|
Revenue
|
27.01M | 22.44M | 20.63M | 17.63M | 18.79M | 16.60M | 21.09M | 19.03M | 22.35M | 22.33M | 20.87M | 25.82M | 19.03M | 21.89M | 21.33M | 20.90M | 22.64M | 19.75M | 20.43M | 18.88M | 22.29M | 27.71M | 23.68M | 27.14M | 26.91M | 25.64M | 19.92M | 25.32M | 26.43M | 28.36M | 16.63M | 16.60M | 20.04M | 19.64M | 18.98M | 16.35M | 21.57M | 22.16M | 16.86M | 16.88M | 13.78M | 14.27M | 11.39M | 14.09M | 13.72M | 10.01M | 12.37M | 11.98M | 13.33M | 16.68M | 18.34M | 13.27M | 17.71M | 15.33M | 15.38M | 13.71M | 13.11M | 13.03M | 15.67M | 13.15M | 15.45M | 14.46M | 12.04M |
|
Cost of Revenue
|
22.11M | 17.94M | 16.10M | 13.38M | 15.17M | 12.63M | 16.27M | 14.31M | 17.12M | 16.68M | 16.69M | 20.06M | 15.20M | 17.09M | 16.80M | 15.82M | 16.53M | 14.65M | 16.48M | 14.83M | 17.02M | 21.79M | 18.49M | 20.81M | 19.71M | 19.33M | 15.46M | 19.62M | 20.28M | 21.30M | 12.27M | 12.62M | 14.83M | 14.80M | 14.63M | 12.60M | 16.73M | 17.07M | 12.83M | 12.40M | 9.56M | 9.84M | 8.01M | 9.72M | 9.49M | 5.84M | 8.76M | 7.78M | 8.35M | 10.65M | 12.53M | 8.28M | 11.78M | 10.14M | 11.28M | 7.23M | 8.52M | 9.33M | 11.11M | 8.94M | 10.99M | 9.18M | 7.30M |
|
Gross Profit
|
4.90M | 4.50M | 4.53M | 4.25M | 3.62M | 3.97M | 4.82M | 4.71M | 5.23M | 5.65M | 4.18M | 5.77M | 3.83M | 4.80M | 4.53M | 5.08M | 6.10M | 5.10M | 3.96M | 4.04M | 5.27M | 5.92M | 5.19M | 6.33M | 7.21M | 6.31M | 4.45M | 5.70M | 6.15M | 7.06M | 4.36M | 3.98M | 5.21M | 4.84M | 4.35M | 3.75M | 4.84M | 5.09M | 4.03M | 4.48M | 4.22M | 4.43M | 3.38M | 4.37M | 4.23M | 4.17M | 3.61M | 4.20M | 4.97M | 6.04M | 5.82M | 4.99M | 5.93M | 5.19M | 4.09M | 6.48M | 4.58M | 3.70M | 4.56M | 4.21M | 4.45M | 5.29M | 4.74M |
|
Research & Development
|
0.50M | 0.55M | 0.51M | 0.51M | 0.44M | 0.33M | 0.38M | 0.47M | 0.44M | 0.42M | 0.44M | 0.38M | 0.44M | 0.60M | 0.64M | 0.79M | 0.94M | 1.11M | 0.85M | 0.83M | 0.63M | 0.52M | 0.80M | 0.79M | 0.78M | 0.62M | 0.60M | 0.57M | 0.58M | 0.61M | 0.70M | 0.76M | 0.90M | 0.95M | 0.74M | 0.78M | 0.58M | 0.69M | 0.67M | 0.72M | 0.69M | 0.72M | 0.73M | 0.76M | 0.70M | 0.71M | 0.63M | 0.72M | 0.88M | 0.87M | 0.84M | 0.86M | 0.74M | 0.70M | 0.70M | 0.73M | 0.74M | 0.84M | 0.79M | 0.76M | 0.79M | 0.96M | 0.86M |
|
Selling, General & Administrative
|
3.74M | 3.89M | 3.38M | 3.31M | 3.45M | 3.64M | 3.68M | 3.57M | 3.58M | 5.02M | 3.56M | 4.17M | 4.07M | 4.24M | 4.02M | 3.96M | 4.19M | 3.95M | 4.02M | 3.86M | 3.94M | 4.31M | 4.05M | 4.67M | 4.57M | 4.97M | 3.96M | 4.50M | 4.23M | 4.76M | 3.50M | 4.09M | 4.09M | 5.04M | 3.59M | 3.74M | 4.11M | 4.62M | 3.76M | 3.91M | 3.92M | 4.20M | 3.19M | 3.73M | 3.89M | 3.83M | 3.38M | 3.51M | 4.07M | 4.82M | 3.62M | 3.90M | 4.61M | 4.79M | 3.74M | 4.52M | 4.57M | 4.95M | 4.13M | 4.44M | 4.88M | 4.92M | 3.99M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | -0.00M | | | | -0.01M | | | | -0.02M | | | | | | | | -0.04M | | | | -0.05M | |
