|
Revenue
|
2.93M | 5.21M | 2.21M | 15.50M | 2.38M | 6.42M | 3.61M | 2.40M | 3.16M | 5.62M | 2.98M | 3.19M | 2.16M | 8.76M | 3.82M | 5.39M | 8.00M | 7.38M | 4.39M | 4.49M | 3.51M | 4.41M | 2.82M | 3.60M | 5.04M | 4.90M | 2.94M | 5.74M | 4.13M | 7.50M | 7.63M | 7.87M | 7.51M | 3.30M | 10.18M | 10.19M | 8.86M | 7.75M | 8.78M | 8.28M | 11.97M | 13.98M | 8.03M | 11.30M | 12.63M | 15.05M | 10.68M | 13.17M | 14.15M | 16.04M | 10.49M | 11.21M | 14.26M | 10.70M | 4.36M | 5.74M | 7.17M | 6.74M | 6.94M | 6.93M | 9.86M | 17.03M |
|
Cost of Revenue
|
1.46M | 2.36M | 1.21M | 4.64M | 1.48M | 3.25M | 1.86M | 1.08M | 1.59M | 2.78M | 1.49M | 1.83M | 1.24M | 4.28M | 1.88M | 2.66M | 2.96M | 3.34M | 2.03M | 2.19M | 1.80M | 2.24M | 1.52M | 1.97M | 2.60M | 2.59M | 1.72M | 2.81M | 2.42M | 3.09M | 3.67M | 3.83M | 3.82M | 2.25M | 5.09M | 5.00M | 4.26M | 4.17M | 4.18M | 4.27M | 5.50M | 6.42M | 4.32M | 6.05M | 6.21M | 7.02M | 5.54M | 5.99M | 7.29M | 8.11M | 5.66M | 6.29M | 7.57M | 5.39M | 2.88M | 3.56M | 3.38M | 3.99M | 3.76M | 4.32M | 7.26M | 8.46M |
|
Gross Profit
|
1.47M | 2.85M | 0.99M | 10.87M | 0.90M | 3.16M | 1.75M | 1.32M | 1.57M | 2.84M | 1.49M | 1.36M | 0.92M | 4.48M | 1.94M | 2.73M | 5.05M | 4.04M | 2.36M | 2.30M | 1.70M | 2.17M | 1.30M | 1.63M | 2.44M | 2.30M | 1.22M | 2.93M | 1.71M | 4.41M | 3.96M | 4.04M | 3.70M | 1.05M | 5.09M | 5.19M | 4.60M | 3.57M | 4.60M | 4.01M | 6.47M | 7.56M | 3.70M | 5.25M | 6.42M | 8.03M | 5.14M | 7.18M | 6.86M | 7.93M | 4.83M | 4.92M | 6.70M | 5.31M | 1.48M | 2.18M | 3.78M | 2.75M | 3.18M | 2.61M | 2.60M | 8.57M |
|
Research & Development
|
0.46M | 0.61M | 0.38M | 0.67M | 0.51M | 0.92M | 0.38M | 0.43M | 0.41M | 0.43M | 0.42M | 0.46M | 0.42M | 0.54M | 0.39M | 0.58M | 0.62M | 0.89M | 0.48M | 0.57M | 0.52M | 0.46M | 0.56M | 0.60M | 0.63M | 0.60M | 0.59M | 0.61M | 0.67M | 0.64M | 0.78M | 0.91M | 0.97M | 0.86M | 1.05M | 1.28M | 1.20M | 1.00M | 1.08M | 0.95M | 1.20M | 1.32M | 1.07M | 0.88M | 1.12M | 1.83M | 1.71M | 1.89M | 1.71M | 1.70M | 1.94M | 2.28M | 2.14M | 1.77M | 2.19M | 2.53M | 2.50M | 2.43M | 2.29M | 2.22M | 2.10M | 1.50M |
|
Selling, General & Administrative
|
