|
Revenue
|
36.38M | 42.49M | 50.89M | 52.19M | 43.58M | 47.81M | 38.54M | 31.79M | 27.16M | 29.19M | 29.93M | 30.96M | 30.75M | 29.37M | 36.10M | 35.59M | 33.21M | 31.00M | 35.85M |
|
Cost of Revenue
|
29.06M | 33.30M | 42.76M | 44.62M | 36.05M | 39.39M | 30.50M | 24.27M | 19.96M | 21.18M | 22.10M | 21.92M | 22.34M | 20.41M | 26.79M | 26.85M | 24.31M | 22.29M | 26.35M |
|
Gross Profit
|
7.32M | 9.19M | 8.13M | 7.57M | 7.52M | 8.42M | 8.04M | 7.52M | 7.20M | 8.01M | 7.83M | 9.04M | 8.41M | 8.96M | 9.31M | 8.74M | 8.90M | 8.71M | 9.50M |
|
Research & Development
|
0.13M | 0.16M | 0.20M | 0.16M | 0.31M | 0.24M | 0.24M | 0.27M | 0.35M | 0.38M | 0.42M | 0.22M | 0.32M | 0.53M | 0.45M | 0.40M | 0.32M | 0.48M | 0.28M |
|
Selling, General & Administrative
|
1.36M | 1.62M | 1.52M | 1.69M | 1.84M | 2.09M | 1.87M | 2.03M | 2.14M | 2.25M | 2.35M | 1.68M | 2.28M | 2.62M | 2.64M | 2.66M | 2.70M | 2.84M | 2.78M |
|
Other Operating Expenses
|
3.94M | 4.09M | 4.61M | 5.00M | 4.68M | 4.36M | 4.27M | 4.22M | 4.71M | 4.80M | 4.57M | 5.89M | 6.13M | 6.26M | 6.28M | 6.95M | 7.16M | 6.21M | 6.06M |
|
Operating Expenses
|
5.43M | 5.87M | 6.32M | 6.85M | 6.83M | 6.69M | 6.37M | 6.52M | 7.21M | 7.43M | 7.35M | 7.79M | 8.73M | 9.41M | 9.37M | 10.00M | 10.18M | 9.54M | 9.13M |
|
Operating Income
|
1.88M | 3.32M | 1.81M | 0.71M | 0.69M | 1.73M | 1.67M | 1.00M | -0.00M | 0.58M | 0.48M | 1.25M | -0.32M | -0.45M | -0.07M | -1.26M | -1.28M | -0.83M | 0.37M |
|
EBIT
|
1.88M | 3.32M | 1.81M | 0.71M | 0.69M | 1.73M | 1.67M | 1.00M | -0.00M | 0.58M | 0.48M | 1.25M | -0.32M | -0.45M | -0.07M | -1.26M | -1.28M | -0.83M | 0.37M |
|
Interest & Investment Income
|
0.01M | 0.00M | -68.00 | 0.03M | 31.00 | 102.00 | 306.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 554.00 | 0.00M | 584.00 | 0.00M | 441.00 | 0.00M | 661.00 |
|
Other Non Operating Income
|
1.61M | -0.10M | -0.06M | 0.07M | 0.10M | -0.07M | 0.07M | -0.06M | -0.02M | -0.01M | 0.05M | -0.20M | 0.03M | 0.43M | 951.00 | 0.60M | 0.03M | -0.47M | -0.04M |
|
Non Operating Income
|
1.61M | -0.18M | -0.18M | 0.07M | 0.10M | -0.17M | -0.09M | -0.26M | -0.27M | -0.30M | 0.05M | -0.38M | -0.19M | 0.43M | -0.36M | 0.60M | -0.27M | -0.75M | -0.44M |
|
EBT
|
3.42M | 3.67M | 2.40M | 1.15M | 0.89M | 1.56M | 1.58M | 0.75M | -0.44M | 0.28M | 0.52M | 0.86M | -0.52M | -0.32M | -0.43M | -1.01M | -1.56M | -1.58M | -0.07M |
|
Tax Provisions
|
