|
Revenue
|
8.69M | 8.02M | 8.65M | 7.78M | 9.61M | 9.33M | 9.52M | 10.99M | 9.51M | 9.61M | 11.64M | 18.38M | 16.83M | 17.61M | 17.04M | 17.02M | 17.98M | 17.09M | 17.10M | 16.88M | 17.61M | 18.37M | 18.62M | -21.61M | 18.73M | 18.40M | 20.01M | 20.89M | 19.33M | 20.17M | 20.98M | 21.04M | 20.70M | 21.23M | 22.78M | 22.48M | 21.75M | 21.45M | 21.69M | 0.02M | 0.02M | 0.02M | 24.70M | 23.73M | 24.48M | 24.57M | 24.81M | 23.19M | 24.26M | 25.42M | 25.78M | 25.84M | 25.39M | 25.72M | 25.94M | 24.96M | 24.95M | 27.16M | 27.28M | 26.04M |
|
Cost of Revenue
|
2.51M | 1.37M | 1.39M | 0.50M | 1.48M | 1.17M | 0.96M | 1.78M | 1.06M | 0.90M | 0.82M | 1.08M | 1.85M | 2.03M | 1.95M | 1.85M | 1.90M | 1.90M | 2.04M | 2.09M | 2.23M | 2.24M | 2.55M | 2.40M | 2.41M | 2.32M | 1.74M | 2.51M | 2.48M | 2.57M | 2.57M | 2.64M | 2.58M | 2.70M | 2.74M | 2.77M | 2.86M | 2.96M | 2.84M | 2.52M | 2.65M | 2.83M | 2.92M | 3.16M | 3.32M | 3.31M | 3.52M | 3.80M | 4.02M | 4.06M | 4.30M | 4.43M | 4.60M | 4.44M | 4.73M | 4.65M | 4.62M | 4.90M | 4.96M | 4.93M |
|
Gross Profit
|
6.18M | 6.65M | 7.26M | 7.27M | 8.13M | 8.16M | 8.55M | 9.21M | 8.46M | 8.71M | 10.82M | 17.30M | 14.98M | 15.58M | 15.09M | 15.18M | 16.09M | 15.19M | 15.05M | 14.78M | 15.38M | 16.13M | 16.07M | -24.02M | 16.32M | 16.08M | 18.26M | 18.38M | 16.86M | 17.60M | 18.41M | 18.40M | 18.13M | 18.52M | 20.04M | 19.71M | 18.88M | 18.49M | 18.85M | -2.50M | -2.63M | -2.80M | 21.78M | 20.57M | 21.16M | 21.27M | 21.29M | 19.39M | 20.23M | 21.37M | 21.47M | 21.41M | 20.78M | 21.28M | 21.21M | 20.31M | 20.33M | 22.26M | 22.32M | 21.11M |
|
Research & Development
|
0.45M | 0.15M | 0.45M | 0.38M | 0.33M | 0.29M | 0.32M | 0.30M | 0.33M | 0.32M | 0.38M | 0.41M | 0.40M | 0.37M | 0.36M | 0.63M | 0.40M | 0.36M | 0.36M | 0.70M | 0.44M | 0.41M | 0.40M | 0.39M | 0.41M | 0.36M | 0.33M | 0.38M | 0.35M | 0.41M | 0.50M | 0.50M | 0.44M | 0.55M | 0.38M | 0.44M | 0.47M | 0.58M | 0.54M | 0.40M | 0.42M | 0.42M | 0.39M | 0.39M | 0.37M | 0.35M | 0.39M | 0.35M | 0.34M | 0.43M | 0.44M | 0.47M | 0.42M | 0.41M | 0.44M | 0.31M | 0.38M | 0.44M | 0.45M | 0.44M |
|
Selling, General & Administrative
|
2.38M | 1.75M | 2.06M | 2.27M | 2.04M | 2.00M | 2.22M | 2.49M | 2.21M | 2.35M | 3.77M | 4.16M | 3.74M | 4.35M | 3.94M | 6.56M | 3.58M | 3.82M | 3.71M | 6.34M | 4.19M | 3.87M | 4.06M | 6.38M | 4.07M | 4.07M | 4.48M | 6.79M | 4.08M | 3.29M | 5.53M | 5.23M | 4.26M | 3.61M | 4.60M | 6.79M | 4.29M | 4.16M | 7.22M | 6.16M | 4.54M | 6.11M | 7.92M | 5.09M | 4.77M | 6.07M | 7.58M | 6.33M | 6.60M | 7.14M | 9.32M | 4.87M | 5.59M | 7.59M | 8.82M | 5.13M | 6.93M | 7.99M | 9.68M | 6.81M |
|
