|
Revenue
|
16.69M | 26.51M | 14.79M | 17.09M | 24.59M | 16.78M | 16.36M | 20.31M | 26.31M | 36.98M | 43.01M | 47.00M | 54.03M | 46.66M | 24.01M | 40.76M |
|
Cost of Revenue
|
7.52M | 10.58M | 7.31M | 8.84M | 10.83M | 8.26M | 8.69M | 10.04M | 13.57M | 18.52M | 20.37M | 23.58M | 26.76M | 24.90M | 13.82M | 23.80M |
|
Gross Profit
|
9.17M | 15.93M | 7.48M | 8.25M | 13.76M | 8.53M | 7.67M | 10.28M | 12.74M | 18.46M | 22.64M | 23.43M | 27.28M | 21.76M | 10.19M | 16.96M |
|
Research & Development
|
2.06M | 2.48M | 1.66M | 1.84M | 2.48M | 2.03M | 2.39M | 2.50M | 3.52M | 4.53M | 4.55M | 4.92M | 7.01M | 8.13M | 9.64M | 8.11M |
|
Selling, General & Administrative
|
4.66M | 8.46M | 4.54M | 5.44M | 7.96M | 5.28M | 6.88M | 8.59M | 10.69M | 10.79M | 12.04M | 17.42M | 22.64M | 24.62M | 27.26M | 25.66M |
|
Other Operating Expenses
|
| | | | | | | | | | | | 13.16M | | | |
|
Operating Expenses
|
6.72M | 10.95M | 6.20M | 7.28M | 10.44M | 7.31M | 9.26M | 11.09M | 14.22M | 15.32M | 16.60M | 22.34M | 42.81M | 32.75M | 36.91M | 33.77M |
|
Operating Income
|
2.45M | 4.98M | 1.28M | 0.97M | 3.32M | 1.22M | -1.59M | -0.81M | -1.48M | 3.14M | 6.04M | 1.08M | -15.53M | -10.99M | -26.72M | -16.81M |
|
EBIT
|
2.45M | 4.98M | 1.28M | 0.97M | 3.32M | 1.22M | -1.59M | -0.81M | -1.48M | 3.14M | 6.04M | 1.08M | -15.53M | -10.99M | -26.72M | -16.81M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 0.14M | 0.24M | 0.28M |
|
Other Non Operating Income
|
0.75M | 0.05M | 0.03M | 0.30M | 0.02M | 0.12M | 0.13M | 0.13M | 0.11M | 0.22M | 0.13M | 0.05M | 0.06M | -0.01M | -5.42M | -1.18M |
|
Non Operating Income
|
0.75M | 0.05M | 0.03M | 0.30M | 0.02M | 0.12M | 0.13M | 0.13M | 0.11M | 0.22M | 0.13M | -0.12M | 0.06M | 0.03M | -5.42M | -1.18M |
|
EBT
|
3.20M | 5.03M | 1.31M | 1.26M | 3.34M | 1.34M | -1.47M | -0.68M | -1.37M | 3.36M | 6.17M | 1.14M | -15.47M | -11.00M | -32.13M | -17.99M |
|
Tax Provisions
|
0.17M | 0.08M | -0.15M | 0.00M | 0.02M | -8.35M | -0.19M | 0.20M | 2.38M | 0.57M | -5.71M | 0.43M | 0.74M | 7.40M | -0.41M | 0.12M |
|
Profit After Tax
|
3.03M | 4.95M | 1.46M | 1.26M | 3.33M | 9.69M | -1.28M | -0.88M | -3.75M | 2.79M | 11.87M | 0.70M | -16.21M | -18.40M | -31.73M | -18.11M |
|
Income from Continuing Operations
|
3.03M | 4.95M | 1.46M | 1.26M | 3.33M | 9.69M | -1.28M | -0.88M | -3.75M | 2.79M | 11.87M | 0.70M | -16.21M | -18.40M | -31.73M | -18.11M |
|
Consolidated Net Income
|
-0.05M | 0.07M | 1.46M | 1.26M | 3.33M | 9.69M | -1.28M | -0.88M | -3.75M | 2.79M | 11.87M | 0.70M | -16.21M | -18.40M | -31.73M | -18.11M |
|
Income towards Parent Company
|
-0.05M | 0.07M | 1.46M | 1.26M | 3.33M | 9.69M | -1.28M | -0.88M | -3.75M | 2.79M | 11.87M | 0.70M | -16.21M | -18.40M | -31.73M | -18.11M |
|
Net Income towards Common Stockholders
|
-0.05M | 0.07M | 1.46M | 1.26M | 3.33M | 9.69M | -1.28M | -0.88M | -3.75M | 2.79M | 11.87M | 0.70M | -16.21M | -18.40M | -31.73M | -18.11M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
30.61M | 32.36M | 32.37M | 32.50M | 33.00M | 33.12M | 31.80M | 31.93M | 32.94M | 32.59M | 33.49M | 36.14M | 36.60M | 37.18M | 44.60M | 45.15M |
|
Shares Outstanding (Diluted Average)
|
31.11M | 32.72M | 33.02M | 32.92M | 33.44M | | | | | | | 35.59M | 36.50M | 36.94M | 44.32M | 45.06M |
|
EBITDA
|
2.45M | 4.98M | 1.28M | 0.97M | 3.33M | 9.69M | -1.59M | -0.81M | -1.48M | 3.14M | 6.04M | 1.08M | -15.53M | -10.99M | -26.72M | -16.81M |
|
Tax Rate
|
5.21% | 1.50% | | 0.16% | 0.49% | | 12.68% | | | 17.04% | | 38.14% | | | 1.26% | |