|
Revenue
|
1.68M | 2.31M | 7.97M | 8.31M | 6.94M | 6.65M | 13.09M | 9.48M | 8.91M | 12.59M | 10.38M | 10.84M | 11.51M | 10.64M | 10.72M | 14.74M | 15.46M | 17.97M | 15.68M | 17.66M | 18.03M | 18.89M | 20.70M | 18.90M | 19.23M | 17.07M | 16.48M | 18.99M | 16.29M | 17.62M | 14.74M | 15.00M | 13.85M | 14.62M | 14.57M | 15.40M | 15.74M | 15.59M | 15.70M | 17.70M | 17.00M | 16.82M | 17.19M | 18.16M | 18.35M | 19.03M | 19.06M | 19.23M | 19.74M | 20.25M | 21.45M | 23.09M | 23.90M | 23.50M | 24.76M | 25.60M | 23.01M | 24.64M | 24.18M | 23.82M | 22.35M | 22.46M | 21.80M | 22.39M | 21.01M | 23.23M | 23.51M |
|
Cost of Revenue
|
| | 2.43M | 2.35M | 2.46M | 2.98M | 3.51M | 2.92M | 3.17M | 4.48M | 4.10M | 4.92M | 5.39M | 5.67M | 5.55M | 5.95M | 6.03M | 6.91M | 7.39M | 8.62M | 8.63M | 8.73M | 8.51M | 9.60M | 7.88M | 6.72M | 6.67M | 7.62M | 7.13M | 6.31M | 5.24M | 5.54M | 5.66M | 5.32M | 5.43M | 5.59M | 5.43M | 5.89M | 5.24M | 5.54M | 5.30M | 5.77M | 5.32M | 5.24M | 5.50M | 5.02M | 5.63M | 6.27M | 6.93M | 7.17M | 7.40M | 8.15M | 8.69M | 9.49M | 9.46M | 8.89M | 7.59M | 6.52M | 6.84M | 6.99M | 6.86M | 6.91M | 6.67M | 6.68M | 6.72M | 6.35M | 5.83M |
|
Gross Profit
|
| | 5.46M | 5.76M | 4.61M | 4.33M | 10.61M | 6.70M | 6.13M | 9.71M | 7.58M | 7.58M | 8.04M | 6.72M | 6.38M | 10.47M | 10.89M | 13.14M | 10.15M | 11.83M | 12.04M | 12.78M | 13.72M | 10.66M | 11.68M | 10.71M | 10.00M | 13.01M | 10.57M | 12.10M | 9.68M | 9.94M | 8.19M | 9.21M | 9.15M | 9.81M | 10.31M | 9.70M | 10.47M | 12.16M | 11.71M | 11.06M | 11.88M | 12.91M | 12.85M | 14.01M | 14.43M | 14.52M | 14.90M | 15.17M | 16.15M | 16.99M | 17.37M | 16.90M | 18.48M | 18.85M | 15.42M | 17.95M | 17.34M | 16.82M | 15.49M | 15.56M | 15.13M | 15.71M | 14.29M | 16.88M | 17.68M |
|
Research & Development
|
| | 1.17M | 1.28M | 1.40M | 1.65M | 1.41M | 1.48M | 1.41M | 1.49M | 1.55M | 1.96M | 2.12M | 2.49M | 2.90M | 3.01M | 3.18M | 3.27M | 3.54M | 3.86M | 3.72M | 3.73M | 4.08M | 4.95M | 4.53M | 3.44M | 3.90M | 4.02M | 4.21M | 3.94M | 3.67M | 3.23M | 3.36M | 3.49M | 3.43M | 3.71M | 3.64M | 3.93M | 3.56M | 3.60M | 3.62M | 3.59M | 4.00M | 4.05M | 4.21M | 4.38M | 4.50M | 4.51M | 4.37M | 4.55M | 5.61M | 6.19M | 6.19M | 6.40M | 6.87M | 7.19M | 6.69M | 6.55M | 6.63M | 6.66M | 6.66M | 6.68M | 7.42M | 7.71M | 7.51M | 6.96M | 7.32M |
