|
Revenue
|
3.20M | 4.31M | 3.43M | 13.14M | 3.07M | 3.71M | 2.47M | 2.26M | 3.59M | 3.19M | 5.75M | 4.28M | 6.32M | 5.36M | 5.28M | 5.04M | 2.34M | 3.05M | 3.53M | 5.78M | 5.66M | 5.76M | 6.78M | 6.67M | 5.85M | 6.68M | 3.29M | 5.40M | 4.68M | 5.05M | 5.37M | 5.83M | 5.08M | 5.84M | 4.98M | 6.27M | 5.14M | 5.60M | 5.30M | 4.89M | 3.56M | 4.46M | 5.32M | 5.48M | 5.06M | 5.21M | 7.02M | 7.06M |
|
Cost of Revenue
|
| | | | 1.31M | 1.42M | | | 1.75M | 1.59M | 2.24M | 1.43M | 2.25M | 1.98M | 2.01M | 1.98M | 0.08M | 0.95M | 0.94M | 1.58M | 1.89M | 2.23M | 2.06M | 2.12M | 2.22M | 2.41M | 1.36M | 1.78M | 1.77M | 1.74M | 1.62M | 1.61M | 1.59M | 1.68M | 1.95M | 1.70M | 1.70M | 1.84M | 1.68M | 1.53M | 1.27M | 1.37M | 1.58M | 1.43M | 1.76M | 1.78M | 2.52M | 2.24M |
|
Gross Profit
|
| | | | 1.76M | 2.29M | | | 1.84M | 1.61M | 3.51M | 2.85M | 4.06M | 3.38M | 3.26M | 3.06M | 2.27M | 2.10M | 2.59M | 4.19M | 3.78M | 3.53M | 4.72M | 4.55M | 3.62M | 4.27M | 1.93M | 3.62M | 2.91M | 3.31M | 3.75M | 4.21M | 3.49M | 4.16M | 3.03M | 4.56M | 3.44M | 3.75M | 3.62M | 3.37M | 2.29M | 3.09M | 3.74M | 4.05M | 3.30M | 3.43M | 4.50M | 4.82M |
|
Amortization - Intangibles
|
| | | | -0.06M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | 0.48M | 0.46M | | | 0.42M | 0.39M | 0.19M | 0.29M | 0.30M | 0.25M | 0.25M | 0.20M | 0.68M | 0.67M | 0.64M | 0.53M | 0.73M | 0.57M | 0.75M | 0.63M | 0.85M | 0.93M | 0.71M | 0.77M | 0.77M | 0.58M | 0.65M | 0.68M | 1.08M | 0.67M | 0.52M | 0.58M | 0.47M | 0.44M | 0.53M | 0.57M | 0.56M | 0.49M | 0.54M | 0.50M | 0.72M | 0.54M | 0.69M | 0.57M |
|
Selling, General & Administrative
|
2.90M | | | 3.84M | 1.57M | 1.79M | 1.79M | 1.23M | 1.78M | 0.93M | 1.60M | 1.28M | 1.65M | 1.41M | 1.64M | 1.72M | 2.03M | 1.51M | 2.03M | 1.64M | 1.61M | 1.62M | 1.70M | 1.78M | 2.28M | 1.89M | 1.53M | 1.53M | 1.79M | 1.81M | 1.79M | 2.21M | 2.13M | 2.11M | 2.03M | 1.96M | 1.83M | 1.96M | 2.24M | 1.93M | 2.06M | 2.05M | 1.85M | 2.16M | 2.29M | 2.22M | 2.72M | 2.87M |
|
Other Operating Expenses
|
| | | | | | | | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 1.16M | 1.45M | 0.38M | 0.91M | 1.08M | 1.28M |
|
Operating Expenses
|
