0.10 | -0.08 | 0.10 | 0.08 | 0.06 | 0.10 | 0.09 | 0.03 | 0.08 | -1.34 | 0.07 | 0.08 | 0.13 | -0.23 | 0.03 | 0.04 | 0.09 |
|
EPS (Weighted Average and Diluted)
|
0.20 | 0.04 | 0.02 | 0.01 | -0.20 | -0.01 | -0.15 | -0.28 | -0.05 | -0.08 | 0.02 | -0.02 | 0.02 | -0.02 | 0.04 | 0.02 | 0.02 | -0.03 | 0.03 | 0.02 | 0.80 | -0.01 | -0.01 | 0.07 | -0.35 | 0.09 | 0.07 | 0.06 | 0.08 | 0.09 | -0.36 | 0.07 | 0.03 | 0.12 | 0.03 | 0.01 | 0.13 | -0.10 | 0.08 | 0.12 | 0.10 | 0.15 | 0.08 | 0.14 | 0.10 | -0.08 | 0.10 | 0.07 | 0.06 | 0.10 | 0.09 | 0.03 | 0.08 | -1.34 | 0.07 | 0.08 | 0.13 | -0.22 | 0.03 | 0.04 | 0.09 |
|
Shares Outstanding (Weighted Average)
|
11.75M | 11.75M | 11.75M | 11.75M | 11.76M | 11.76M | 11.49M | 11.41M | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 7.69M | 7.46M | 7.80M | 7.80M | 7.80M | 7.79M | 7.54M | 7.55M | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
11.80M | 11.81M | 11.96M | 12.03M | 11.76M | 11.76M | 11.49M | 11.41M | | 11.31M | 11.11M | | | | | | | | | | | | | | | | | | | | | 7.92M | 8.38M | 7.46M | 8.42M | 8.42M | 8.45M | 8.41M | 8.13M | 8.12M | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.02M | 0.75M | 0.69M | 0.63M | -1.90M | 0.31M | -0.08M | -1.12M | 0.04M | -0.55M | 0.56M | 0.09M | 0.58M | 0.47M | 0.80M | 0.22M | 0.24M | -0.30M | 0.29M | 0.44M | 7.75M | -0.19M | -0.22M | 0.63M | -2.66M | 0.79M | 0.48M | 0.53M | 0.69M | 0.62M | -2.41M | 0.54M | 0.53M | 0.79M | 0.28M | 0.05M | 1.12M | 0.84M | 1.25M | 1.75M | 2.48M | 2.18M | 1.24M | 2.00M | 1.60M | -0.81M | 1.47M | 1.19M | 0.95M | 0.41M | 1.68M | 1.03M | 1.16M | -16.18M | 0.82M | 1.39M | 1.39M | -0.12M | 1.06M | 1.49M | 1.90M |
|
Interest Expenses
|
0.39M | 0.18M | 0.39M | 0.40M | 0.41M | 0.26M | 0.30M | 0.28M | 0.21M | 0.24M | 0.25M | 0.26M | 0.31M | 0.57M | 0.27M | 0.25M | 0.31M | 0.32M | 0.30M | 0.37M | 0.35M | 0.28M | 0.26M | 0.34M | 0.20M | 0.14M | 0.30M | 0.33M | 0.31M | 0.37M | 0.28M | 0.30M | 0.41M | 0.55M | 0.41M | 0.42M | 0.41M | 0.46M | 0.37M | 0.37M | 0.34M | 0.47M | 0.28M | 0.34M | 0.34M | 0.42M | 0.31M | 0.28M | 0.37M | 0.57M | 0.47M | 0.47M | 0.47M | -0.17M | 0.26M | 0.33M | 0.53M | 0.75M | 0.49M | 0.55M | 0.54M |
|
Tax Rate
|
-272.34% | 20.17% | 12.94% | 13.11% | -1.66% | -103.70% | -3.52% | -117.73% | -8.93% | -5.23% | 13.03% | -21.30% | 15.38% | -48.59% | 8.48% | 8.01% | 8.08% | -16.96% | 7.95% | 10.43% | -770.75% | 55.86% | | 24.05% | 25.37% | -133.21% | 38.57% | 40.03% | 42.93% | 110.02% | 476.17% | 36.93% | 55.30% | 42.22% | 27.50% | 48.70% | 30.88% | 166.25% | 26.87% | 28.50% | 16.19% | 89.54% | 27.18% | 28.67% | 32.09% | -192.88% | 28.00% | 29.46% | 27.17% | 130.14% | 36.86% | 36.21% | 36.25% | 30.03% | 29.99% | 55.45% | 23.78% | -158.37% | 47.00% | 38.14% | 36.81% |