|
Selling, General & Administrative
|
| | 0.79M | 0.73M | 0.76M | 0.94M | 0.80M | 0.79M | 0.90M | 1.48M | 1.11M | 1.73M | 1.45M | 1.46M | 1.51M | 1.57M | 1.85M | 1.86M | 2.21M | 1.93M | 1.44M | 1.96M | 2.94M | 2.57M | 1.81M | 1.99M | 2.25M | 1.89M | 1.89M | 1.74M | 2.03M | 1.46M | 1.56M | 1.50M | 1.81M | 1.77M | 1.86M | 2.13M | 2.16M | 2.05M | 1.98M | 2.02M | 2.04M | 2.04M | 1.83M | 2.07M | 1.94M | 1.85M | 2.02M | 1.93M | 2.45M | 3.28M | 2.96M | 2.73M | 2.82M | 2.55M | 2.41M | 2.52M | 3.19M | 2.39M | 2.45M | 2.47M | 2.44M | 2.10M | 2.04M | 2.03M | 3.50M |
|
Other Operating Expenses
|
| | 2.43M | 2.35M | 2.46M | 2.98M | 3.51M | 2.78M | 3.06M | 4.47M | 3.98M | 4.34M | 4.84M | 4.94M | 4.60M | 5.08M | 4.95M | 5.87M | 5.96M | 7.15M | 7.58M | 7.80M | 8.17M | 8.81M | 7.50M | 7.27M | 6.67M | 7.62M | 7.13M | 6.31M | 5.24M | 5.54M | 5.10M | 4.55M | 4.17M | 4.73M | 4.36M | 4.43M | 3.99M | 4.39M | 4.32M | 4.60M | 4.74M | 4.82M | 5.06M | 5.00M | 5.63M | 6.27M | 6.93M | 7.17M | 7.40M | 8.15M | 8.69M | 9.49M | 9.46M | 8.89M | 6.84M | 6.52M | 6.10M | 5.35M | 5.45M | 5.21M | 4.76M | 5.25M | 4.70M | 4.64M | 4.03M |
|
Operating Expenses
|
| | 4.39M | 4.37M | 4.62M | 5.57M | 5.73M | 5.04M | 5.37M | 7.45M | 6.65M | 8.03M | 8.40M | 8.89M | 9.01M | 9.66M | 9.98M | 11.00M | 11.71M | 12.94M | 12.73M | 13.48M | 15.19M | 16.33M | 13.84M | 12.70M | 12.81M | 13.53M | 13.23M | 11.99M | 10.95M | 10.23M | 10.02M | 9.54M | 9.40M | 10.21M | 9.87M | 10.48M | 9.71M | 10.03M | 9.92M | 10.21M | 10.78M | 10.91M | 11.10M | 11.45M | 12.08M | 12.63M | 13.32M | 13.65M | 15.46M | 17.62M | 17.84M | 18.62M | 19.15M | 18.64M | 15.93M | 15.59M | 15.92M | 14.40M | 14.55M | 14.36M | 14.62M | 15.06M | 14.26M | 13.63M | 14.84M |
|
Operating Income
|
| | 1.07M | 1.40M | -0.01M | -1.24M | 4.88M | 1.66M | 0.76M | 2.26M | 0.93M | -0.44M | -0.36M | -2.17M | -2.63M | 0.81M | 0.91M | 2.15M | -1.56M | -1.11M | -0.69M | -0.70M | -1.47M | -5.67M | -2.15M | -1.99M | -2.81M | -0.52M | -2.66M | 0.11M | -1.26M | -0.30M | -1.83M | -0.33M | -0.25M | -0.40M | 0.44M | -0.78M | 0.75M | 2.13M | 1.79M | 0.85M | 1.09M | 2.00M | 1.76M | 2.55M | 2.35M | 1.90M | 1.58M | 1.51M | 0.69M | -0.63M | -0.48M | -1.72M | -0.67M | 0.21M | -0.51M | 2.36M | 1.42M | 2.42M | 0.94M | 1.19M | 0.51M | 0.65M | 0.03M | 3.25M | 2.83M |
|
