|
Revenue
|
13.64M | 14.21M | 14.68M | 17.43M | 21.24M | 22.92M | 26.75M | 26.24M | 21.85M | 23.05M | 20.78M | 19.98M | 18.73M | 16.78M | 16.01M | 17.51M | 15.71M | 16.41M | 15.54M | 13.78M | 12.85M | 12.95M | 13.26M | 14.23M | 13.06M | 14.03M | 13.58M | 12.92M | 12.21M | 12.95M | 13.36M | 11.48M | 10.39M | 10.69M | 9.65M | 11.12M | 11.19M | 11.27M | 12.83M | 14.70M | 12.69M | 13.02M | 11.74M | 10.05M | 8.54M | 6.62M | 6.66M | 6.76M | 7.69M | 8.79M | 7.80M | 8.06M | 8.73M | 8.91M | 8.95M | 6.45M | 5.38M | 5.59M | 5.71M | 5.32M | 5.15M | 4.67M | 4.55M | 5.41M | 5.88M | 6.28M | 6.44M |
|
Cost of Revenue
|
| 8.16M | 8.17M | 9.94M | 12.07M | 12.10M | 14.57M | 14.12M | 12.22M | 10.18M | 9.06M | 8.77M | 8.65M | 10.02M | 7.20M | 10.17M | 7.28M | 8.95M | 8.14M | 8.41M | 6.97M | 7.01M | 7.20M | 7.58M | 6.59M | 6.73M | 6.66M | 6.54M | 6.07M | 6.22M | 6.01M | 4.99M | 4.54M | 5.08M | 4.79M | 5.44M | 4.90M | 5.48M | 4.80M | 4.66M | 4.92M | 4.78M | 5.17M | 4.00M | 4.05M | 3.57M | 3.55M | 3.57M | 3.83M | 4.01M | 3.62M | 3.60M | 3.62M | 3.54M | 3.35M | 2.74M | 2.37M | 2.52M | 2.59M | 2.34M | 2.49M | 2.51M | 2.79M | 2.49M | 2.58M | 2.63M | 2.91M |
|
Gross Profit
|
| 6.04M | 6.51M | 7.49M | 9.17M | 10.82M | 12.18M | 12.12M | 9.64M | 3.27M | 1.66M | 0.99M | 0.83M | 6.76M | 7.20M | 7.34M | 7.28M | 7.47M | 7.40M | 5.37M | 5.87M | 5.94M | 6.06M | 6.65M | 6.47M | 7.29M | 6.92M | 6.39M | 6.14M | 6.72M | 7.34M | 6.50M | 5.86M | 5.60M | 4.86M | 5.67M | 6.29M | 5.79M | 8.03M | 10.04M | 7.77M | 8.24M | 6.57M | 6.05M | 4.48M | 3.05M | 3.11M | 3.20M | 3.86M | 4.78M | 4.18M | 4.46M | 5.12M | 5.37M | 5.60M | 3.71M | 3.01M | 3.07M | 3.12M | 2.98M | 2.66M | 2.16M | 1.76M | 2.92M | 3.30M | 3.65M | 3.53M |
|
Research & Development
|
| 1.59M | 2.73M | 2.33M | 2.41M | 2.54M | 2.86M | 2.63M | 2.60M | 2.64M | 2.70M | 2.63M | 2.67M | 2.84M | 2.87M | 2.86M | 2.90M | 3.00M | 2.95M | 2.78M | 4.38M | 3.07M | 2.95M | 2.85M | 3.05M | 3.00M | 2.94M | 2.78M | 3.38M | 3.50M | 4.28M | 3.81M | 4.21M | 4.33M | 4.16M | 4.23M | 4.27M | 4.85M | 5.75M | 5.17M | 5.58M | 5.59M | 5.83M | 8.21M | 5.59M | 5.83M | 5.66M | 5.74M | 6.12M | 6.10M | 5.91M | 6.15M | 6.51M | 6.62M | 6.39M | 5.53M | 5.01M | 5.20M | 4.69M | 6.98M | 4.82M | 4.21M | 4.79M | 4.04M | 2.97M | 3.10M | 3.77M |
|
Selling, General & Administrative
|
| 2.06M | 2.27M | 2.81M | 2.39M | 2.83M | 2.63M | 2.79M | 2.47M | 3.40M | 4.45M | 5.45M | 6.06M | 3.05M | 2.83M | 3.89M | 3.93M | 5.01M | 4.21M | 4.49M | 5.10M | 4.33M | 4.16M | 4.45M | 6.30M | 5.30M | 4.27M | 5.16M | 2.92M | 2.83M | 2.68M | 2.45M | 3.18M | 2.80M | 2.49M | 2.48M | 2.13M | 2.60M | 2.67M | 2.63M | 2.55M | 2.88M | 2.66M | 2.58M | 2.80M | 2.92M | 2.61M | 2.61M | 3.00M | 3.04M | 2.79M | 2.84M | 1.55M | 2.69M | 2.41M | 2.97M | 1.87M | 3.00M | 2.52M | 2.68M | 2.35M | 2.60M | 2.55M | 3.00M | 2.61M | 2.73M | 2.95M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | -0.17M | 3.22M | | | -0.56M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | | 0.06M | | | |