Other Operating Expenses
|
5.41M | 4.68M | 4.76M | 4.59M | 5.47M | 5.15M | 5.37M | 6.25M | 5.09M | 5.22M | -0.79M | 11.50M | 8.65M | 9.59M | 10.43M | 7.20M | 10.57M | 9.31M | 10.36M | 6.64M | 9.37M | 9.86M | 10.06M | 9.58M | 9.50M | 9.36M | 9.19M | 9.99M | 10.12M | 10.66M | 10.54M | 10.63M | 10.47M | 11.09M | 11.19M | 11.24M | 11.49M | 11.68M | 11.31M | -6.55M | -4.95M | -6.51M | 12.54M | 12.51M | 12.86M | 12.51M | 12.70M | 12.60M | 13.08M | 13.68M | 13.54M | 13.93M | 14.50M | 13.96M | 15.35M | 14.92M | 15.21M | 15.07M | 16.25M | 15.60M |
|
Operating Expenses
|
8.25M | 6.58M | 7.28M | 7.24M | 7.85M | 7.43M | 7.91M | 9.04M | 7.63M | 7.89M | 10.01M | 16.07M | 12.78M | 14.31M | 14.72M | 14.39M | 14.55M | 13.49M | 14.43M | 13.68M | 14.00M | 14.14M | 14.52M | 16.35M | 13.98M | 13.79M | 14.01M | 17.16M | 14.55M | 14.36M | 16.58M | 16.35M | 15.17M | 15.24M | 16.17M | 18.48M | 16.26M | 16.43M | 19.07M | 0.02M | 0.02M | 0.02M | 20.85M | 17.99M | 18.00M | 18.93M | 20.67M | 19.28M | 20.02M | 21.25M | 23.30M | 19.27M | 20.50M | 21.97M | 24.61M | 20.35M | 22.52M | 23.50M | 26.38M | 22.85M |
|
Operating Income
|
0.43M | 1.44M | 1.38M | 0.54M | 1.76M | 1.89M | 1.60M | 1.95M | 1.88M | 1.72M | 1.63M | 2.31M | 4.05M | 3.29M | 2.32M | 2.63M | 3.44M | 3.60M | 2.67M | 3.20M | 3.62M | 4.22M | 4.10M | 2.42M | 4.75M | 4.61M | 6.00M | 3.73M | 4.79M | 5.81M | 4.40M | 4.69M | 5.54M | 5.98M | 6.61M | 4.01M | 5.49M | 5.02M | 2.62M | 4.15M | 4.98M | 4.12M | 3.84M | 5.74M | 6.48M | 5.64M | 4.14M | 3.91M | 4.23M | 4.17M | 2.48M | 6.57M | 4.88M | 3.75M | 1.33M | 4.61M | 2.44M | 3.66M | 0.89M | 3.19M |
|
EBIT
|
0.43M | 1.44M | 1.38M | 0.54M | 1.76M | 1.89M | 1.60M | 1.95M | 1.88M | 1.72M | 1.63M | 2.31M | 4.05M | 3.29M | 2.32M | 2.63M | 3.44M | 3.60M | 2.67M | 3.20M | 3.62M | 4.22M | 4.10M | 2.42M | 4.75M | 4.61M | 6.00M | 3.73M | 4.79M | 5.81M | 4.40M | 4.69M | 5.54M | 5.98M | 6.61M | 4.01M | 5.49M | 5.02M | 2.62M | 4.15M | 4.98M | 4.12M | 3.84M | 5.74M | 6.48M | 5.64M | 4.14M | 3.91M | 4.23M | 4.17M | 2.48M | 6.57M | 4.88M | 3.75M | 1.33M | 4.61M | 2.44M | 3.66M | 0.89M | 3.19M |
|
Interest & Investment Income
|
0.04M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.05M | 0.07M | 0.06M | 0.06M | 0.06M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.07M | 0.08M | 0.11M | 0.12M | 0.10M | 0.15M | 0.15M | 0.14M | 0.13M | 0.11M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.15M | 0.26M | 0.36M | 0.45M | 0.51M | 0.53M | 0.54M | 0.55M | 0.64M | 0.52M | 0.46M | 0.49M | 0.47M |
|
Other Non Operating Income
|