|
Operating Expenses
|
4.24M | 4.44M | 3.88M | 3.82M | 3.89M | 3.96M | 4.06M | 4.05M | 4.02M | 5.44M | 4.00M | 4.54M | 4.50M | 4.83M | 4.66M | 4.75M | 5.14M | 5.06M | 4.88M | 4.68M | 4.57M | 4.83M | 4.85M | 5.46M | 5.35M | 5.59M | 4.55M | 5.07M | 4.81M | 5.37M | 4.20M | 4.85M | 4.99M | 5.97M | 4.33M | 4.52M | 4.69M | 5.31M | 4.43M | 4.63M | 4.62M | 4.92M | 3.92M | 4.49M | 4.59M | 4.52M | 4.01M | 4.22M | 4.96M | 5.68M | 4.45M | 4.75M | 5.35M | 5.49M | 4.44M | 5.24M | 5.30M | 5.74M | 4.92M | 5.20M | 5.68M | 5.83M | 4.85M |
|
Operating Income
|
0.66M | 0.06M | 0.64M | 0.43M | -0.27M | 0.01M | 0.76M | 0.67M | 1.21M | 2.33M | 0.17M | 1.22M | -0.67M | -0.03M | 0.34M | 0.33M | 0.97M | 0.04M | -0.92M | -0.64M | 0.69M | 1.09M | 0.34M | 0.88M | 1.85M | 0.73M | -0.10M | 0.62M | 1.34M | 1.69M | 0.17M | -0.86M | 0.22M | -1.12M | 0.01M | -0.77M | 0.14M | -0.21M | -0.40M | -0.14M | -0.39M | -0.49M | -0.54M | -0.12M | -0.36M | -0.35M | -0.40M | -0.02M | 0.02M | 0.81M | 1.36M | 0.24M | 0.57M | -0.31M | -0.34M | 1.23M | -0.72M | -2.04M | -0.35M | -0.99M | -1.22M | -0.54M | -0.11M |
|
EBIT
|
0.66M | 0.06M | 0.64M | 0.43M | -0.27M | 0.01M | 0.76M | 0.67M | 1.21M | 2.33M | 0.17M | 1.22M | -0.67M | -0.03M | 0.34M | 0.33M | 0.97M | 0.04M | -0.92M | -0.64M | 0.69M | 1.09M | 0.34M | 0.88M | 1.85M | 0.73M | -0.10M | 0.62M | 1.34M | 1.69M | 0.17M | -0.86M | 0.22M | -1.12M | 0.01M | -0.77M | 0.14M | -0.21M | -0.40M | -0.14M | -0.39M | -0.49M | -0.54M | -0.12M | -0.36M | -0.35M | -0.40M | -0.02M | 0.02M | 0.81M | 1.36M | 0.24M | 0.57M | -0.31M | -0.34M | 1.23M | -0.72M | -2.04M | -0.35M | -0.99M | -1.22M | -0.54M | -0.11M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.08M | 0.12M | 0.17M | 0.16M | 0.13M | 0.11M | 0.10M | 0.13M | 0.17M | 0.17M | 0.14M | 0.13M | 0.16M | 0.22M | 0.26M | 0.33M | 0.40M | 0.47M | 0.50M | 0.48M | 0.52M | 0.55M | 0.49M | 0.41M | 0.44M | 0.51M | 0.60M |
|
Other Non Operating Income
|
-0.01M | 0.07M | -0.02M | -0.01M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | 0.01M | 0.05M | -0.02M | 0.01M | -0.04M | 0.46M | -0.03M | -0.07M | -0.62M | -0.02M | -0.11M | -0.09M | 0.04M | 0.04M | -0.10M | -0.06M | -0.02M | 0.05M | 0.03M | -0.03M | 0.02M | -0.07M | -0.04M | 0.42M | -0.04M | 0.01M | -0.04M | 0.01M | 0.18M | -0.34M | 0.48M | 0.11M | -0.25M | 2.20M | -0.15M | -0.11M | | 0.02M | 0.18M | 0.62M | 0.92M | -0.50M | -0.12M | -0.09M | 0.13M | -0.17M | 0.03M | -0.01M | -0.29M | 0.29M | -0.13M | -0.20M | -0.16M | 0.02M |