EBIT
|
| | 1.07M | 1.40M | -0.01M | -1.24M | 4.88M | 1.66M | 0.76M | 2.26M | 0.93M | -0.44M | -0.36M | -2.17M | -2.63M | 0.81M | 0.91M | 2.15M | -1.56M | -1.11M | -0.69M | -0.70M | -1.47M | -5.67M | -2.15M | -1.99M | -2.81M | -0.52M | -2.66M | 0.11M | -1.26M | -0.30M | -1.83M | -0.33M | -0.25M | -0.40M | 0.44M | -0.78M | 0.75M | 2.13M | 1.79M | 0.85M | 1.09M | 2.00M | 1.76M | 2.55M | 2.35M | 1.90M | 1.58M | 1.51M | 0.69M | -0.63M | -0.48M | -1.72M | -0.67M | 0.21M | -0.51M | 2.36M | 1.42M | 2.42M | 0.94M | 1.19M | 0.51M | 0.65M | 0.03M | 3.25M | 2.83M |
|
Interest & Investment Income
|
| | -0.28M | -0.28M | -0.28M | -0.29M | -0.28M | -0.29M | -0.27M | -0.40M | -0.17M | -0.21M | -0.20M | -0.13M | -0.14M | -0.14M | -0.10M | -0.11M | -0.09M | -0.04M | -0.02M | -0.04M | -0.12M | -0.14M | -0.31M | -0.26M | -0.33M | -0.68M | -0.51M | -0.44M | -0.42M | -0.46M | -0.47M | -0.38M | -0.34M | -0.24M | -0.21M | -0.18M | -0.19M | -0.14M | -0.12M | 0.13M | 0.15M | 0.12M | 0.11M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.29M | 0.53M | 0.82M | 0.77M | 0.95M | 0.98M | 1.00M | 0.86M | 0.77M | 0.66M | 0.60M | 0.44M | 0.46M |
|
Other Non Operating Income
|
| | | | | | 0.28M | -0.31M | 0.11M | 0.16M | -0.21M | -0.05M | -0.04M | -0.37M | -0.04M | 0.09M | 0.26M | -0.00M | -0.26M | -0.02M | -0.08M | -0.06M | -0.01M | 0.16M | 0.01M | -0.16M | 0.24M | -0.07M | 0.34M | 0.22M | 0.11M | -0.07M | 0.01M | -0.08M | -0.13M | -0.03M | -0.19M | 0.14M | 0.02M | -0.01M | -0.20M | -0.01M | 0.16M | -0.19M | 0.07M | 0.14M | -0.16M | -0.16M | -0.38M | 0.14M | 0.01M | -0.03M | 0.20M | 0.66M | 0.81M | -0.55M | -0.24M | -0.45M | 0.61M | -0.70M | 0.07M | -0.04M | -0.14M | -0.43M | -0.30M | -0.39M | 0.46M |
|
Non Operating Income
|
| | -0.01M | 0.04M | -0.01M | -0.09M | 0.28M | -0.31M | 0.11M | 0.16M | -0.21M | -0.05M | -0.04M | -0.37M | -0.04M | 0.09M | 0.26M | -0.00M | -0.26M | -0.02M | -0.08M | -0.06M | -0.01M | 0.16M | 0.01M | -0.16M | 0.24M | -0.07M | 0.34M | 0.22M | 0.11M | -0.07M | 0.01M | -0.08M | -0.13M | -0.03M | -0.19M | 0.14M | 0.02M | -0.01M | -0.20M | -0.01M | 0.16M | -0.19M | 0.07M | 0.14M | -0.16M | -0.16M | -0.38M | 0.14M | 0.01M | -0.03M | 0.20M | 0.66M | 0.81M | -0.55M | -0.24M | -0.58M | 0.61M | -0.70M | 0.07M | 0.30M | -0.14M | -0.43M | -0.30M | -0.39M | 0.46M |