0.46M | 0.63M | 0.27M | -0.13M | 0.17M | 0.39M | 0.31M | 0.04M | 0.14M | 0.19M | 0.23M | 0.27M | 0.07M | -0.30M | 0.52M | 0.11M | -0.74M | -0.21M | 1.88M |
|
Profit After Tax
|
2.96M | 2.51M | 1.40M | 1.04M | 0.53M | 1.17M | 1.27M | 0.71M | -0.30M | 0.09M | 0.41M | 0.54M | -0.54M | 0.16M | -0.70M | -0.47M | -0.82M | -1.36M | -1.95M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -0.07M | -0.09M | -0.13M | -0.19M | -0.15M | -0.07M | -0.19M | -0.13M | -0.30M |
|
Income from Continuing Operations
|
2.96M | 3.04M | 2.13M | 1.28M | 0.72M | 1.17M | 1.27M | 0.71M | -0.57M | 0.09M | 0.29M | 0.59M | -0.59M | -0.02M | -0.95M | -1.12M | -0.82M | -1.36M | -1.95M |
|
Consolidated Net Income
|
2.96M | 3.04M | 2.13M | 1.28M | 0.72M | 1.17M | 1.27M | 0.71M | -0.57M | 0.09M | 0.29M | 0.59M | -0.59M | -0.02M | -0.95M | -1.12M | -0.82M | -1.36M | -1.95M |
|
Income towards Parent Company
|
2.96M | 3.04M | 2.13M | 1.28M | 0.72M | 1.17M | 1.27M | 0.71M | -0.57M | 0.09M | 0.29M | 0.59M | -0.59M | -0.02M | -0.95M | -1.12M | -0.82M | -1.36M | -1.95M |
|
Net Income towards Common Stockholders
|
2.96M | 3.04M | 2.13M | 1.28M | 0.72M | 1.17M | 1.27M | 0.71M | -0.57M | 0.09M | 0.29M | 0.59M | -0.59M | -0.02M | -0.95M | -1.12M | -0.82M | -1.36M | -1.95M |
|
EPS (Basic)
|
0.42 | 0.36 | 0.20 | 0.15 | 0.06 | 0.13 | 0.13 | 0.07 | -0.03 | 0.01 | 0.04 | 0.06 | -0.04 | 0.09 | -0.29 | -0.12 | -0.09 | -0.64 | -0.86 |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.36 | 0.20 | 0.15 | 0.05 | 0.10 | 0.13 | 0.07 | -0.03 | 0.01 | 0.04 | 0.05 | -0.04 | 0.08 | -0.29 | -0.12 | -0.09 | -0.64 | -0.86 |
|
Shares Outstanding (Weighted Average)
|
7.00M | 7.00M | 7.00M | | 8.83M | 9.17M | 9.50M | | | | 9.50M | 9.53M | 9.55M | 1.91M | 1.91M | 9.57M | 9.58M | 1.92M | 1.92M |
|
Shares Outstanding (Diluted Average)
|
7.00M | 7.00M | 7.00M | | 10.94M | 11.66M | 9.51M | | | | 9.82M | 9.82M | 9.55M | 1.94M | 1.91M | 9.57M | 9.58M | 1.92M | 1.92M |
|
EBITDA
|
2.96M | 2.83M | 1.04M | 1.13M | 0.47M | 1.10M | 0.39M | 0.97M | -0.28M | 0.09M | 0.37M | 0.84M | -0.56M | -0.45M | -0.65M | -1.20M | -0.73M | -0.76M | -1.95M |
|
Interest Expenses
|
0.08M | 0.09M | 0.12M | 0.12M | 0.13M | 0.11M | 0.16M | 0.20M | 0.25M | 0.29M | 0.02M | 0.19M | 0.22M | 0.31M | 0.37M | 0.35M | 0.30M | 0.28M | 0.40M |
|
Tax Rate
|
13.33% | 17.12% | 11.12% | -10.95% | 19.23% | 24.77% | 19.55% | 5.15% | -31.01% | 68.39% | 43.63% | 31.13% | -13.74% | 92.72% | -120.40% | -10.48% | 47.56% | 13.59% | -2,745.26% |