|
Revenue
|
32.58M | 33.96M | | 33.19M | 35.52M | 36.09M | 38.06M | 40.50M | 41.56M | 39.64M | 35.81M | 34.69M | 39.25M | 34.26M | 34.26M | 35.85M | 34.78M | 35.80M | 34.39M | 36.88M | 37.04M | 36.24M | 34.41M | 33.10M | 36.88M | 33.48M | 34.14M | 36.04M | 58.04M | 56.01M | 54.14M | 59.44M | 60.86M | 57.36M | 56.61M | 60.88M | 61.44M | 60.69M | 68.73M | 65.33M | 39.51M | 55.71M | | 61.77M | 61.25M | 63.88M | 99.46M | 69.01M | 69.54M | 71.64M | 69.07M | 72.50M | 68.34M | 62.00M | 63.80M | 64.62M | 72.56M | 71.27M | 66.68M | 63.31M | 70.16M | 55.34M |
|
Cost of Revenue
|
25.68M | 27.04M | | 26.87M | 28.59M | 29.53M | 30.51M | 32.31M | 32.31M | 31.48M | 28.05M | 28.43M | 30.72M | 27.03M | 26.14M | 28.34M | 27.00M | 27.16M | 25.84M | 29.54M | 29.13M | 27.21M | 27.82M | 26.68M | 28.28M | 24.11M | 23.28M | 27.36M | 42.53M | 44.06M | 40.49M | 44.72M | 45.81M | 43.14M | 41.88M | 47.07M | 46.43M | 45.75M | 50.65M | 50.66M | 29.19M | 42.32M | | 46.26M | 47.27M | 48.66M | 79.33M | 54.44M | 53.55M | 55.06M | 57.60M | 57.00M | 53.19M | 46.56M | 46.71M | 49.17M | 54.11M | 53.09M | 51.32M | 49.13M | 53.80M | 42.97M |
|
Gross Profit
|
6.90M | 6.92M | | 6.32M | 6.93M | 6.56M | 7.55M | 8.18M | 9.25M | 8.17M | 7.76M | 6.27M | 8.53M | 7.22M | 8.13M | 7.51M | 7.78M | 8.46M | 8.56M | 7.34M | 7.91M | 9.03M | 8.10M | 6.91M | 9.20M | 9.37M | 10.86M | 8.68M | 15.51M | 11.95M | 13.84M | 14.72M | 15.05M | 14.22M | 14.73M | 13.81M | 15.01M | 14.94M | 18.08M | 14.66M | 10.32M | 13.39M | | 15.51M | 13.98M | 15.22M | 20.13M | 14.58M | 15.99M | 16.58M | 11.47M | 15.50M | 15.15M | 15.44M | 17.08M | 15.45M | 18.46M | 18.19M | 15.36M | 14.19M | 16.36M | 12.37M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.73M | 0.66M | 0.58M | 0.63M | 1.68M | 1.85M | 1.46M | 1.39M | 1.58M | 2.00M | 1.86M | 2.24M | 2.17M | 0.83M | 0.78M | 0.78M | 0.92M | 0.56M | | 1.02M | 1.09M | 0.96M | | 1.20M | 0.96M | 1.01M | 1.07M | 1.40M | 1.43M | 1.43M | 1.33M | 1.36M | 1.30M | 1.08M | 1.15M | 1.11M | 1.03M | 1.00M |
|
Selling, General & Administrative
|