| | | | 0.06M | -0.00M | | -0.01M | -0.01M | -0.00M | | 0.74M | -0.15M | | 0.04M | -0.50M | | | | 0.40M | | | | | | | | | -0.00M | -0.01M | -0.01M | 0.01M | | | | | | | | -0.14M | | 0.14M | | 0.81M | 0.05M | | 0.00M | 0.01M | -0.21M | -0.01M | 280.00 | | 0.00M | 0.04M | 0.03M | -0.00M | 0.00M | -0.00M | 0.04M | 0.00M |
|
Non Operating Income
|
| | | | 0.06M | -0.00M | | -0.07M | -0.01M | -0.00M | | 0.74M | -0.15M | | 0.04M | -0.50M | | | -0.00M | 0.40M | | 0.00M | | 0.19M | -0.00M | | 0.00M | -156.00 | -0.00M | -0.01M | -0.01M | 0.01M | | | | | | | | -0.14M | | 0.14M | | 0.81M | 0.05M | | 0.00M | 0.01M | -0.21M | -0.01M | 280.00 | | 0.00M | 0.04M | 0.03M | -0.00M | 0.00M | -0.00M | 0.04M | 0.00M |
|
EBT
|
0.38M | 1.36M | 1.31M | 0.45M | 1.77M | 1.83M | 1.55M | 1.86M | 1.85M | 1.68M | 1.61M | 2.85M | 3.72M | 3.12M | 2.21M | 2.00M | 3.30M | 3.48M | 2.55M | 3.49M | 3.52M | 4.14M | 4.03M | 2.82M | 4.70M | 4.58M | 5.98M | 4.05M | 4.79M | 5.82M | 4.42M | 4.76M | 5.62M | 6.08M | 6.68M | 4.14M | 5.61M | 5.14M | 2.72M | 4.10M | 5.04M | 4.31M | 4.21M | 6.60M | 6.57M | 5.73M | 3.88M | 4.06M | 4.28M | 4.50M | 2.92M | 7.03M | 5.99M | 4.33M | 1.92M | 5.25M | 2.97M | 4.13M | 1.43M | 3.68M |
|
Tax Provisions
|
| | | | | | | 0.12M | 0.07M | 0.06M | 0.03M | 2.13M | 0.10M | 0.07M | 0.07M | -2.58M | 0.04M | 0.03M | 0.03M | 2.51M | 0.05M | -0.04M | -0.14M | 4.52M | -0.20M | 0.35M | 1.14M | 3.07M | -0.18M | -0.57M | -0.16M | | -1.13M | -1.21M | 1.48M | -1.82M | 1.11M | 0.93M | 0.81M | 0.85M | 1.11M | 0.01M | 2.02M | 1.42M | 1.43M | 2.46M | 0.22M | 1.41M | 1.46M | 0.02M | 0.74M | 1.67M | 1.37M | 1.85M | 0.28M | 1.25M | 0.76M | 1.01M | 0.09M | 1.01M |
|
Profit After Tax
|
0.39M | 1.36M | 1.25M | 0.79M | 1.77M | 1.89M | 1.60M | 1.95M | 1.88M | 1.72M | 1.63M | 5.03M | 3.62M | 3.05M | 2.15M | 4.58M | 3.26M | 3.46M | 2.52M | 6.20M | 3.62M | 4.22M | 4.10M | 6.86M | 4.75M | 4.93M | 7.12M | 7.12M | 4.60M | 5.24M | 4.26M | 10.45M | 5.54M | 5.98M | 6.61M | 2.39M | 5.49M | 5.02M | 2.62M | 0.00M | 0.00M | 0.00M | 3.84M | 5.74M | 6.48M | 5.64M | 4.14M | 3.91M | 4.23M | 4.49M | 2.48M | 6.57M | 4.88M | 3.75M | -4.63M | 4.00M | 2.44M | 3.66M | -2.37M | 2.67M |
|
Income from Non-Controlling Interests
|
| | 0.07M | 0.08M | -0.26M | 0.28M | 0.26M | 0.30M | -0.33M | -0.27M | -0.51M | -0.47M | -1.18M | -0.91M | -0.41M | -0.50M | -0.72M | 0.80M | -0.50M | -0.50M | -0.60M | -0.61M | -0.88M | -0.98M | -0.93M | -0.69M | -1.22M | -1.21M | -0.88M | -1.05M | 0.78M | -6.94M | -1.17M | -1.31M | -1.34M | -1.37M | -1.21M | -1.10M | -0.65M | 0.74M | -0.82M | 0.43M | 1.48M | 1.29M | | 0.97M | 1.12M | 0.60M | 0.58M | 0.62M | 0.94M | 1.25M | 0.86M | 0.61M | 0.80M | 0.86M | 0.24M | 0.62M | 0.62M | 0.41M |
|
Income from Continuing Operations