|
Non Operating Income
|
-0.01M | 0.08M | -0.02M | -0.01M | -0.03M | -0.04M | -0.03M | -0.04M | -0.03M | 0.00M | 0.06M | -0.03M | -0.01M | -0.05M | -0.03M | -0.05M | -0.10M | -0.05M | -0.03M | -0.13M | -0.11M | 0.07M | 0.03M | -0.12M | -0.08M | -0.04M | 0.04M | 0.02M | -0.02M | -0.01M | 0.06M | -0.04M | 0.46M | 0.08M | 0.04M | 0.01M | 0.06M | 0.28M | -0.21M | 0.58M | 0.19M | -0.20M | 1.80M | 0.09M | 0.04M | 0.28M | 0.04M | 0.18M | 0.68M | 1.08M | -0.27M | 0.15M | 0.25M | 2.73M | 0.28M | 0.49M | 0.46M | 0.22M | 0.71M | 0.20M | 0.21M | 0.33M | 0.48M |
|
EBT
|
0.65M | 0.11M | 0.62M | 0.43M | -0.30M | -0.03M | 0.73M | 0.63M | 1.17M | 2.33M | 0.23M | 1.20M | -0.67M | -0.07M | 0.31M | 0.28M | 0.86M | -0.01M | -0.95M | -0.77M | 0.58M | 1.16M | 0.37M | 0.76M | 1.78M | 0.69M | -0.06M | 0.64M | 1.32M | 1.64M | 0.16M | -0.90M | 0.68M | -1.04M | 0.05M | -0.76M | 0.21M | -0.16M | -0.61M | 0.44M | -0.20M | -0.69M | 1.26M | -0.12M | -0.39M | -0.07M | -0.35M | 0.16M | 0.69M | 1.44M | 1.09M | 0.39M | 0.82M | 2.43M | -0.06M | 1.72M | -0.26M | -1.82M | 0.36M | -0.79M | -1.01M | -0.21M | 0.37M |
|
Tax Provisions
|
0.03M | 0.07M | 0.23M | 0.14M | -0.09M | 0.06M | 0.27M | 0.19M | 0.40M | -2.60M | 0.12M | 0.46M | -0.19M | -0.07M | -0.03M | 0.12M | -0.04M | 0.07M | -0.52M | -0.09M | 0.33M | 0.50M | 0.09M | 0.26M | 0.52M | 0.13M | -0.01M | 0.21M | 0.39M | 0.62M | 1.20M | -0.20M | 0.25M | -0.34M | 0.00M | -0.14M | -0.33M | 0.40M | -0.07M | 1.20M | 0.01M | -1.52M | 0.11M | 0.72M | 0.04M | -1.57M | 0.01M | 0.01M | 0.01M | 0.02M | 0.13M | 0.07M | -1.70M | 3.38M | 0.01M | 0.14M | -0.07M | 0.22M | -0.12M | -0.68M | -0.75M | -0.02M | 0.28M |
|
Profit After Tax
|
0.62M | 0.05M | 0.39M | 0.29M | -0.21M | -0.09M | 0.46M | 0.44M | 0.77M | 4.93M | 0.12M | 0.74M | -0.48M | -0.01M | 0.35M | 0.17M | 0.90M | -0.08M | -0.44M | -0.68M | 0.25M | 0.65M | 0.28M | 0.50M | 1.26M | 0.56M | -0.04M | 0.43M | 0.93M | 1.28M | -1.20M | -0.74M | 0.43M | 16.23M | 0.05M | -0.62M | 0.53M | -0.33M | -0.54M | -0.73M | -0.21M | 0.04M | 1.15M | -0.85M | -0.42M | 0.82M | -0.37M | 0.16M | 0.68M | 1.42M | 0.96M | 0.32M | 2.51M | 1.41M | -0.07M | 1.59M | -0.18M | -1.66M | 0.47M | -0.11M | -0.26M | -0.19M | 0.09M |
|
Income from Continuing Operations
|
0.62M | 0.05M | 0.39M | 0.29M | -0.21M | -0.09M | 0.46M | 0.44M | 0.77M | 4.93M | 0.12M | 0.74M | -0.48M | -0.01M | 0.35M | 0.17M | 0.90M | -0.08M | -0.44M | -0.68M | 0.25M | 0.65M | 0.28M | 0.50M | 1.26M | 0.56M | -0.04M | 0.43M | 0.93M | 1.02M | -1.04M | -0.70M | 0.43M | -0.70M | 0.05M | -0.62M | 0.53M | -0.56M | -0.54M | -0.76M | -0.21M | 0.83M | 1.15M | -0.85M | -0.42M | 1.50M | -0.37M | 0.16M | 0.68M | 1.42M | 0.96M | 0.32M | 2.52M | -0.95M | -0.07M | 1.59M | -0.18M | -2.04M | 0.47M | -0.11M | -0.26M | -0.19M | 0.09M |
