|
Revenue
|
43.54M | 45.88M | 51.14M | 48.85M | 32.03M | 36.90M | 33.52M | 33.03M | 41.15M | 29.34M | 34.39M | 37.44M | 35.99M | 42.01M | 39.55M | 37.87M |
|
Cost of Revenue
|
20.19M | 22.67M | 20.94M | 20.33M | 14.39M | 14.90M | 13.99M | 14.55M | 21.49M | 14.00M | 15.28M | 14.77M | 15.02M | 16.66M | 18.45M | 17.02M |
|
Gross Profit
|
23.34M | 23.20M | 30.20M | 28.52M | 17.64M | 22.00M | 19.52M | 18.47M | 19.66M | 15.34M | 19.11M | 22.68M | 20.97M | 25.35M | 21.10M | 20.84M |
|
Amortization - Intangibles
|
0.69M | 0.69M | 0.66M | 0.51M | 0.90M | 1.60M | 1.99M | 2.19M | 2.44M | 2.77M | 4.13M | 4.43M | 4.37M | 5.07M | 8.10M | 4.75M |
|
Research & Development
|
4.99M | 4.33M | 5.03M | 5.10M | 5.62M | 3.39M | 3.85M | 3.19M | 4.28M | 7.58M | 6.87M | 5.77M | 5.68M | 6.69M | 5.83M | 4.82M |
|
Selling, General & Administrative
|
7.64M | 8.10M | 9.31M | 9.06M | 9.49M | 8.40M | 7.61M | 8.56M | 9.65M | 10.15M | 9.97M | 10.20M | 9.78M | 10.18M | 10.65M | 11.13M |
|
Other Operating Expenses
|
25.12M | 26.95M | 26.96M | 25.88M | 20.72M | 21.55M | 20.95M | 22.71M | 31.30M | 22.79M | 26.83M | 27.85M | 28.20M | 30.85M | 0.47M | 28.36M |
|
Operating Expenses
|
37.76M | 39.37M | 41.29M | 40.03M | 35.83M | 33.34M | 32.41M | 34.46M | 45.23M | 40.52M | 43.68M | 43.82M | 43.66M | 47.72M | 49.11M | 44.30M |
|
Operating Income
|
5.78M | 6.50M | 9.85M | 8.82M | -3.80M | 3.56M | 1.11M | -1.43M | -4.08M | -11.17M | -9.29M | -6.38M | -7.68M | -5.70M | -9.55M | -6.43M |
|
EBIT
|
5.78M | 6.50M | 9.85M | 8.82M | -3.80M | 3.56M | 1.11M | -1.43M | -4.08M | -11.17M | -9.29M | -6.38M | -7.68M | -5.70M | -9.55M | -6.43M |
|
Interest & Investment Income
|
0.08M | 0.20M | 0.21M | 0.30M | 0.23M | 0.25M | 0.21M | 0.20M | 0.30M | 0.56M | 0.24M | 0.08M | 0.03M | 0.10M | 0.29M | 0.33M |
|
EBT
|
5.08M | 5.28M | 9.71M | 9.05M | -3.67M | 3.74M | 1.25M | -1.33M | -3.87M | -10.80M | -9.29M | -6.57M | -5.56M | -5.58M | -6.28M | -6.47M |
|
Tax Provisions
|
2.02M | 2.85M | 4.08M | 3.24M | -1.52M | 1.38M | 0.58M | -0.33M | 4.17M | 0.02M | -0.08M | 0.06M | 0.03M | 0.07M | 0.05M | -0.02M |
|
Profit After Tax
|
3.09M | 2.46M | 5.66M | 5.84M | -2.15M | 2.42M | 0.73M | -1.00M | -8.05M | -10.82M | -9.21M | -6.63M | -5.60M | -5.65M | -6.33M | -6.48M |
|
Net Income - Minority
|
| 0.06M | 0.09M | 0.13M | 0.18M | 0.01M | 0.07M | 0.13M | 0.20M | 0.27M | 0.04M | 0.12M | | | | |
|
Income from Non-Controlling Interests
|
-0.03M | -0.03M | -0.03M | -0.04M | -0.05M | -0.06M | -0.06M | -0.06M | -0.07M | -0.08M | -0.01M | -0.08M | -0.10M | -0.08M | -0.05M | 0.04M |
|
Income from Continuing Operations
|
3.06M | 2.43M | 5.63M | 5.81M | -2.15M | 2.36M | 0.67M | -1.00M | -8.05M | -10.82M | -9.21M | -6.63M | -5.60M | -5.65M | -6.33M | -6.44M |
|
Consolidated Net Income
|
3.06M | 2.43M | 5.63M | 5.81M | -2.15M | 2.36M | 0.67M | -1.00M | -8.05M | 3.78M | 5.67M | 3.21M | 1.99M | -5.65M | -6.33M | -6.44M |
|
Income towards Parent Company
|
3.06M | 2.49M | 5.72M | 5.94M | -1.97M | 2.37M | 0.74M | -0.88M | -7.85M | 4.06M | 5.70M | 3.32M | 1.99M | -5.65M | -6.33M | -6.44M |
|
Net Income towards Common Stockholders
|
0.22 | 0.12 | 5.72M | 5.94M | -1.97M | 2.37M | 0.74M | -0.88M | -7.85M | 4.06M | 5.70M | 3.32M | 1.99M | -5.65M | -6.33M | -6.44M |
|
EPS (Basic)
|
0.22 | 0.12 | 0.28 | 0.30 | -0.11 | 0.14 | 0.04 | -0.06 | -0.50 | -0.69 | -0.60 | -0.43 | -0.37 | -0.38 | -0.44 | -0.46 |
|
EPS (Weighted Average and Diluted)
|
0.17 | 0.12 | 0.28 | 0.30 | -0.11 | 0.14 | 0.04 | -0.06 | -0.50 | -0.69 | -0.60 | -0.43 | -0.37 | -0.38 | -0.44 | -0.46 |
|
Shares Outstanding (Weighted Average)
|
20.13M | 20.31M | 20.18M | 19.11M | 18.11M | 17.36M | 16.45M | 16.18M | 15.75M | 15.53M | 15.18M | 15.04M | 14.81M | 14.46M | 14.26M | 14.04M |
|
Shares Outstanding (Diluted Average)
|
18.23M | 21.06M | 20.57M | 19.79M | 18.33M | 17.90M | 17.09M | 16.24M | 15.91M | 15.61M | 15.40M | 15.16M | 14.90M | 14.56M | 14.30M | 14.06M |
|
EBITDA
|
5.78M | 2.43M | 5.63M | 5.84M | -2.15M | 2.42M | 0.73M | -1.00M | -8.05M | -7.04M | -3.55M | -6.38M | -7.68M | -5.70M | -9.55M | -6.43M |
|
Interest Expenses
|
0.77M | 1.42M | 0.35M | 0.07M | 0.10M | 0.07M | 0.07M | 0.11M | 0.09M | 0.20M | 0.25M | 0.26M | 0.10M | 0.59M | 0.67M | 0.61M |
|
Tax Rate
|
39.82% | 54.02% | 42.03% | 35.85% | 41.45% | 36.89% | 46.18% | 24.79% | | | 0.85% | | | | | 0.35% |