-4.62M | 4.68M | | 4.60M | 4.63M | 4.43M | 4.98M | 5.02M | 5.10M | 4.83M | 4.85M | 4.68M | 5.22M | 4.77M | 5.09M | 5.22M | 4.99M | 4.89M | 5.67M | 5.96M | 7.06M | 5.58M | 5.75M | 5.35M | 5.36M | 5.44M | 6.48M | 5.88M | 11.34M | 6.53M | 8.40M | 9.16M | 9.08M | 7.47M | 8.31M | 8.40M | 8.08M | 8.39M | 10.85M | 10.02M | 6.55M | 8.54M | | 8.94M | 9.38M | 9.44M | 11.93M | 9.87M | 10.14M | 10.12M | 9.38M | 11.94M | 11.29M | 8.45M | 10.10M | 10.68M | 11.14M | 10.32M | 11.22M | 9.85M | 12.19M | 9.65M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.09M | | | | |
|
Operating Expenses
|
-4.62M | 4.68M | | 4.60M | 4.63M | 4.43M | 4.98M | 5.02M | 5.10M | 4.83M | 4.85M | 4.68M | 5.22M | 4.77M | 5.09M | 5.22M | 4.99M | 4.89M | 5.67M | 5.96M | 7.06M | 5.58M | 5.75M | 5.95M | 6.10M | 6.11M | 7.06M | 6.51M | 13.03M | 8.38M | 9.86M | 10.55M | 10.66M | 9.48M | 10.17M | 10.64M | 10.25M | 9.22M | 11.64M | 10.80M | 7.46M | 9.09M | | 9.96M | 10.46M | 10.40M | 11.93M | 11.06M | 11.10M | 11.13M | 10.45M | 13.34M | 12.72M | 9.88M | 11.43M | 12.04M | 12.44M | 11.39M | 12.36M | 10.96M | 13.22M | 10.64M |
|
Operating Income
|
2.28M | 2.24M | | 1.72M | 2.30M | 2.13M | 2.57M | 3.17M | 4.14M | 3.33M | 2.90M | 1.59M | 3.31M | 2.46M | 3.04M | 2.30M | 2.79M | 3.75M | 2.88M | 1.37M | 0.86M | 3.45M | -0.81M | 0.96M | 3.11M | 3.26M | 3.81M | 2.18M | 2.49M | 3.57M | 3.79M | 4.17M | 4.39M | 4.74M | 4.56M | 2.33M | 2.96M | 5.72M | 6.44M | 3.86M | 2.86M | 4.30M | | 5.55M | 3.51M | 4.81M | 8.21M | 3.51M | 4.89M | 5.45M | 0.32M | 2.16M | 2.43M | 5.57M | 5.65M | 3.41M | 6.01M | 6.79M | 3.00M | 3.23M | 3.14M | 1.72M |
|
EBIT
|
2.28M | 2.24M | | 1.72M | 2.30M | 2.13M | 2.57M | 3.17M | 4.14M | 3.33M | 2.90M | 1.59M | 3.31M | 2.46M | 3.04M | 2.30M | 2.79M | 3.75M | 2.88M | 1.37M | 0.86M | 3.45M | -0.81M | 0.96M | 3.11M | 3.26M | 3.81M | 2.18M | 2.49M | 3.57M | 3.79M | 4.17M | 4.39M | 4.74M | 4.56M | 2.33M | 2.96M | 5.72M | 6.44M | 3.86M | 2.86M | 4.30M | | 5.55M | 3.51M | 4.81M | 8.21M | 3.51M | 4.89M | 5.45M | 0.32M | 2.16M | 2.43M | 5.57M | 5.65M | 3.41M | 6.01M | 6.79M | 3.00M | 3.23M | 3.14M | 1.72M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 0.39M | -0.63M | 0.25M | -0.14M | -0.17M | 0.01M | -0.02M | -0.08M | 0.45M | -0.20M | 0.08M | -0.16M |
|
Non Operating Income
|