|
0.38M | 1.36M | 1.31M | 0.45M | 1.77M | 1.83M | 1.55M | 1.74M | 1.78M | 1.62M | 1.58M | 0.72M | 3.62M | 3.05M | 2.15M | 4.58M | 3.26M | 3.46M | 2.52M | 0.98M | 3.46M | 4.18M | 4.17M | -1.70M | 4.90M | 4.23M | 4.84M | 0.98M | 4.97M | 6.39M | 4.58M | 4.76M | 6.75M | 7.29M | 5.20M | 5.96M | 4.51M | 4.21M | 1.91M | 3.25M | 3.93M | 4.30M | 2.20M | 5.18M | 5.14M | 3.26M | 3.65M | 2.65M | 2.81M | 4.49M | 2.18M | 5.36M | 4.62M | 2.48M | 1.63M | 4.00M | 2.21M | 3.12M | 1.34M | 2.67M |
|
Consolidated Net Income
|
0.38M | 1.36M | 1.31M | 0.45M | 1.77M | 1.83M | 1.55M | 1.74M | 1.78M | 1.62M | 1.58M | 0.72M | 3.62M | 3.05M | 2.15M | 4.58M | 3.26M | 3.46M | 2.52M | 0.98M | 3.46M | 4.18M | 4.17M | -1.70M | 4.90M | 4.23M | 4.84M | 0.98M | 4.97M | 6.39M | 4.58M | 4.76M | 6.75M | 7.29M | 5.20M | 5.96M | 4.51M | 4.21M | 1.91M | 3.25M | 3.93M | 4.30M | 2.20M | 5.18M | 5.14M | 3.26M | 3.65M | 2.65M | 2.81M | 4.49M | 2.18M | 5.36M | 4.62M | 2.48M | 1.63M | 4.00M | 2.21M | 3.12M | 1.34M | 2.67M |
|
Income towards Parent Company
|
0.38M | 1.36M | 1.31M | 0.45M | 1.77M | 1.83M | 1.55M | 1.74M | 1.78M | 1.62M | 1.58M | 0.72M | 3.62M | 3.05M | 2.15M | 4.58M | 3.26M | 3.46M | 2.52M | 0.98M | 2.95M | 3.58M | 3.10M | 6.46M | 4.90M | 4.23M | 4.84M | 0.98M | 4.97M | 6.39M | 4.58M | 4.76M | 6.75M | 7.29M | 5.20M | 5.96M | 4.51M | 4.21M | 1.91M | 3.25M | 3.93M | 4.30M | 2.20M | 5.18M | 0.06M | 3.26M | 3.65M | 2.65M | 0.03M | 4.49M | 2.18M | 5.36M | 4.62M | 2.48M | 1.63M | 4.00M | 2.21M | 3.12M | 1.34M | 2.67M |
|
Net Income towards Common Stockholders
|
0.36M | 1.26M | 1.10M | 0.45M | 1.41M | 1.43M | 1.21M | 1.74M | 1.35M | 1.26M | 1.00M | 0.72M | 2.28M | 2.00M | 1.62M | 4.58M | 3.26M | 3.46M | 2.52M | 0.98M | 2.95M | 3.58M | 3.10M | 6.46M | 4.90M | 4.23M | 4.84M | 0.98M | 4.97M | 6.39M | 4.58M | 4.76M | 6.75M | 7.29M | 5.20M | 5.96M | 4.51M | 4.21M | 1.91M | 3.25M | 3.93M | 4.30M | 2.20M | 5.18M | 3.65M | 2.15M | 2.86M | 2.05M | 2.23M | 3.86M | 1.24M | 4.11M | 3.76M | 1.87M | 0.83M | 3.13M | 1.96M | 2.51M | 0.73M | 2.26M |
|
EPS (Basic)
|
0.07 | 0.25 | 0.21 | 0.07 | 0.25 | 0.25 | 0.21 | 0.29 | 0.23 | 0.21 | 0.17 | 0.85 | 0.38 | 0.33 | 0.27 | 0.64 | 0.39 | 0.41 | 0.31 | 0.89 | 0.47 | 0.58 | 0.50 | 0.99 | 0.58 | 0.69 | 0.96 | 0.89 | 0.55 | 0.62 | 0.52 | 1.47 | 0.52 | 0.56 | 0.61 | 0.20 | 0.51 | 0.48 | 0.20 | 0.37 | 0.45 | 0.55 | 0.10 | 0.56 | 0.58 | 0.33 | 0.32 | 0.29 | 0.32 | 0.56 | 0.17 | 0.60 | 0.55 | 0.28 | 0.14 | 0.47 | 0.29 | 0.38 | 0.12 | 0.34 |
|
EPS (Weighted Average and Diluted)
|