|
EBT
|
| | 0.79M | 1.16M | -0.29M | -0.29M | 4.88M | 1.06M | 0.60M | 2.02M | 0.55M | -0.71M | -0.60M | -2.68M | -2.81M | 0.77M | 1.07M | 2.60M | -1.91M | -1.16M | -0.78M | -0.80M | -1.60M | -5.65M | -2.45M | -14.91M | -2.90M | -1.27M | -2.82M | -4.83M | -1.58M | -0.83M | -2.29M | -0.79M | -0.73M | -0.67M | 0.04M | -0.82M | 0.58M | 1.98M | 1.47M | 0.97M | 1.41M | 1.94M | 1.94M | 2.71M | 2.19M | 1.74M | 1.20M | 1.66M | 0.70M | -0.66M | -0.27M | -3.99M | 0.43M | 0.20M | 0.06M | 3.13M | 2.98M | 2.71M | 2.01M | 2.02M | 1.14M | 0.88M | 0.32M | 3.30M | 3.75M |
|
Tax Provisions
|
| | | | | | 0.04M | 0.04M | 0.03M | 0.08M | 0.03M | 0.05M | 0.05M | 0.26M | 0.07M | 0.13M | 0.04M | 0.14M | 0.09M | 0.05M | 0.23M | 0.25M | 0.03M | -0.19M | -0.05M | 0.80M | 0.33M | 0.11M | 0.18M | -1.49M | 0.83M | 0.22M | 0.23M | -0.74M | -0.16M | 0.12M | 0.14M | 0.28M | -0.02M | -0.02M | 0.07M | 0.80M | 0.19M | -0.03M | 0.07M | 0.55M | 0.15M | 0.13M | -0.06M | -0.39M | 0.15M | 0.17M | 0.34M | 0.57M | 0.44M | 0.30M | 0.43M | 0.62M | 0.38M | 0.53M | 0.52M | 0.51M | 0.49M | 0.21M | 0.25M | -27.57M | 0.93M |
|
Profit After Tax
|
0.20M | 0.93M | 0.79M | 1.06M | 0.32M | -1.66M | 4.85M | 1.01M | 0.57M | 1.95M | 0.52M | -0.76M | -0.66M | -2.93M | -2.88M | 0.64M | 1.03M | 1.90M | -2.00M | -1.22M | -1.01M | -1.02M | -1.64M | -5.46M | -2.40M | -2.93M | -3.24M | -1.38M | -3.00M | 1.38M | -2.41M | -1.05M | -2.52M | -0.04M | -0.57M | -0.79M | -0.10M | -0.54M | 0.60M | 2.00M | 1.40M | 0.17M | 1.22M | 1.97M | 1.87M | 2.15M | 2.04M | 1.61M | 1.26M | 2.05M | 0.55M | -0.83M | -0.61M | -1.55M | -0.02M | -0.10M | -0.37M | 2.60M | 2.60M | 2.19M | 1.49M | 1.51M | 0.65M | 0.67M | 0.07M | 30.86M | 2.82M |
|
Income from Continuing Operations
|
| | 0.79M | 1.16M | -0.29M | -0.29M | 4.85M | 1.01M | 0.57M | 1.95M | 0.52M | -0.76M | -0.66M | -2.94M | -2.88M | 0.64M | 1.03M | 2.46M | -2.00M | -1.22M | -1.01M | -1.05M | -1.64M | -5.46M | -2.40M | -15.71M | -3.24M | -1.38M | -3.00M | -3.34M | -2.41M | -1.05M | -2.52M | -0.04M | -0.57M | -0.79M | -0.10M | -1.10M | 0.60M | 2.00M | 1.40M | 0.17M | 1.22M | 1.97M | 1.87M | 2.15M | 2.04M | 1.61M | 1.26M | 2.05M | 0.55M | -0.83M | -0.61M | -4.56M | -0.02M | -0.10M | -0.37M | 2.51M | 2.60M | 2.19M | 1.49M | 1.51M | 0.65M | 0.67M | 0.07M | 30.86M | 2.82M |
|