|
Consolidated Net Income
|
0.62M | 0.05M | 0.39M | 0.29M | -0.21M | -0.09M | 0.46M | 0.44M | 0.77M | 4.93M | 0.12M | 0.74M | -0.48M | -0.01M | 0.35M | 0.17M | 0.90M | -0.08M | -0.44M | -0.68M | 0.25M | 0.65M | 0.28M | 0.50M | 1.26M | 0.56M | -0.04M | 0.43M | -0.24M | 0.40M | -0.20M | 0.15M | -0.43M | 17.34M | | | 0.53M | -0.56M | -0.54M | -0.76M | -0.21M | 0.83M | 1.15M | -0.85M | -0.42M | 1.50M | -0.37M | 0.16M | 0.68M | 1.42M | 0.96M | 0.32M | 2.52M | -0.95M | -0.07M | 1.59M | -0.18M | -2.04M | 0.47M | -0.11M | -0.26M | -0.19M | 0.09M |
|
Income towards Parent Company
|
0.62M | 0.05M | 0.39M | 0.29M | -0.21M | -0.09M | 0.46M | 0.44M | 0.77M | 4.93M | 0.12M | 0.74M | -0.48M | -0.01M | 0.35M | 0.17M | 0.90M | -0.08M | -0.44M | -0.68M | 0.25M | 0.65M | 0.28M | 0.50M | 1.26M | 0.56M | -0.04M | 0.43M | -0.24M | 0.40M | -0.20M | 0.15M | -0.43M | 17.34M | | | 0.53M | -0.56M | -0.54M | -0.76M | -0.21M | 0.83M | 1.15M | -0.85M | -0.42M | 1.50M | -0.37M | 0.16M | 0.68M | 1.42M | 0.96M | 0.32M | 2.52M | -0.95M | -0.07M | 1.59M | -0.18M | -2.04M | 0.47M | -0.11M | -0.26M | -0.19M | 0.09M |
|
Net Income towards Common Stockholders
|
0.61M | 0.04M | 0.39M | 0.28M | -0.21M | -0.09M | 0.45M | 0.43M | 0.76M | 4.85M | 0.11M | 0.72M | -0.47M | -0.01M | 0.34M | 0.16M | 0.86M | -0.08M | -0.42M | -0.65M | 0.24M | 0.65M | 0.27M | 0.48M | 1.20M | 0.54M | -0.04M | 0.41M | 0.66M | 1.36M | -1.20M | -0.59M | 0.00M | 15.63M | 0.05M | -0.62M | 0.51M | -0.33M | -0.54M | -0.73M | -0.21M | 0.04M | 1.10M | -0.85M | -0.42M | 0.79M | -0.37M | 0.15M | 0.65M | 1.34M | 0.91M | 0.30M | 2.35M | 1.32M | -0.07M | 1.59M | -0.18M | -2.04M | 0.47M | -0.11M | -0.26M | -0.19M | 0.09M |
|
EPS (Basic)
|
0.17 | 0.01 | 0.11 | 0.08 | -0.06 | -0.03 | 0.14 | 0.13 | 0.23 | 1.44 | 0.03 | 0.21 | -0.14 | 0.00 | 0.10 | 0.05 | 0.25 | -0.02 | -0.12 | -0.19 | 0.07 | 0.18 | 0.08 | 0.13 | 0.33 | 0.15 | -0.01 | 0.11 | 0.24 | 0.32 | -0.32 | -0.20 | 0.11 | 4.09 | 0.01 | -0.15 | 0.13 | -0.08 | -0.14 | -0.18 | -0.05 | 0.01 | 0.27 | -0.20 | -0.10 | 0.19 | -0.09 | 0.03 | 0.15 | 0.31 | 0.21 | 0.03 | 0.27 | 0.15 | -0.01 | 0.16 | -0.02 | -0.18 | 0.05 | -0.01 | -0.03 | -0.02 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