0.99M | 1.24M | 1.05M | 4.39M | 1.12M | 1.90M | 1.06M | 1.19M | 1.12M | 1.17M | 1.17M | 1.37M | 1.61M | 1.29M | 1.42M | 1.63M | 2.49M | 2.42M | 1.40M | 1.47M | 1.29M | 1.13M | 1.46M | 2.28M | 1.57M | 1.57M | 1.97M | 1.89M | 2.04M | 2.69M | 2.19M | 2.52M | 2.90M | 3.08M | 2.75M | 2.48M | 2.71M | 2.85M | 2.82M | 2.73M | 3.33M | 3.16M | 3.33M | 3.82M | 4.78M | 5.49M | 5.04M | 5.81M | 5.79M | 5.84M | 6.38M | 6.05M | 6.00M | 6.18M | 6.52M | 6.64M | 6.65M | 7.46M | 6.83M | 6.65M | 6.42M | 5.76M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.16M | | | | | | | | | | | | |
|
Operating Expenses
|
1.45M | 1.86M | 1.43M | 5.06M | 1.63M | 2.83M | 1.44M | 1.62M | 1.53M | 1.61M | 1.59M | 1.83M | 2.03M | 1.83M | 1.82M | 2.21M | 3.11M | 3.30M | 1.88M | 2.04M | 1.81M | 1.59M | 2.02M | 2.87M | 2.20M | 2.17M | 2.55M | 2.50M | 2.71M | 3.33M | 2.97M | 3.43M | 3.88M | 3.94M | 3.80M | 3.76M | 3.92M | 3.85M | 3.91M | 3.68M | 4.53M | 4.48M | 4.40M | 4.70M | 5.90M | 7.32M | 6.75M | 7.70M | 7.49M | 20.70M | 8.32M | 8.34M | 8.14M | 7.95M | 8.71M | 9.17M | 9.14M | 9.88M | 9.12M | 8.87M | 8.52M | 7.26M |
|
Operating Income
|
0.02M | 0.99M | -0.44M | 5.81M | -0.73M | 0.34M | 0.31M | -0.31M | 0.04M | 1.23M | -0.11M | -0.46M | -1.12M | 2.65M | 0.13M | 0.52M | 1.94M | 0.74M | 0.48M | 0.26M | -0.11M | 0.58M | -0.72M | -1.24M | 0.24M | 0.13M | -1.33M | 0.44M | -1.00M | 1.08M | 0.99M | 0.60M | -0.18M | -2.89M | 1.29M | 1.44M | 0.69M | -0.28M | 0.70M | 0.33M | 1.94M | 3.08M | -0.69M | 0.55M | 0.52M | 0.70M | -1.61M | -0.53M | -0.63M | -12.77M | -3.49M | -3.41M | -1.45M | -2.64M | -7.23M | -6.99M | -5.36M | -7.13M | -5.94M | -6.25M | -5.92M | 1.31M |
|
EBIT
|
0.02M | 0.99M | -0.44M | 5.81M | -0.73M | 0.34M | 0.31M | -0.31M | 0.04M | 1.23M | -0.11M | -0.46M | -1.12M | 2.65M | 0.13M | 0.52M | 1.94M | 0.74M | 0.48M | 0.26M | -0.11M | 0.58M | -0.72M | -1.24M | 0.24M | 0.13M | -1.33M | 0.44M | -1.00M | 1.08M | 0.99M | 0.60M | -0.18M | -2.89M | 1.29M | 1.44M | 0.69M | -0.28M | 0.70M | 0.33M | 1.94M | 3.08M | -0.69M | 0.55M | 0.52M | 0.70M | -1.61M | -0.53M | -0.63M | -12.77M | -3.49M | -3.41M | -1.45M | -2.64M | -7.23M | -6.99M | -5.36M | -7.13M | -5.94M | -6.25M | -5.92M | 1.31M |
|
Interest & Investment Income
|
130.00 | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.07M | 98.00 | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.28M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.07M | 0.09M | 0.10M | 0.07M | 0.04M | -0.07M | 0.07M | -0.01M | -0.00M | -0.01M | 0.01M | -0.01M | 0.01M | 0.05M | -0.02M | 0.01M | 0.00M | -0.01M | 0.08M | 0.05M | -1.36M | -4.18M | 1.86M | 0.19M | -0.55M | -2.68M |
