|
Revenue
|
29.02M | 31.36M | 48.94M | 64.93M | 89.42M | 126.06M | 152.02M | 150.36M | 142.81M | 164.48M |
|
Cost of Revenue
|
17.46M | 18.67M | 31.28M | 41.18M | 58.30M | 85.89M | 111.03M | 115.87M | 109.87M | 128.18M |
|
Gross Profit
|
11.56M | 12.69M | 17.66M | 23.75M | 31.12M | 40.17M | 40.99M | 34.48M | 32.95M | 36.31M |
|
Research & Development
|
5.58M | 4.23M | 7.84M | 7.98M | 10.44M | 13.34M | 7.97M | 8.34M | 7.16M | 5.82M |
|
Selling, General & Administrative
|
4.96M | 5.65M | 5.87M | 17.38M | 16.34M | 16.78M | 23.05M | 21.64M | 25.12M | 31.85M |
|
Restructuring Costs
|
| | | | | | | 0.78M | 0.65M | |
|
Other Operating Expenses
|
0.41M | 1.21M | 2.23M | 1.48M | 1.13M | 1.67M | 2.57M | 3.64M | 2.56M | 4.01M |
|
Operating Expenses
|
10.95M | 11.09M | 15.94M | 26.84M | 27.91M | 31.80M | 33.58M | 34.41M | 35.49M | 41.68M |
|
Operating Income
|
0.61M | 1.61M | 1.73M | -3.09M | 3.21M | 8.38M | 7.41M | 0.08M | -2.54M | -5.38M |
|
EBIT
|
0.61M | 1.61M | 1.73M | -3.09M | 3.21M | 8.38M | 7.41M | 0.08M | -2.54M | -5.38M |
|
Other Non Operating Income
|
1.45M | 0.51M | 0.96M | 0.08M | 0.61M | 0.30M | 0.85M | 1.12M | 1.25M | 1.24M |
|
Non Operating Income
|
| | | 0.07M | 0.05M | 0.01M | 0.03M | -0.60M | -0.02M | -1.47M |
|
EBT
|
2.05M | 2.10M | 2.60M | -3.10M | 3.71M | 8.32M | 17.37M | 4.35M | -4.72M | -5.59M |
|
Tax Provisions
|
0.27M | -0.12M | -0.11M | 0.19M | 0.84M | 1.67M | 3.05M | 0.67M | 0.88M | 0.95M |
|
Profit After Tax
|
1.78M | 2.22M | 2.71M | -3.43M | 3.08M | 7.02M | 4.59M | 0.19M | -2.33M | -7.05M |
|
Equity Income
|
| | -0.01M | | | | -0.05M | 0.07M | 0.16M | -0.40M |
|
Net Income - Minority
|
| -0.48M | -0.68M | | | | | | | |
|
Income from Non-Controlling Interests
|
0.04M | -0.18M | -0.29M | 0.18M | 0.14M | -0.31M | 0.13M | 0.12M | 0.48M | -0.64M |
|
Income from Continuing Operations
|
1.78M | 2.22M | 2.71M | -3.29M | 2.87M | 6.65M | 14.32M | 3.68M | -5.60M | -6.54M |
|
Consolidated Net Income
|
1.78M | 2.22M | 2.71M | -3.29M | 2.87M | 6.65M | 14.32M | 3.68M | -5.60M | -6.54M |
|
Income towards Parent Company
|
1.78M | 1.74M | 2.04M | -3.29M | 2.87M | 6.65M | 14.32M | 3.68M | -5.60M | -6.54M |
|
Net Income towards Common Stockholders
|
1.83M | 2.05M | 2.43M | -3.27M | 2.94M | 6.82M | 4.46M | 0.19M | -2.33M | -7.05M |
|
EPS (Basic)
|
0.16 | 0.18 | 0.21 | -0.24 | 0.20 | 0.39 | 0.21 | 0.01 | -0.09 | -0.26 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.18 | 0.21 | -0.24 | 0.20 | 0.39 | 0.21 | 0.01 | -0.09 | -0.26 |
|
Shares Outstanding (Weighted Average)
|
| 13.59M | 13.59M | 13.81M | 14.25M | 16.35M | 20.21M | 23.63M | 25.62M | 27.99M |
|
Shares Outstanding (Diluted Average)
|
11.29M | 11.29M | 11.64M | 13.84M | | | | 23.15M | | |
|
EBITDA
|
1.44M | 2.13M | 2.77M | -3.86M | 2.51M | 9.71M | 2.76M | -3.37M | -2.69M | -5.80M |
|
Interest Expenses
|
0.01M | 0.01M | 0.08M | 0.09M | 0.11M | 0.35M | 0.58M | 0.43M | 0.56M | 0.94M |
|
Tax Rate
|
13.10% | | | | 22.53% | 20.08% | 17.54% | 15.50% | | |