397.00 | 20.00 | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | | 0.01M | 0.02M | 0.01M | 0.14M | 0.02M | 0.01M | 0.03M | 0.15M | 0.08M | 0.04M | 0.01M | 1.23M | 0.22M | 0.23M | 0.23M | 0.26M | 0.01M | 0.59M | 0.19M | 0.21M | 0.74M | 0.30M | 0.37M | | 2.43M | 0.53M | 0.41M | 2.40M | 0.49M | 0.51M | 1.12M | 0.39M | -0.63M | 0.25M | -0.14M | -0.17M | 0.01M | -0.02M | -0.08M | 0.45M | -0.20M | 0.08M | -0.16M |
|
EBT
|
2.21M | 2.17M | | 1.66M | 2.25M | 2.08M | 2.52M | 3.09M | 4.05M | 3.24M | 2.84M | 1.51M | 3.24M | 2.39M | 2.98M | 2.24M | 2.74M | 3.70M | 2.88M | 1.33M | 0.83M | 3.41M | -0.66M | 0.95M | 3.08M | 3.26M | 3.94M | 2.23M | 2.21M | 3.26M | 3.75M | 4.09M | 4.30M | 4.66M | 4.54M | 2.06M | 3.28M | 5.49M | 5.38M | 3.78M | 2.71M | 4.18M | | 7.45M | 3.60M | 4.79M | 8.02M | 3.57M | 4.89M | 5.92M | 0.02M | 0.80M | 1.90M | 4.58M | 4.74M | 2.74M | 5.25M | 6.00M | 2.06M | 2.41M | 2.58M | 0.88M |
|
Tax Provisions
|
0.80M | 0.68M | | 0.56M | 0.77M | 0.62M | 1.05M | 1.04M | 1.42M | 1.02M | 1.12M | 0.50M | 1.07M | 0.59M | 1.05M | 0.73M | 1.05M | 1.27M | | 0.45M | 0.24M | 0.88M | -0.76M | 0.30M | 0.99M | 0.86M | 1.29M | 0.72M | 0.74M | 1.03M | 3.92M | 0.99M | 1.04M | 0.89M | 0.15M | 0.48M | 0.75M | 1.30M | 0.40M | 0.02M | | 0.97M | | 1.77M | 0.85M | 0.97M | | 0.88M | -1.19M | -1.42M | 0.15M | 0.19M | -0.50M | 1.11M | 0.73M | 0.61M | 1.18M | 1.33M | 0.52M | 0.51M | 0.55M | 0.30M |
|
Profit After Tax
|
1.41M | 1.49M | | 1.10M | 1.48M | 1.46M | 1.46M | 2.05M | 2.63M | 2.22M | 1.72M | 1.01M | 2.17M | 1.80M | 1.92M | 1.50M | 1.69M | 2.43M | 2.03M | 0.87M | 0.58M | 2.53M | 1.74M | 0.65M | 2.09M | 2.40M | 2.65M | 1.52M | 1.47M | 2.23M | -0.17M | 3.10M | 3.26M | 3.77M | 4.38M | 1.57M | 2.53M | 4.19M | 4.97M | 2.90M | 2.08M | 3.16M | | 5.84M | 2.76M | 3.82M | 8.30M | 3.03M | 4.04M | 4.86M | 0.38M | 0.61M | 1.40M | 3.46M | 4.01M | 2.14M | 4.07M | -15.30M | 1.54M | 1.94M | 3.44M | 0.58M |
|
Income from Continuing Operations
|
1.41M | 1.49M | | 1.10M | 1.48M | 1.46M | 1.46M | 2.05M | 2.63M | 2.22M | 1.72M | 1.01M | 2.17M | 1.80M | 1.92M | 1.50M | 1.69M | 2.43M | 2.88M | 0.87M | 0.58M | 2.53M | 0.10M | 0.65M | 2.09M | 2.40M | 2.65M | 1.52M | 1.47M | 2.23M | -0.17M | 3.10M | 3.26M | 3.77M | 4.38M | 1.57M | 2.53M | 4.19M | 4.97M | 3.76M | 2.71M | 3.21M | | 5.68M | 2.76M | 3.82M | 8.02M | 2.69M | 6.09M | 7.34M | -0.12M | 0.61M | 2.40M | 3.46M | 4.01M | 2.14M | 4.07M | 4.67M | 1.54M | 1.91M | 2.03M | 0.58M |