|
Non Operating Income
|
0.07M | 778.00 | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.28M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.07M | 0.09M | 0.10M | 0.07M | 0.04M | -0.07M | 0.07M | -0.01M | -0.00M | -0.18M | 0.01M | -0.01M | 0.01M | 0.05M | -0.02M | 0.01M | 0.00M | 0.03M | 0.08M | 0.05M | -1.36M | -4.18M | 1.86M | 0.19M | -0.55M | -2.68M |
|
EBT
|
0.09M | 0.99M | -0.44M | 5.82M | -0.72M | 0.37M | 0.32M | -0.30M | 0.05M | 1.24M | -0.10M | -0.46M | -1.11M | 2.93M | 0.13M | 0.53M | 1.94M | 0.74M | 0.51M | 0.29M | -0.07M | 0.62M | -0.69M | -1.21M | 0.27M | 0.16M | -1.30M | 0.47M | -0.96M | 1.12M | 1.03M | 0.62M | -0.15M | -2.86M | 1.33M | 1.45M | 0.76M | -0.18M | 0.79M | 0.40M | 1.98M | 3.00M | -0.62M | 0.55M | 0.52M | 0.70M | -1.60M | -0.54M | -0.62M | -12.72M | -3.51M | -3.40M | -1.45M | -2.64M | -7.15M | -6.94M | -6.72M | -11.31M | -4.08M | -6.07M | -6.48M | -1.37M |
|
Tax Provisions
|
0.01M | 0.06M | | | -0.04M | 0.00M | 0.01M | -0.01M | -0.15M | -0.00M | | | | 400.00 | 100.00 | 0.00M | 552.00 | 0.01M | | 0.00M | -0.01M | -8.34M | -0.31M | -0.55M | -0.01M | 0.68M | -0.49M | 0.17M | -0.44M | 0.95M | 2.71M | 0.16M | -0.07M | -0.42M | 0.28M | 0.27M | 0.12M | -0.10M | 0.17M | 0.10M | 0.47M | -6.45M | -0.01M | 0.28M | 0.23M | -0.07M | -0.29M | -0.04M | -0.03M | 1.11M | | 0.01M | -0.03M | 7.42M | -0.43M | -0.01M | -0.04M | 0.07M | | 0.07M | 0.01M | 0.04M |
|
Profit After Tax
|
0.08M | 0.93M | -0.44M | 5.70M | -0.69M | 0.29M | 0.31M | -0.29M | 0.20M | 1.24M | -0.10M | -0.46M | -1.11M | 2.93M | 0.13M | 0.53M | 1.94M | 0.73M | 0.51M | 0.29M | -0.06M | 8.96M | -0.38M | -0.66M | 0.28M | -0.51M | -0.81M | 0.30M | -0.53M | 0.17M | -1.68M | 0.46M | -0.08M | -2.44M | 1.05M | 1.18M | 0.64M | -0.08M | 0.62M | 0.30M | 1.50M | 9.45M | -0.62M | 0.26M | 0.29M | 0.77M | -1.30M | -0.49M | -0.59M | -13.83M | -3.51M | -3.40M | -1.42M | -10.06M | -6.72M | -6.94M | -6.68M | -11.39M | -4.08M | -6.14M | -6.49M | -1.41M |
|
Income from Continuing Operations
|
0.08M | 0.93M | -0.44M | 5.82M | -0.69M | 0.37M | 0.31M | -0.29M | 0.20M | 1.24M | -0.10M | -0.46M | -1.11M | 2.93M | 0.13M | 0.53M | 1.94M | 0.73M | 0.51M | 0.29M | -0.06M | 8.96M | -0.38M | -0.66M | 0.28M | -0.51M | -0.81M | 0.30M | -0.53M | 0.17M | -1.68M | 0.46M | -0.08M | -2.44M | 1.05M | 1.18M | 0.64M | -0.08M | 0.62M | 0.30M | 1.50M | 9.45M | -0.62M | 0.26M | 0.29M | 0.77M | -1.30M | -0.49M | -0.59M | -13.83M | -3.51M | -3.40M | -1.42M | -10.06M | -6.72M | -6.94M | -6.68M | -11.39M | -4.08M | -6.14M | -6.49M | -1.41M |
