|
Revenue
|
8.36M | 10.36M | 12.63M | 10.70M | 11.89M | 11.51M | 11.96M | 10.15M | 11.65M | 11.57M | 13.04M | 11.29M | 11.70M | 12.37M | 14.23M | 12.71M | 14.11M | 15.74M | 15.35M | 13.59M | 14.01M | 15.91M | 14.28M | 13.03M | 11.97M | 12.91M | 10.73M | 11.68M | 10.31M | 10.56M | 9.26M | 7.29M | 6.97M | 6.68M | 7.21M | 6.30M | 6.42M | 5.99M | 6.33M | 5.73M | 6.36M | 8.41M | 8.57M | 7.04M | 7.74M | 6.99M | 7.20M | 7.54M | 7.38M | 6.26M | 4.02M | 4.18M | 5.48M | 4.89M | 4.15M | 3.62M | 2.30M | 0.03M | 11.39M | 2.31M | 1.92M | -0.02M |
|
Cost of Revenue
|
3.16M | 4.11M | 5.10M | 4.40M | 4.73M | 4.53M | 4.86M | 4.05M | 4.56M | 4.86M | 5.62M | 4.29M | 4.84M | 4.92M | 5.68M | 5.01M | 6.05M | 6.10M | 5.43M | 5.12M | 5.02M | 5.72M | 5.20M | 4.57M | 4.30M | 5.24M | 5.04M | 5.00M | 4.24M | 4.05M | 4.50M | 3.19M | 3.72M | 3.70M | 4.17M | 3.60M | 3.48M | 3.46M | 3.31M | 2.90M | 3.74M | 4.89M | 4.98M | 4.04M | 4.31M | 4.14M | 4.56M | 4.73M | 4.57M | 3.69M | 2.76M | 2.86M | 3.63M | 3.27M | 2.58M | 2.47M | 2.32M | 0.03M | 8.68M | 2.19M | 2.15M | 0.03M |
|
Gross Profit
|
5.20M | 6.25M | 7.53M | 6.30M | 7.16M | 6.98M | 7.11M | 6.11M | 7.09M | 6.72M | 7.41M | 7.00M | 6.86M | 7.45M | 8.55M | 7.70M | 8.06M | 9.64M | 9.92M | 8.46M | 8.99M | 10.19M | 9.08M | 8.46M | 7.66M | 7.67M | 5.69M | 6.68M | 6.07M | 6.51M | 4.75M | 4.10M | 3.25M | 2.98M | 3.04M | 2.70M | 2.94M | 2.54M | 3.01M | 2.84M | 2.62M | 3.52M | 3.58M | 3.00M | 3.42M | 2.85M | 2.64M | 2.82M | 2.81M | 2.57M | 1.26M | 1.31M | 1.85M | 1.62M | 1.58M | 1.15M | -0.02M | -0.03M | 2.71M | 0.12M | -0.23M | -0.03M |
|
Research & Development
|
1.90M | 2.24M | -14.07M | -1.64M | -1.82M | 1.80M | 1.88M | 2.01M | 2.03M | 1.96M | 2.27M | 1.87M | 1.84M | 1.79M | 2.06M | 2.24M | 2.33M | 2.31M | 2.08M | 1.94M | 2.05M | 2.13M | 2.19M | 2.27M | 2.10M | 2.12M | 2.10M | 2.36M | 2.32M | 2.27M | 2.40M | 2.06M | 1.92M | 1.78M | 2.08M | 1.59M | 1.31M | 1.43M | 1.45M | 1.34M | 1.47M | 1.50M | 1.19M | 1.27M | 1.49M | 1.49M | 1.54M | 1.35M | 1.18M | 0.88M | 0.98M | 1.04M | 0.87M | 0.89M | 0.87M | 0.89M | 0.87M | | 3.30M | 0.69M | 1.36M | |
|
Selling, General & Administrative
|
0.93M | 1.11M | -9.67M | -1.47M | -1.36M | 1.33M | 1.26M | 1.48M | 1.61M | 1.47M | 2.37M | 1.80M | 1.44M | 1.41M | 1.78M | 1.97M | 1.71M | 1.57M | 1.90M | 2.00M | 1.89M | 1.80M | 1.81M | 1.60M | 1.57M | 1.74M | 2.42M | 2.11M | 2.21M | 1.28M | 1.56M | 1.62M | 1.54M | 1.34M | 1.45M | 1.55M | 1.48M | 1.30M | 1.72M | 1.51M | 1.53M | 1.44M | 1.41M | 1.68M | 1.67M | 1.68M | 1.86M | 1.76M | 1.72M | 1.67M | 1.63M | 1.27M | 1.01M | 1.10M | 1.19M | 1.02M | 0.84M | 0.81M | 1.56M | 1.16M | 1.59M | 0.83M |