|
Consolidated Net Income
|
1.41M | 1.49M | | 1.10M | 1.48M | 1.46M | 1.46M | 2.05M | 2.63M | 2.22M | 1.72M | 1.01M | 2.17M | 1.80M | 1.92M | 1.50M | 1.69M | 2.43M | 2.88M | 0.87M | 0.58M | 2.53M | 0.10M | 0.65M | 2.09M | 2.40M | 2.65M | 1.52M | 1.47M | 2.23M | -0.17M | 3.10M | 3.26M | 3.77M | 4.38M | 1.57M | 2.53M | 4.19M | 4.97M | 3.76M | 0.25M | 3.21M | | 0.16M | -7.23M | 3.82M | 8.02M | 0.34M | 0.34M | 0.36M | 0.21M | 0.61M | 2.40M | -0.40M | -0.49M | -0.19M | -0.56M | -19.97M | -4.39M | 0.04M | 1.41M | 0.58M |
|
Income towards Parent Company
|
1.41M | 1.49M | | 1.10M | 1.48M | 1.46M | 1.46M | 2.05M | 2.63M | 2.22M | 1.72M | 1.01M | 2.17M | 1.80M | 1.92M | 1.50M | 1.69M | 2.43M | 2.88M | 0.87M | 0.58M | 2.53M | 0.10M | 0.65M | 2.09M | 2.40M | 2.65M | 1.52M | 1.47M | 2.23M | -0.17M | 3.10M | 3.26M | 3.77M | 4.38M | 1.57M | 2.53M | 4.19M | 4.97M | 3.76M | 0.25M | 3.21M | | 0.16M | -7.23M | 3.82M | 8.02M | 0.34M | 0.34M | 0.36M | 0.21M | 0.61M | 2.40M | -0.40M | -0.49M | -0.19M | -0.56M | -19.97M | -4.39M | 0.04M | 1.41M | 0.58M |
|
Net Income towards Common Stockholders
|
1.41M | 1.49M | | 1.10M | 1.48M | 1.46M | 1.46M | 2.05M | 2.63M | 2.22M | 1.72M | 1.01M | 2.17M | 1.80M | 1.92M | 1.50M | 1.69M | 2.43M | 2.88M | 0.87M | 0.58M | 2.53M | 0.10M | 0.65M | 2.09M | 2.40M | 2.65M | 1.52M | 1.47M | 2.23M | -0.17M | 3.10M | 3.26M | 3.77M | 4.38M | 1.57M | 2.53M | 4.19M | 4.97M | 3.76M | 0.25M | 3.21M | | 0.16M | -7.23M | 3.82M | 8.02M | 0.34M | 0.34M | 0.36M | 0.21M | 0.61M | 2.40M | -0.40M | -0.49M | -0.19M | -0.56M | -19.97M | -4.39M | 0.04M | 1.41M | 0.58M |
|
EPS (Basic)
|
0.23 | 0.24 | | 0.18 | 0.24 | 0.24 | 0.24 | 0.33 | 0.42 | 0.36 | 0.28 | 0.16 | 0.35 | 0.29 | 0.31 | 0.24 | 0.27 | 0.39 | 0.33 | 0.14 | 0.09 | 0.41 | 0.28 | 0.10 | 0.33 | 0.38 | 0.42 | 0.24 | 0.23 | 0.36 | -0.03 | 0.49 | 0.52 | 0.60 | 0.70 | 0.25 | 0.41 | 0.67 | 0.80 | 0.46 | 0.33 | 0.51 | | 0.90 | 0.44 | 0.61 | 1.32 | 0.49 | 0.65 | 0.78 | 0.06 | 0.10 | 0.22 | 0.55 | 0.64 | 0.34 | 0.65 | -2.47 | 0.25 | 0.32 | 0.56 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