|
Consolidated Net Income
|
-0.02M | -0.00M | 0.08M | 105.00 | 0.00M | -0.01M | 0.31M | -0.29M | 0.20M | 1.24M | -0.10M | -0.46M | -1.11M | 2.93M | 0.13M | 0.53M | 1.94M | 0.73M | 0.51M | 0.29M | -0.06M | 8.96M | -0.38M | -0.66M | 0.28M | -0.51M | -0.81M | 0.30M | -0.53M | 0.17M | -1.68M | 0.46M | -0.08M | -2.44M | 1.05M | 1.18M | 0.64M | -0.08M | 0.62M | 0.30M | 1.50M | 9.45M | -0.62M | 0.26M | 0.29M | 0.77M | -1.30M | -0.49M | -0.59M | -13.83M | -3.51M | -3.40M | -1.42M | -10.06M | -6.72M | -6.94M | -6.68M | -11.39M | -4.08M | -6.14M | -6.49M | -1.41M |
|
Income towards Parent Company
|
-0.02M | -0.00M | 0.08M | 105.00 | 0.00M | -0.01M | 0.31M | -0.29M | 0.20M | 1.24M | -0.10M | -0.46M | -1.11M | 2.93M | 0.13M | 0.53M | 1.94M | 0.73M | 0.51M | 0.29M | -0.06M | 8.96M | -0.38M | -0.66M | 0.28M | -0.51M | -0.81M | 0.30M | -0.53M | 0.17M | -1.68M | 0.46M | -0.08M | -2.44M | 1.05M | 1.18M | 0.64M | -0.08M | 0.62M | 0.30M | 1.50M | 9.45M | -0.62M | 0.26M | 0.29M | 0.77M | -1.30M | -0.49M | -0.59M | -13.83M | -3.51M | -3.40M | -1.42M | -10.06M | -6.72M | -6.94M | -6.68M | -11.39M | -4.08M | -6.14M | -6.49M | -1.41M |
|
Net Income towards Common Stockholders
|
-0.02M | -0.00M | 0.08M | 105.00 | 0.00M | -0.01M | 0.31M | -0.29M | 0.20M | 1.24M | -0.10M | -0.46M | -1.11M | 2.93M | 0.13M | 0.53M | 1.94M | 0.73M | 0.51M | 0.29M | -0.06M | 8.96M | -0.38M | -0.66M | 0.28M | -0.51M | -0.81M | 0.30M | -0.53M | 0.17M | -1.68M | 0.46M | -0.08M | -2.44M | 1.05M | 1.18M | 0.64M | -0.08M | 0.62M | 0.30M | 1.50M | 9.45M | -0.62M | 0.26M | 0.29M | 0.77M | -1.30M | -0.49M | -0.59M | -13.83M | -3.51M | -3.40M | -1.42M | -10.06M | -6.72M | -6.94M | -6.68M | -11.39M | -4.08M | -6.14M | -6.49M | -1.41M |
|
EPS (Basic)
|
0.00 | 0.03 | -0.01 | 0.18 | -0.02 | 0.01 | 0.01 | -0.01 | 0.01 | 0.04 | 0.00 | -0.01 | -0.03 | 0.09 | 0.00 | 0.02 | 0.06 | 0.02 | 0.02 | 0.01 | 0.00 | 0.27 | -0.01 | -0.02 | 0.01 | -0.02 | -0.03 | 0.01 | -0.02 | 0.01 | -0.05 | 0.01 | 0.00 | -0.08 | 0.03 | 0.04 | 0.02 | 0.00 | 0.02 | 0.01 | 0.05 | 0.29 | -20.00 | 0.01 | 0.01 | 0.02 | -0.04 | -0.01 | -0.02 | -0.37 | -0.10 | -0.09 | -0.04 | -0.27 | -0.15 | -0.16 | -0.15 | -0.26 | -0.09 | -0.14 | -0.14 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.01 | 0.01 | 0.01 | 0.03 | 0.00 | -0.01 | -0.03 | 0.09 | 0.00 | 0.02 | 0.06 | 0.02 | 0.01 | | | | -0.01 | | | | | 0.01 | | | | -0.05 | | -0.08 | | 0.03 | 0.02 | -0.01 | | | 0.04 | 0.28 | | -0.02 | 0.01 | 0.02 | | -0.04 | -0.02 | -0.37 | | | | -0.27 | -0.15 | -0.16 | -0.15 | -0.26 | -0.09 | -0.14 | -0.14 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
30.61M | 30.61M | 30.63M | 30.69M | 32.33M | 32.36M | 32.37M | 32.37M | 32.37M | 32.37M | 32.40M | 32.40M | 32.40M | 32.50M | 32.91M | 33.13M | 33.06M | 33.00M | 33.24M | 33.24M | 33.12M | 33.12M | 32.14M | 31.87M | 31.80M | 31.80M | 31.80M | 31.80M | 31.80M | 31.93M | 32.37M | 32.25M | 32.39M | 32.94M | 33.19M | 32.62M | 32.57M | 32.59M | 33.01M | 33.10M | 33.13M | 33.49M | 33.57M | 33.64M | 33.85M | 36.14M | 36.48M | 36.41M | 36.58M | 36.60M | 36.70M | 36.76M | 36.98M | 37.18M | 44.03M | 44.03M | 44.59M | 44.60M | 44.93M | 44.93M | 45.15M | 45.15M |
|
Shares Outstanding (Diluted Average)
|
31.14M | 31.11M | 30.63M | 32.61M | 32.34M | 32.72M | 33.06M | 33.01M | 33.49M | 33.02M | 32.40M | 32.40M | 32.43M | 32.92M | 33.47M | 34.04M | 33.34M | 33.44M | 33.79M | | | | | | | | | 31.86M | | | | 33.30M | | | | | | | | | | | | 34.78M | 35.27M | 35.59M | | 36.41M | 36.57M | 36.50M | | | | 36.94M | 43.73M | 44.25M | 44.60M | 44.32M | 44.91M | 45.00M | 45.15M | 45.06M |
|
EBITDA
|
0.02M | 0.99M | -0.44M | 5.81M | -0.73M | 0.34M | 0.31M | -0.31M | 0.04M | 1.23M | -0.11M | -0.46M | -1.12M | 2.65M | 0.13M | 0.52M | 1.94M | 0.74M | 0.48M | 0.26M | -0.11M | 0.58M | -0.72M | -1.24M | 0.24M | 0.13M | -1.33M | 0.44M | -1.00M | 1.08M | 0.99M | 0.60M | -0.18M | -2.89M | 1.29M | 1.44M | 0.69M | -0.28M | 0.70M | 0.33M | 1.94M | 3.08M | -0.69M | 0.55M | 0.52M | 0.70M | -1.61M | -0.53M | -0.63M | -12.77M | -3.49M | -3.41M | -1.45M | -2.64M | -7.23M | -6.99M | -5.36M | -7.13M | -5.94M | -6.25M | -5.92M | 1.31M |
|
Tax Rate
|
12.11% | 5.99% | | | 5.27% | 0.32% | 3.00% | 2.35% | | | | | | 0.01% | 0.08% | 0.30% | 0.03% | 1.89% | | 0.55% | 12.66% | | 44.89% | 45.12% | | | 37.45% | 36.20% | 45.20% | 85.15% | | 25.58% | 47.90% | 14.61% | 21.30% | 18.87% | 15.64% | 57.07% | 21.72% | 24.31% | 23.93% | | 0.80% | 51.93% | 44.02% | | 18.23% | 8.38% | 5.00% | | | | 1.79% | | 6.00% | 0.07% | 0.62% | | | | | |