|
Other Operating Expenses
|
1.90M | 2.12M | 31.23M | 0.01M | 0.01M | -0.00M | 0.01M | 0.02M | -0.01M | 0.03M | -0.01M | -0.01M | 0.05M | 0.09M | 0.03M | 0.08M | 0.06M | 0.07M | 0.04M | 0.10M | 0.09M | 0.05M | 0.04M | 0.01M | 2.68M | 2.39M | 2.32M | 2.74M | 2.65M | 16.47M | 1.85M | 2.87M | 2.76M | 2.17M | 2.11M | 1.95M | 2.26M | 1.91M | 1.81M | 1.74M | 1.46M | 1.74M | 1.80M | 1.57M | 1.75M | 1.69M | 1.72M | 1.56M | 1.56M | 1.15M | 1.24M | 1.19M | 1.32M | 1.12M | 1.26M | 1.31M | 1.19M | | 4.57M | 1.12M | 1.38M | |
|
Operating Expenses
|
4.74M | 5.47M | 7.49M | 5.09M | 5.28M | 1.61M | 4.99M | 5.37M | 5.89M | 5.25M | -31.71M | 5.93M | 5.37M | 5.14M | 5.80M | 6.95M | 7.02M | 6.68M | 6.71M | 6.56M | 6.70M | 6.68M | 6.52M | 6.49M | 6.34M | 6.24M | 6.84M | 7.20M | 7.18M | 20.02M | 5.80M | 6.54M | 6.22M | 5.29M | 5.64M | 5.09M | 5.04M | 4.63M | 4.98M | 4.59M | 4.46M | 4.68M | 4.40M | 4.53M | 4.91M | 4.86M | 5.11M | 4.67M | 4.46M | 3.70M | 3.85M | 3.50M | 3.20M | 3.10M | 3.32M | 3.23M | 2.90M | 0.81M | 9.42M | 2.97M | 4.33M | 0.83M |
|
Operating Income
|
0.46M | 0.78M | 0.04M | 1.21M | 1.87M | 5.37M | 2.12M | 0.74M | 1.20M | 1.47M | 39.12M | 1.07M | 1.50M | 2.30M | 2.75M | 0.76M | 1.05M | 2.96M | 3.21M | 1.90M | 2.29M | 3.51M | 2.56M | 1.97M | 1.32M | 1.42M | -1.15M | -0.53M | -1.11M | -13.51M | -1.05M | -2.44M | -2.97M | -2.31M | -2.60M | -2.39M | -2.10M | -2.10M | -1.97M | -1.75M | -1.84M | -1.16M | -0.82M | -1.52M | -1.49M | -2.01M | -2.48M | -1.85M | -1.65M | -1.13M | -2.59M | -2.19M | -1.35M | -1.49M | -1.74M | -2.08M | -2.92M | -0.84M | -6.71M | -2.85M | -4.56M | -0.85M |
|
EBIT
|
0.46M | 0.78M | 0.04M | 1.21M | 1.87M | 5.37M | 2.12M | 0.74M | 1.20M | 1.47M | 39.12M | 1.07M | 1.50M | 2.30M | 2.75M | 0.76M | 1.05M | 2.96M | 3.21M | 1.90M | 2.29M | 3.51M | 2.56M | 1.97M | 1.32M | 1.42M | -1.15M | -0.53M | -1.11M | -13.51M | -1.05M | -2.44M | -2.97M | -2.31M | -2.60M | -2.39M | -2.10M | -2.10M | -1.97M | -1.75M | -1.84M | -1.16M | -0.82M | -1.52M | -1.49M | -2.01M | -2.48M | -1.85M | -1.65M | -1.13M | -2.59M | -2.19M | -1.35M | -1.49M | -1.74M | -2.08M | -2.92M | -0.84M | -6.71M | -2.85M | -4.56M | -0.85M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | -0.18M | 0.09M | | | 0.01M | 0.08M | 0.10M | 0.12M | 0.10M | 0.08M | 0.08M | 0.04M | 0.02M | 0.05M | 0.01M | 0.00M | 0.04M | 0.05M | 0.14M | 0.00M | 0.04M | 0.02M | 0.02M | 0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 1.50M | -0.00M | 33.60M | 1.67M | 0.44M | 0.24M | 4.84M | 0.18M | 0.12M | 0.11M | -0.02M | 0.01M | 0.00M | 0.00M |