0.07 | 0.24 | 0.20 | 0.04 | 0.24 | 0.24 | 0.20 | 0.22 | 0.22 | 0.21 | 0.17 | 2.09 | 0.37 | 0.33 | 0.26 | 0.62 | 0.39 | 0.40 | 0.31 | 0.86 | 0.45 | 0.54 | 0.47 | 0.97 | 0.54 | 0.63 | 0.88 | 0.87 | 0.54 | 0.61 | 0.51 | 1.44 | 0.48 | 0.51 | 0.56 | 0.19 | 0.47 | 0.44 | 0.18 | 0.36 | 0.44 | 0.54 | 0.10 | 0.55 | 0.57 | 0.32 | 0.32 | 0.29 | 0.32 | 0.55 | 0.16 | 0.59 | 0.54 | 0.27 | 0.13 | 0.46 | 0.29 | 0.37 | 0.11 | 0.34 |
|
Shares Outstanding (Weighted Average)
|
5.67M | 5.83M | 5.96M | 6.21M | 6.37M | 6.42M | 6.53M | 6.56M | 6.60M | 6.63M | 6.63M | 6.67M | 6.67M | 6.39M | 6.41M | 6.41M | 6.43M | 6.43M | 6.43M | 6.43M | 6.43M | 6.43M | 6.43M | 6.43M | 6.54M | 6.54M | 6.54M | 6.58M | 6.67M | 6.67M | 6.67M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.94M | 6.92M | 6.92M | 6.92M | 6.92M | 6.83M | 6.71M | 6.71M | 6.71M | 6.65M | 6.59M | 6.59M | 6.59M |
|
Shares Outstanding (Diluted Average)
|
5.14M | 5.28M | 5.47M | 5.39M | 5.80M | 5.86M | 5.96M | 5.91M | 0.01M | 6.05M | 6.07M | 6.06M | 6.11M | 6.13M | 6.15M | 6.14M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 6.23M | 6.29M | 6.29M | 6.29M | 6.42M | 6.42M | 6.42M | 6.42M | 6.47M | 6.49M | 6.49M | 6.48M | 6.56M | 6.58M | | 6.58M | 6.59M | 6.68M | 6.63M | 6.68M | 6.68M | 6.68M | 6.68M | 6.67M | 6.66M | 6.62M | 6.67M | 6.56M | 6.58M | 6.54M | 6.48M | 6.43M | 6.44M | 6.37M | 6.34M | 6.30M |
|
EBITDA
|
0.43M | 1.44M | 1.38M | 0.54M | 1.76M | 1.89M | 1.60M | 1.95M | 1.88M | 1.72M | 1.63M | 2.31M | 4.05M | 3.29M | 2.32M | 2.63M | 3.44M | 3.60M | 2.67M | 3.20M | 3.62M | 4.22M | 4.10M | 2.42M | 4.75M | 4.61M | 6.00M | 3.73M | 4.79M | 5.81M | 4.40M | 4.69M | 5.54M | 5.98M | 6.61M | 4.01M | 5.49M | 5.02M | 2.62M | 4.15M | 4.98M | 4.12M | 3.84M | 5.74M | 6.48M | 5.64M | 4.14M | 3.91M | 4.23M | 4.17M | 2.48M | 6.57M | 4.88M | 3.75M | 1.33M | 4.61M | 2.44M | 3.66M | 0.89M | 3.19M |
|
Interest Expenses
|
0.09M | 0.14M | 0.13M | 0.16M | 0.11M | 0.12M | 0.10M | 0.15M | 0.08M | 0.10M | 0.08M | -0.76M | 0.24M | 0.24M | 0.20M | -1.57M | 0.20M | 0.17M | -0.17M | -0.16M | -0.15M | -0.14M | -0.13M | 0.15M | -0.10M | -0.08M | -0.07M | 0.27M | -0.04M | -0.05M | -0.05M | -0.02M | -0.03M | -0.03M | 0.03M | -0.18M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.19M | 0.02M | 0.02M | -0.03M | 0.34M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Tax Rate
|
| | | | | | | 6.47% | 3.89% | 3.28% | 1.56% | 74.66% | 2.69% | 2.25% | 2.94% | | 1.21% | 0.83% | 1.18% | 72.04% | 1.42% | | | | | 7.71% | 19.06% | 75.74% | | | | | | | 22.20% | | 19.72% | 18.13% | 29.74% | 20.71% | 22.08% | 0.28% | 47.88% | 21.46% | 21.78% | 43.04% | 5.76% | 34.71% | 34.22% | 0.38% | 25.42% | 23.76% | 22.82% | 42.67% | 14.85% | 23.80% | 25.68% | 24.36% | 6.20% | 27.49% |