0.17 | 0.01 | 0.11 | 0.08 | -0.06 | -0.03 | 0.13 | 0.13 | 0.22 | 1.42 | 0.03 | 0.21 | -0.14 | 0.00 | 0.10 | 0.05 | 0.25 | -0.02 | -0.12 | -0.19 | 0.07 | 0.18 | 0.07 | 0.13 | 0.32 | 0.14 | -0.01 | 0.11 | 0.24 | 0.32 | -0.32 | -0.20 | 0.11 | 4.02 | 0.01 | -0.15 | 0.12 | -0.08 | -0.14 | -0.18 | -0.05 | 0.01 | 0.26 | -0.20 | -0.10 | 0.19 | -0.09 | 0.03 | 0.15 | 0.31 | 0.21 | 0.03 | 0.26 | 0.15 | -0.01 | 0.16 | -0.02 | -0.17 | 0.05 | -0.01 | -0.03 | -0.02 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
3.55M | 3.54M | 3.48M | 3.46M | 3.45M | 3.44M | 3.36M | 3.36M | 3.37M | 3.36M | 3.36M | 3.38M | 3.40M | 3.39M | 3.43M | 3.45M | 3.45M | 3.45M | 3.49M | 3.52M | 3.54M | 3.55M | 3.57M | 3.61M | 3.62M | 3.61M | 3.67M | 3.72M | 3.74M | 3.72M | 3.77M | 3.82M | 3.84M | 3.82M | 3.87M | 4.01M | 4.05M | | 3.96M | 4.04M | 4.05M | | 4.07M | 4.16M | 4.18M | 4.15M | 4.20M | 4.27M | 4.28M | 4.26M | 4.29M | 8.78M | 8.83M | | 8.86M | 9.07M | 9.11M | | 9.12M | 9.34M | 9.36M | | 9.44M |
|
Shares Outstanding (Diluted Average)
|
3.57M | 3.57M | 3.52M | 3.49M | 3.48M | 3.48M | 3.40M | 3.40M | 3.42M | 3.40M | 3.41M | 3.42M | 3.43M | 3.44M | 3.47M | 3.49M | 3.50M | 3.50M | 3.49M | 3.52M | 3.63M | 3.55M | 3.73M | 3.73M | 3.74M | 3.73M | 3.67M | 3.85M | 3.82M | 3.82M | 3.77M | 3.82M | 3.93M | 3.90M | 3.97M | 4.01M | 4.14M | | 3.96M | 4.04M | 4.05M | | 4.17M | 4.20M | 4.18M | 4.22M | 4.20M | 4.29M | 4.28M | 4.28M | 4.33M | 8.92M | 9.03M | | 8.86M | 9.46M | 9.41M | | 9.62M | 9.61M | 9.61M | | 9.68M |
|
EBITDA
|
0.66M | 0.06M | 0.64M | 0.43M | -0.27M | 0.01M | 0.76M | 0.67M | 1.21M | 2.33M | 0.17M | 1.22M | -0.67M | -0.03M | 0.34M | 0.33M | 0.97M | 0.04M | -0.92M | -0.64M | 0.69M | 1.09M | 0.34M | 0.88M | 1.85M | 0.73M | -0.10M | 0.62M | 1.34M | 1.69M | 0.17M | -0.86M | 0.22M | -1.12M | 0.01M | -0.77M | 0.14M | -0.21M | -0.40M | -0.14M | -0.39M | -0.49M | -0.54M | -0.12M | -0.36M | -0.35M | -0.40M | -0.02M | 0.02M | 0.81M | 1.36M | 0.24M | 0.57M | -0.31M | -0.34M | 1.23M | -0.72M | -2.04M | -0.35M | -0.99M | -1.22M | -0.54M | -0.11M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.09M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.07M | 0.04M | 0.04M | 0.04M | 0.05M | 0.10M | 0.08M | 0.07M | 0.10M | 0.11M | 0.13M |
|
Tax Rate
|
4.17% | 59.29% | 37.46% | 33.49% | 29.61% | -178.79% | 36.85% | 30.17% | 34.02% | -111.40% | 50.43% | 38.18% | 28.12% | 88.00% | -10.19% | 41.40% | -4.17% | -1,014.29% | 54.19% | 12.11% | 57.22% | 43.51% | 23.72% | 33.90% | 29.26% | 18.81% | 25.86% | 33.02% | 29.66% | 37.90% | 759.49% | 22.17% | 36.62% | 32.89% | 3.85% | 18.66% | -158.25% | -246.88% | 11.48% | 274.60% | -5.00% | 221.04% | 8.72% | -583.06% | -9.02% | 2,214.08% | -3.39% | 3.11% | 1.58% | 1.53% | 12.16% | 18.11% | -206.81% | 139.14% | -21.67% | 7.84% | 28.85% | -12.18% | -32.21% | 86.35% | 73.99% | 9.91% | 75.47% |