|
Non Operating Income
|
| 0.01M | 0.02M | | 0.01M | -0.00M | 0.01M | | | | | | | | | | | | | | 0.10M | | | 0.01M | 0.08M | 0.10M | 0.12M | 0.10M | 0.08M | 0.08M | 0.28M | 0.02M | 0.05M | 0.01M | 0.00M | 0.04M | 0.05M | 0.14M | 0.00M | 0.04M | 0.02M | 0.02M | 0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 1.50M | -0.00M | 33.60M | 1.67M | 0.44M | 0.24M | 4.84M | 0.18M | 0.12M | 0.11M | -0.02M | 0.01M | 0.00M | 0.00M |
|
EBT
|
0.33M | 0.79M | 0.06M | 1.22M | 1.88M | 5.36M | 2.13M | 0.75M | 1.19M | 1.50M | 39.11M | 1.05M | 1.54M | 2.39M | 2.78M | 0.84M | 1.11M | 3.03M | 3.25M | 2.00M | 2.38M | 3.56M | 5.35M | 1.98M | 1.40M | 1.52M | 1.42M | -0.42M | -1.02M | -13.43M | -1.02M | -2.42M | -2.92M | -2.31M | -2.60M | -2.35M | -2.05M | -1.96M | -1.99M | -1.82M | -1.93M | -1.25M | -0.92M | -1.64M | -1.58M | -2.15M | -2.61M | -1.95M | -0.24M | -1.22M | 32.17M | -0.81M | -1.01M | -1.33M | 1.99M | -1.90M | -2.81M | -0.70M | -6.77M | -2.83M | -4.56M | -0.87M |
|
Tax Provisions
|
0.11M | 0.19M | -0.60M | -0.41M | -0.56M | 1.99M | -6.62M | -0.27M | -0.54M | -0.49M | -16.05M | 0.32M | -0.50M | -0.73M | 4.14M | 0.35M | 0.23M | 1.44M | 1.01M | 0.73M | 0.86M | 1.15M | 1.03M | -0.61M | 0.45M | 0.32M | 0.06M | 0.04M | -0.20M | -4.15M | 2.59M | -0.57M | -0.76M | 7.84M | -0.07M | | | 0.02M | -0.01M | 0.02M | 0.01M | 0.01M | -6.47M | 0.01M | 0.01M | 0.02M | -0.32M | 0.02M | 0.02M | 0.03M | 6.84M | 0.02M | 0.01M | 0.02M | 0.39M | -0.00M | 0.01M | 0.02M | 0.13M | | 0.01M | 0.00M |
|
Profit After Tax
|
0.22M | 0.99M | 0.82M | 0.81M | 1.32M | 3.38M | 1.42M | 0.48M | 0.65M | 1.00M | 24.52M | 0.73M | 1.04M | 1.66M | 1.74M | 0.48M | 0.88M | 1.59M | 2.63M | 1.27M | 1.51M | 2.42M | 1.57M | 1.37M | 0.95M | 1.21M | -1.09M | -0.47M | -0.82M | -9.28M | -3.61M | -1.85M | -2.16M | -10.14M | -2.54M | -2.35M | -2.10M | -1.98M | -1.99M | -1.85M | -1.94M | -1.26M | 5.55M | -1.66M | -1.59M | -2.17M | -2.28M | -1.97M | -0.26M | -1.25M | 24.03M | -0.83M | -1.02M | -1.35M | 2.64M | -1.90M | -2.82M | -2.06M | -2.20M | -2.83M | -4.57M | -13.74M |
|
Income from Continuing Operations
|