Consolidated Net Income
|
| | 0.79M | 1.16M | -0.29M | -0.29M | 4.85M | 1.01M | 0.57M | 1.95M | 0.52M | -0.76M | -0.66M | -2.94M | -2.88M | 0.64M | 1.03M | 2.46M | -2.00M | -1.22M | -1.01M | -1.05M | -1.64M | -5.46M | -2.40M | -15.71M | -3.24M | -1.38M | -3.00M | -3.34M | -2.41M | -1.05M | -2.52M | -0.04M | -0.57M | -0.79M | -0.10M | -1.10M | 0.60M | 2.00M | 1.40M | 0.17M | 1.22M | 1.97M | 1.87M | 2.15M | 2.04M | 1.61M | 1.26M | 2.05M | 0.55M | -0.83M | -0.61M | -4.56M | -0.02M | -0.10M | -0.37M | 2.51M | 2.60M | 2.19M | 1.49M | 1.51M | 0.65M | 0.67M | 0.07M | 30.86M | 2.82M |
|
Income towards Parent Company
|
| | 0.79M | 1.16M | -0.29M | -0.29M | 4.85M | 1.01M | 0.57M | 1.95M | 0.52M | -0.76M | -0.66M | -2.94M | -2.88M | 0.64M | 1.03M | 2.46M | -2.00M | -1.22M | -1.01M | -1.05M | -1.64M | -5.46M | -2.40M | -15.71M | -3.24M | -1.38M | -3.00M | -3.34M | -2.41M | -1.05M | -2.52M | -0.04M | -0.57M | -0.79M | -0.10M | -1.10M | 0.60M | 2.00M | 1.40M | 0.17M | 1.22M | 1.97M | 1.87M | 2.15M | 2.04M | 1.61M | 1.26M | 2.05M | 0.55M | -0.83M | -0.61M | -4.56M | -0.02M | -0.10M | -0.37M | 2.51M | 2.60M | 2.19M | 1.49M | 1.51M | 0.65M | 0.67M | 0.07M | 30.86M | 2.82M |
|
Net Income towards Common Stockholders
|
| | 0.79M | 1.16M | -0.29M | -0.29M | 4.85M | 1.01M | 0.57M | 1.95M | 0.52M | -0.76M | -0.66M | -2.94M | -2.88M | 0.64M | 1.03M | 2.46M | -2.00M | -1.22M | -1.01M | -1.05M | -1.64M | -5.46M | -2.40M | -15.71M | -3.24M | -1.38M | -3.00M | -3.34M | -2.41M | -1.05M | -2.52M | -0.04M | -0.57M | -0.79M | -0.10M | -1.10M | 0.60M | 2.00M | 1.40M | 0.17M | 1.22M | 1.97M | 1.87M | 2.15M | 2.04M | 1.61M | 1.26M | 2.05M | 0.55M | -0.83M | -0.61M | -4.56M | -0.02M | -0.10M | -0.37M | 2.51M | 2.60M | 2.19M | 1.49M | 1.51M | 0.65M | 0.67M | 0.07M | 30.86M | 2.82M |
|
EPS (Basic)
|
| | 0.04 | 0.05 | -0.01 | -0.01 | 0.22 | 0.05 | 0.03 | 0.08 | 0.02 | -0.03 | -0.03 | -0.12 | -0.12 | 0.03 | 0.04 | 0.08 | -0.08 | -0.05 | -0.04 | -0.04 | -0.06 | -0.20 | -0.09 | -0.11 | -0.12 | -0.05 | -0.11 | 0.05 | -0.09 | -0.04 | -0.09 | 0.00 | -0.02 | -0.03 | 0.00 | -0.02 | 0.02 | 0.07 | 0.05 | 0.01 | 0.04 | 0.06 | 0.06 | 0.07 | 0.06 | 0.05 | 0.04 | 0.07 | 0.02 | -0.03 | -0.02 | -0.05 | 0.00 | 0.00 | -0.01 | 0.08 | 0.08 | 0.07 | 0.05 | 0.05 | 0.02 | 0.02 | 0.00 | 1.10 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