2.90M | | | 3.84M | 2.05M | 2.24M | 1.79M | 1.23M | 2.20M | 1.32M | 1.79M | 1.58M | 1.96M | 1.66M | 1.89M | 1.92M | 2.71M | 2.18M | 2.67M | 2.17M | 2.34M | 2.19M | 2.44M | 2.41M | 3.14M | 2.82M | 2.25M | 2.30M | 2.56M | 2.40M | 2.43M | 2.89M | 3.20M | 2.78M | 2.55M | 2.54M | 2.30M | 2.41M | 2.77M | 2.50M | 2.61M | 2.53M | 2.39M | 2.66M | 3.01M | 2.77M | 3.41M | 3.44M |
|
Operating Income
|
| | | | -0.29M | 0.05M | | | -0.36M | 0.29M | 1.72M | 1.27M | 2.10M | 1.72M | 1.38M | 1.14M | -0.44M | -0.07M | -0.08M | 2.02M | 1.44M | 1.34M | 2.28M | 2.14M | 0.49M | 1.45M | -0.32M | 1.32M | 0.35M | 0.92M | 1.32M | 1.32M | 0.29M | 1.38M | 0.48M | 2.02M | 1.13M | 1.35M | 0.86M | 0.86M | -0.32M | 0.56M | 1.35M | 1.39M | 0.29M | 0.66M | 1.09M | 1.38M |
|
EBIT
|
| | | | -0.29M | 0.05M | | | -0.36M | 0.29M | 1.72M | 1.27M | 2.10M | 1.72M | 1.38M | 1.14M | -0.44M | -0.07M | -0.08M | 2.02M | 1.44M | 1.34M | 2.28M | 2.14M | 0.49M | 1.45M | -0.32M | 1.32M | 0.35M | 0.92M | 1.32M | 1.32M | 0.29M | 1.38M | 0.48M | 2.02M | 1.13M | 1.35M | 0.86M | 0.86M | -0.32M | 0.56M | 1.35M | 1.39M | 0.29M | 0.66M | 1.09M | 1.38M |
|
Non Operating Investment Income
|
| | | -1.56M | -0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.17M | 0.21M | 0.25M | 0.19M | 0.29M | 0.23M | 0.22M | 0.19M | 0.15M | 0.15M |
|
Other Non Operating Income
|
| | | | 0.01M | -5.19M | | | 0.04M | 0.14M | 0.03M | 0.05M | 0.02M | 0.05M | 0.09M | 0.09M | -0.08M | 0.01M | 0.08M | 0.00M | -0.05M | 0.03M | 0.03M | 0.01M | 0.00M | 0.01M | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.03M | 0.04M | -0.00M | 0.01M | 0.05M | 0.08M | 0.03M | 0.01M |
|
Non Operating Income
|
| | | | 1.06M | -5.66M | | | -0.11M | -0.28M | -0.14M | -0.17M | -0.22M | -0.15M | -0.10M | -0.02M | -0.18M | -0.10M | 0.00M | -0.03M | -0.09M | 0.01M | 0.00M | -0.01M | -0.02M | -0.01M | -0.02M | -0.01M | 0.64M | 0.08M | 0.62M | -0.00M | 0.71M | 0.07M | 0.01M | 0.02M | 0.02M | 0.02M | 0.17M | 0.21M | 0.28M | 0.23M | 0.29M | 0.24M | 0.27M | 0.27M | 0.18M | 0.16M |
|
EBT
|
| | | | 0.77M | -5.61M | | | -0.47M | 0.01M | 1.58M | 1.10M | 1.88M | 1.57M | 1.27M | 1.12M | -0.63M | -0.17M | -0.08M | 2.00M | 1.35M | 1.35M | 2.28M | 2.13M | 0.47M | 1.45M | -0.34M | 1.31M | 0.99M | 1.00M | 1.94M | 1.32M | 1.00M | 1.44M | 0.49M | 2.04M | 1.15M | 1.36M | 1.03M | 1.08M | -0.05M | 0.78M | 1.64M | 1.63M | 0.56M | 0.93M | 1.27M | 1.54M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | -0.00M | 892.00 | | | 20.00 | 1.89M | -0.11M | -0.31M | 0.35M | -1.78M | 0.10M | -0.08M | 0.29M | -0.25M | -0.13M | -0.31M | -0.42M | 1.06M | 0.29M | -0.12M | 0.33M | 0.50M | -0.04M | 0.07M | 0.07M | 0.16M | 0.15M | 0.23M | 0.36M | 0.23M | 0.05M | 0.37M | 0.27M |