0.22M | 0.60M | 0.66M | 1.63M | 2.44M | 3.38M | 8.76M | 1.03M | 1.74M | 1.99M | 55.17M | 0.73M | 2.04M | 3.12M | -1.35M | 0.48M | 0.88M | 1.59M | 2.23M | 1.27M | 1.51M | 2.42M | 4.32M | 2.60M | 0.95M | 1.21M | 1.37M | -0.47M | -0.82M | -9.28M | -3.61M | -1.85M | -2.16M | -10.14M | -2.54M | -2.35M | -2.05M | -1.98M | -1.99M | -1.85M | -1.94M | -1.26M | 5.55M | -1.66M | -1.59M | -2.17M | -2.28M | -1.97M | -0.26M | -1.25M | 25.32M | -0.83M | -1.02M | -1.35M | 1.60M | -1.90M | -2.82M | -0.72M | -6.90M | -2.83M | -4.57M | -0.87M |
|
Consolidated Net Income
|
0.22M | 0.60M | 0.66M | 1.63M | 2.44M | 3.38M | 8.76M | 1.03M | 1.74M | 1.99M | 55.17M | 0.73M | 2.04M | 3.12M | -1.35M | 0.48M | 0.88M | 1.59M | 2.23M | 1.27M | 1.51M | 2.42M | 4.32M | 2.60M | 0.95M | 1.21M | 1.37M | -0.47M | -0.82M | -9.28M | -3.61M | -1.85M | -2.16M | -10.14M | -2.54M | -2.35M | -2.05M | -1.98M | -1.99M | -1.85M | -1.94M | -1.26M | 5.55M | -1.66M | -1.59M | -2.17M | -2.28M | -1.97M | -0.26M | -1.25M | 25.32M | -0.83M | -1.02M | -1.35M | 1.60M | -1.90M | -2.82M | -1.35M | -6.90M | -2.83M | -4.57M | -12.87M |
|
Income towards Parent Company
|
0.22M | 0.60M | 0.66M | 1.63M | 2.44M | 3.38M | 8.76M | 1.03M | 1.74M | 1.99M | 55.17M | 0.73M | 2.04M | 3.12M | -1.35M | 0.48M | 0.88M | 1.59M | 2.23M | 1.27M | 1.51M | 2.42M | 4.32M | 2.60M | 0.95M | 1.21M | 1.37M | -0.47M | -0.82M | -9.28M | -3.61M | -1.85M | -2.16M | -10.14M | -2.54M | -2.35M | -2.05M | -1.98M | -1.99M | -1.85M | -1.94M | -1.26M | 5.55M | -1.66M | -1.59M | -2.17M | -2.28M | -1.97M | -0.26M | -1.25M | 25.32M | -0.83M | -1.02M | -1.35M | 1.60M | -1.90M | -2.82M | -1.35M | -6.90M | -2.83M | -4.57M | -12.87M |
|
Net Income towards Common Stockholders
|
0.22M | 0.60M | 0.66M | 1.63M | 2.44M | 3.38M | 8.76M | 1.03M | 1.74M | 1.99M | 55.17M | 0.73M | 2.04M | 3.12M | -1.35M | 0.48M | 0.88M | 1.59M | 2.23M | 1.27M | 1.51M | 2.42M | 4.32M | 2.60M | 0.95M | 1.21M | 1.37M | -0.47M | -0.82M | -9.28M | -3.61M | -1.85M | -2.16M | -10.14M | -2.54M | -2.35M | -2.05M | -1.98M | -1.99M | -1.85M | -1.94M | -1.26M | 5.55M | -1.66M | -1.59M | -2.17M | -2.28M | -1.97M | -0.26M | -1.25M | 25.32M | -0.83M | -1.02M | -1.35M | 1.60M | -1.90M | -2.82M | -1.35M | -6.90M | -2.83M | -4.57M | -12.87M |
|
EPS (Basic)
|
0.02 | 0.11 | 0.10 | 0.09 | 0.15 | 0.37 | 0.16 | 0.05 | 0.07 | 0.11 | 2.70 | 0.08 | 0.11 | 0.18 | 0.19 | 0.05 | 0.10 | 0.17 | 0.29 | 0.14 | 0.17 | 0.26 | 0.17 | 0.15 | 0.10 | 0.14 | -0.12 | -0.05 | -0.09 | -1.09 | -0.43 | -0.22 | -0.26 | -1.22 | -0.17 | -0.14 | -0.13 | -0.12 | -0.12 | -0.11 | -0.12 | -0.07 | 0.33 | -0.09 | -0.08 | -0.11 | -0.11 | -0.08 | -0.01 | -0.05 | 1.01 | -0.03 | -0.04 | -0.06 | 0.11 | -0.08 | -1.76 | -1.29 | 3.87 | -0.11 | -2.64 | -7.92 |