0.23 | 0.24 | | 0.18 | 0.24 | 0.24 | 0.24 | 0.33 | 0.42 | 0.36 | 0.28 | 0.16 | 0.35 | 0.29 | 0.31 | 0.24 | 0.27 | 0.39 | 0.33 | 0.14 | 0.09 | 0.41 | 0.28 | 0.10 | 0.33 | 0.38 | 0.42 | 0.24 | 0.23 | 0.35 | -0.03 | 0.49 | 0.52 | 0.60 | 0.70 | 0.25 | 0.40 | 0.67 | 0.79 | 0.46 | 0.33 | 0.51 | | 0.90 | 0.44 | 0.61 | 1.32 | 0.48 | 0.65 | 0.78 | 0.06 | 0.10 | 0.22 | 0.55 | 0.64 | 0.34 | 0.65 | -2.46 | 0.26 | 0.32 | 0.56 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
6.12M | 6.13M | 6.16M | 6.16M | 6.17M | 6.21M | 6.21M | 6.21M | 6.21M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.24M | 6.24M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.26M | 6.26M | 6.26M | 6.26M | 6.26M | 6.26M | 6.27M | 6.26M | 6.23M | 6.23M | 6.24M | 6.24M | 6.23M | 6.23M | 6.24M | 6.24M | 6.25M | 6.25M | 6.28M | 6.28M | 6.25M | 6.24M | 6.22M | 6.22M | 6.22M | 6.23M | | 6.21M | 6.21M | 6.23M | 6.23M | 6.18M | 6.14M | 6.15M | 6.10M |
|
EBITDA
|
2.28M | 2.24M | | 1.72M | 2.30M | 2.13M | 2.57M | 3.17M | 4.14M | 3.33M | 2.90M | 1.59M | 3.31M | 2.46M | 3.04M | 2.30M | 2.79M | 3.75M | 2.88M | 1.37M | 0.86M | 3.45M | -0.81M | 0.96M | 3.11M | 3.26M | 3.81M | 2.18M | 2.49M | 3.57M | 3.79M | 4.17M | 4.39M | 4.74M | 4.56M | 2.33M | 2.96M | 5.72M | 6.44M | 3.86M | 2.86M | 4.30M | | 5.55M | 3.51M | 4.81M | 8.21M | 3.51M | 4.89M | 5.45M | 0.32M | 2.16M | 2.43M | 5.57M | 5.65M | 3.41M | 6.01M | 6.79M | 3.00M | 3.23M | 3.14M | 1.72M |
|
Interest Expenses
|
-0.07M | 0.06M | | 0.07M | 0.05M | 0.05M | 0.06M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | | 0.05M | 0.05M | 0.05M | -0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.31M | 0.33M | 0.32M | 0.30M | 0.31M | 0.31M | 0.28M | 0.29M | 0.26M | 0.42M | 0.88M | 0.83M | 0.45M | 0.49M | | 0.53M | 0.43M | 0.43M | 0.19M | 0.43M | 0.50M | 0.65M | 0.69M | 0.73M | 0.78M | 0.85M | 0.75M | 0.68M | 0.75M | 0.71M | 0.67M | 0.62M | 0.64M | 0.69M |
|
Tax Rate
|
36.09% | 31.45% | | 33.79% | 34.07% | 29.86% | 41.86% | 33.72% | 35.01% | 31.46% | 39.37% | 33.33% | 32.95% | 24.63% | 35.38% | 32.78% | 38.19% | 34.31% | | 34.07% | 29.42% | 25.89% | | 31.49% | 32.18% | 26.46% | 32.68% | 32.11% | 33.67% | 31.58% | | 24.28% | 24.26% | 19.15% | 3.41% | 23.58% | 22.98% | 23.60% | 7.53% | 0.56% | | 23.22% | | 23.74% | 23.54% | 20.28% | | 24.70% | | | | 24.29% | | 24.33% | 15.38% | 22.18% | 22.43% | 22.22% | 25.36% | 21.01% | 21.17% | 33.96% |