|
Profit After Tax
|
2.12M | 1.32M | 0.77M | -13.64M | 0.77M | -5.61M | 0.29M | -6.33M | -0.47M | 0.01M | 1.58M | 1.10M | 1.96M | 1.57M | 1.27M | 1.12M | -0.63M | -0.17M | -0.08M | 2.00M | 3.24M | 1.24M | 1.97M | 1.78M | 0.24M | 1.35M | -0.27M | 1.02M | 1.24M | 1.13M | 2.21M | 1.52M | 0.09M | 1.22M | 0.61M | 1.77M | 0.70M | 1.40M | 1.01M | 1.04M | -0.32M | 0.63M | 1.42M | 1.27M | 0.33M | 0.91M | 0.91M | 1.28M |
|
Income from Continuing Operations
|
| | | | 0.77M | -5.61M | | | -0.47M | 0.01M | 1.58M | 1.10M | 1.88M | 1.57M | 1.27M | 1.12M | -0.63M | -0.17M | -0.08M | 2.00M | -0.54M | 1.46M | 2.60M | 1.78M | 2.25M | 1.35M | -0.27M | 1.02M | 1.24M | 1.13M | 2.25M | 1.74M | -0.06M | 1.16M | 0.61M | 1.72M | 0.65M | 1.40M | 0.96M | 1.01M | -0.21M | 0.63M | 1.42M | 1.27M | 0.33M | 0.89M | 0.89M | 1.27M |
|
Consolidated Net Income
|
| | | | 0.77M | -5.61M | | | -0.47M | 0.01M | 1.58M | 1.10M | 1.88M | 1.57M | 1.27M | 1.12M | -0.63M | -0.17M | -0.08M | 2.00M | -0.54M | 1.46M | 2.60M | 1.78M | 2.25M | 1.35M | -0.27M | 1.02M | 1.24M | 1.13M | 2.25M | 1.74M | -0.06M | 1.16M | 0.61M | 1.72M | 0.65M | 1.40M | 0.96M | 1.01M | -0.21M | 0.63M | 1.42M | 1.27M | 0.33M | 0.89M | 0.89M | 1.27M |
|
Income towards Parent Company
|
| | | | 0.77M | -5.61M | | | -0.47M | 0.01M | 1.58M | 1.10M | 1.88M | 1.57M | 1.27M | 1.12M | -0.63M | -0.17M | -0.08M | 2.00M | -0.54M | 1.46M | 2.60M | 1.78M | 2.25M | 1.35M | -0.27M | 1.02M | 1.24M | 1.13M | 2.25M | 1.74M | -0.06M | 1.16M | 0.61M | 1.72M | 0.65M | 1.40M | 0.96M | 1.01M | -0.21M | 0.63M | 1.42M | 1.27M | 0.33M | 0.89M | 0.89M | 1.27M |
|
Net Income towards Common Stockholders
|
2.15M | 1.32M | 0.79M | -13.73M | 0.77M | -5.61M | 0.29M | -6.33M | -0.47M | 0.01M | 1.58M | 1.10M | 1.88M | 1.57M | 1.27M | 1.12M | -0.63M | -0.17M | -0.08M | 2.00M | -0.54M | 1.46M | 2.60M | 1.78M | 2.25M | 1.35M | -0.27M | 1.02M | 1.24M | 1.13M | 2.25M | 1.74M | -0.06M | 1.16M | 0.61M | 1.72M | 0.65M | 1.40M | 0.96M | 1.01M | -0.21M | 0.63M | 1.42M | 1.27M | 0.33M | 0.89M | 0.89M | 1.27M |