|
EPS (Weighted Average and Diluted)
|
0.02 | 0.11 | 0.10 | 0.09 | 0.14 | 0.36 | 0.16 | 0.05 | 0.07 | 0.11 | 2.66 | 0.08 | 0.11 | 0.18 | 0.19 | 0.05 | 0.09 | 0.17 | 0.27 | 0.13 | 0.16 | 0.25 | 0.17 | 0.14 | 0.10 | 0.13 | -0.11 | -0.05 | -0.09 | -1.09 | -0.43 | -0.22 | -0.26 | -1.22 | -0.17 | -0.14 | -0.13 | -0.12 | -0.12 | -0.11 | -0.12 | -0.07 | 0.33 | -0.09 | -0.08 | -0.11 | -0.11 | -0.08 | -0.01 | -0.05 | 0.98 | -0.03 | -0.04 | -0.06 | 0.11 | -0.08 | -1.76 | -1.29 | 3.87 | -0.11 | -2.64 | -7.92 |
|
Shares Outstanding (Weighted Average)
|
0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.60M | 0.62M | 0.62M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.62M | 0.60M | 0.59M | 0.58M | 0.58M | 0.57M | 0.56M | 0.56M | 0.55M | 0.55M | 0.55M | 0.55M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.25M | 1.25M | 1.25M | 1.25M | 1.49M | 1.49M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.73M | 1.73M | 1.73M |
|
Shares Outstanding (Diluted Average)
|
9.05M | 9.11M | 8.94M | 9.12M | 9.43M | 9.36M | 9.27M | 9.25M | 9.23M | 9.22M | 9.21M | 9.39M | 9.50M | 9.49M | 9.46M | 9.56M | 9.68M | 9.62M | 9.58M | 9.51M | 9.60M | 9.62M | 9.59M | 9.51M | 9.51M | 9.45M | 9.31M | 8.77M | 8.70M | 8.64M | 8.58M | 8.31M | 8.30M | 8.31M | 8.94M | 16.63M | 16.63M | 16.65M | | 16.65M | 16.65M | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.46M | 0.78M | 0.04M | 1.21M | 1.87M | 5.37M | 2.12M | 0.74M | 0.48M | 1.00M | 24.52M | 0.73M | 0.96M | 1.72M | 1.80M | 0.56M | 0.95M | 1.52M | 2.54M | 1.15M | 1.57M | 2.43M | 1.48M | 1.52M | 1.03M | 1.18M | -1.32M | -0.42M | -0.75M | -9.24M | -3.62M | -1.89M | -2.22M | -10.18M | -2.51M | -2.31M | -2.00M | -2.10M | -1.99M | -1.90M | -1.92M | -1.24M | 5.55M | -1.67M | -1.60M | -2.18M | -2.30M | -2.01M | -0.24M | -1.27M | 24.03M | -0.83M | -1.01M | -1.39M | 2.64M | -1.88M | -2.82M | -2.08M | -2.20M | -2.85M | -4.58M | -13.74M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.15M | 0.14M | 0.10M | 0.09M | 0.09M | 0.14M | 0.29M | 0.09M | 0.09M | 0.07M | | | -0.03M | | | 0.01M | 0.02M |
|
Tax Rate
|
33.23% | 24.46% | | | | 37.06% | | | | | | 30.71% | | | | 42.05% | 20.54% | 47.46% | 31.21% | 36.50% | 36.29% | 32.14% | 19.34% | | 31.98% | 20.67% | 3.87% | | 20.00% | 30.92% | | 23.66% | 26.00% | | 2.50% | | | | 0.45% | | | | | | | | 12.36% | | | | 21.28% | | | | 19.53% | 0.11% | | | | | | |