| | 35.42 | 47.66 | -12.97 | | 0.22 | 0.04 | 0.02 | 0.07 | 0.02 | -0.03 | -0.03 | -0.12 | -0.12 | 0.02 | 0.04 | 0.07 | | -0.08 | -0.04 | -0.04 | | | | | | | | | | | | | -0.02 | -0.03 | | -0.02 | 0.02 | 0.07 | 0.05 | 0.01 | 0.04 | 0.06 | 0.06 | 0.07 | 0.06 | 0.05 | 0.04 | 0.06 | 0.02 | -0.03 | -0.02 | -0.05 | | | -0.01 | 0.08 | 0.08 | 0.07 | 0.05 | 0.05 | 0.02 | 0.02 | | 1.08 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
22.21M | 22.21M | 22.21M | 22.21M | 22.18M | 22.15M | 22.12M | 22.12M | 21.93M | 24.02M | 24.41M | 24.34M | 24.36M | 24.42M | 24.57M | 24.62M | 24.80M | 25.03M | 25.28M | 25.34M | 25.40M | 25.45M | 25.48M | 26.65M | 26.69M | 26.77M | 27.02M | 27.03M | 27.07M | 27.09M | 27.11M | 27.10M | 27.11M | 27.11M | 27.23M | 27.23M | 27.28M | 27.47M | 27.71M | 27.87M | 27.90M | 30.32M | 30.53M | 30.54M | 30.64M | 30.69M | 30.91M | 30.93M | 31.06M | 31.10M | 31.36M | 31.39M | 31.49M | 31.82M | 31.93M | 31.97M | 32.13M | 31.87M | 31.48M | 31.49M | 31.20M | 29.83M | 28.51M | 28.52M | 28.13M | 27.35M | 26.87M |
|
Shares Outstanding (Diluted Average)
|
60.00 | | 0.02M | 0.02M | 0.02M | | 22.39M | 0.02M | 24.39M | | 25.98M | 24.35M | 24.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.55M | | | | 32.80M | 32.14M | | | 31.47M | 29.29M | | | 28.65M | |
|
EBITDA
|
| | 1.07M | 1.40M | -0.01M | -1.24M | 4.88M | 1.66M | 0.76M | 2.26M | 0.93M | -0.44M | -0.36M | -2.17M | -2.63M | 0.81M | 0.91M | 2.15M | -1.56M | -1.11M | -0.69M | -0.70M | -1.47M | -5.67M | -2.15M | -1.99M | -2.81M | -0.52M | -2.66M | 0.11M | -1.26M | -0.30M | -1.83M | -0.33M | -0.25M | -0.40M | 0.44M | -0.78M | 0.75M | 2.13M | 1.79M | 0.85M | 1.09M | 2.00M | 1.76M | 2.55M | 2.35M | 1.90M | 1.58M | 1.51M | 0.69M | -0.63M | -0.48M | -1.72M | -0.67M | 0.21M | -0.51M | 2.36M | 1.42M | 2.42M | 0.94M | 1.19M | 0.51M | 0.65M | 0.03M | 3.25M | 2.83M |
|
Interest Expenses
|
| | | | 0.29M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | 0.80% | 4.25% | 5.34% | 3.95% | 5.67% | | | | | 16.75% | 3.56% | 5.35% | | | | | | 3.38% | 2.08% | | | | | 30.79% | | | | 94.30% | 22.09% | | | | | | 4.90% | 82.83% | 13.44% | | 3.51% | 20.48% | 6.75% | 7.59% | | | 21.62% | | | | | | | 19.83% | 12.74% | 19.37% | 25.87% | 25.41% | 42.81% | 23.75% | 79.38% | | 24.80% |