|
EPS (Basic)
|
| | | | 0.02 | -0.11 | | | -0.01 | | 0.23 | 0.16 | 0.16 | 0.17 | 0.14 | 0.12 | -0.07 | -0.02 | -0.01 | 0.19 | 0.31 | 0.12 | 0.18 | 0.17 | 0.02 | 0.13 | -0.02 | 0.10 | 0.11 | 0.10 | 0.20 | 0.14 | 0.01 | 0.11 | 0.06 | 0.16 | 0.07 | 0.13 | 0.09 | 0.09 | -0.03 | 0.06 | 0.13 | 0.11 | 0.03 | 0.08 | 0.08 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.02 | | | | -0.01 | | 0.18 | 0.12 | 0.25 | 0.17 | 0.14 | 0.12 | -0.07 | -0.02 | -0.01 | 0.19 | 0.32 | 0.12 | 0.18 | 0.17 | 0.02 | 0.13 | -0.02 | 0.09 | 0.11 | 0.10 | 0.20 | 0.13 | 0.01 | 0.11 | 0.05 | 0.16 | 0.06 | 0.12 | 0.09 | 0.09 | -0.03 | 0.06 | 0.13 | 0.11 | 0.03 | 0.08 | 0.08 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | 9.10M | 9.10M | 9.10M | 9.10M | 9.12M | 10.26M | 10.35M | 10.42M | 10.42M | 10.42M | 10.67M | 10.42M | 10.69M | 10.72M | 10.72M | 10.75M | 10.75M | 10.75M | 10.75M | 10.83M | 10.86M | 10.86M | 10.86M | 10.86M | 10.94M | 10.94M | 11.09M | 11.09M | 11.16M | 11.17M | 11.18M | 11.20M | 11.20M | 11.22M | 11.23M | 11.23M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 8.94M | 8.94M | 8.44M | 9.10M | 9.30M | 9.31M | 9.31M | 9.17M | 10.35M | 10.62M | 10.09M | 10.66M | 10.67M | 10.68M | 10.68M | 10.72M | 11.28M | 11.29M | 11.29M | 11.31M | 11.19M | 11.34M | 11.31M | 11.40M | 11.41M | 11.38M | 11.28M | 11.38M | 11.33M | 11.28M | 11.32M | 11.26M | 11.29M | 11.31M | 11.29M | 11.30M | 11.31M | 11.30M |
|
EBITDA
|
2.51M | 1.34M | 0.46M | -13.90M | 0.69M | -5.72M | 0.14M | -6.66M | 0.15M | -0.92M | 1.88M | -0.01M | 1.13M | 1.99M | 1.62M | 1.14M | -1.11M | 0.79M | -0.46M | 1.73M | 2.74M | 1.54M | 2.07M | 0.32M | 1.40M | 1.43M | -0.82M | 1.70M | 0.85M | 2.05M | 2.51M | 1.26M | -0.22M | 1.46M | -1.66M | 0.96M | 0.46M | 3.01M | 1.55M | 1.43M | -1.56M | 1.66M | 0.98M | 1.67M | 0.27M | -0.12M | 2.71M | 1.35M |
|
Interest Expenses
|
| | | | -0.44M | -0.45M | | | -0.42M | -0.49M | -0.17M | -0.22M | -0.24M | -0.20M | -0.19M | -0.11M | -0.10M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | 0.00% | | | | 16.49% | | 6.97% | 22.08% | 21.83% | | | | | | 19.77% | | 15.99% | 43.61% | | 6.69% | 6.38% | | 19.55% | 13.77% | 21.86% | 41.32% | 5.23% | 29.61% | 17.41% |