|
Operating Expenses
|
| 3.65M | 5.00M | 5.15M | 4.80M | 5.36M | 5.50M | 5.42M | 5.07M | 6.04M | 7.14M | 8.08M | 8.73M | 5.88M | 5.70M | 6.75M | 6.84M | 8.01M | 7.16M | 7.27M | 9.49M | 7.41M | 7.10M | 7.30M | 9.35M | 8.30M | 7.21M | 7.95M | 6.29M | 6.33M | 6.96M | 6.26M | 7.39M | 7.13M | 6.65M | 6.71M | 6.40M | 7.45M | 8.43M | 7.80M | 8.13M | 8.47M | 8.49M | 10.79M | 8.39M | 8.74M | 8.27M | 8.35M | 9.12M | 9.14M | 8.69M | 8.99M | 8.06M | 9.31M | 8.81M | 8.49M | 6.88M | 8.21M | 7.21M | 9.66M | 7.17M | 1.08M | 7.34M | 6.98M | 5.58M | 5.83M | 6.72M |
|
Operating Income
|
| 2.39M | 1.51M | 2.35M | 4.37M | 5.45M | 6.68M | 6.70M | 4.57M | 4.14M | 1.91M | 0.69M | -0.08M | 0.88M | 1.51M | 0.59M | 0.44M | -0.54M | 0.24M | -1.90M | -3.61M | -1.47M | -1.04M | -0.65M | -2.88M | -1.01M | -0.30M | -1.56M | -0.16M | 0.39M | 0.38M | 0.23M | -1.53M | -1.53M | -1.79M | -1.04M | -0.11M | -1.66M | -0.39M | 2.24M | -0.36M | -0.23M | -1.92M | -4.74M | -3.91M | -5.70M | -5.15M | -5.15M | -5.26M | -4.36M | -4.52M | -4.53M | -2.94M | -3.94M | -3.21M | -4.79M | -3.87M | -5.14M | -4.09M | -6.68M | -4.51M | 1.08M | -5.58M | -4.05M | -2.28M | -2.18M | -3.19M |
|
EBIT
|
-3.06M | 2.39M | 1.51M | 2.35M | 4.37M | 5.45M | 6.68M | 6.70M | 4.57M | 4.14M | 1.91M | 0.69M | -0.08M | 0.88M | 1.51M | 0.59M | 0.44M | -0.54M | 0.24M | -1.90M | -3.61M | -1.47M | -1.04M | -0.65M | -2.88M | -1.01M | -0.30M | -1.56M | -0.16M | 0.39M | 0.38M | 0.23M | -1.53M | -1.53M | -1.79M | -1.04M | -0.11M | -1.66M | -0.39M | 2.24M | -0.36M | -0.23M | -1.92M | -4.74M | -3.91M | -5.70M | -5.15M | -5.15M | -5.26M | -4.36M | -4.52M | -4.53M | -2.94M | -3.94M | -3.21M | -4.79M | -3.87M | -5.14M | -4.09M | -6.68M | -4.51M | 1.08M | -5.58M | -4.05M | -2.28M | -2.18M | -3.19M |
|
Interest & Investment Income
|
| 0.29M | 0.23M | 0.19M | 0.18M | 0.19M | 0.17M | 0.17M | 0.15M | 0.14M | 0.13M | 0.14M | 0.13M | 0.12M | 0.11M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | 0.08M | 0.08M | 0.07M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.14M | 0.15M | 0.20M | 0.18M | 0.20M | 0.21M | 0.19M | 0.17M | 0.11M | 0.08M | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.06M | 0.12M | 0.11M | 0.14M | 0.13M | 0.15M | 0.12M | 0.09M | 0.16M | 0.13M | 0.06M | 0.07M | 0.11M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.01M | -0.10M | 0.00M | -0.06M | -0.01M | 0.02M | -0.03M | -0.01M | -0.10M | -0.03M | -0.07M | -0.04M | -0.03M | -0.01M | -0.06M | 0.00M | -0.04M | -0.06M | -0.01M | -0.06M | -0.06M | 0.01M | -0.01M | -0.03M | -0.01M | -0.06M | -0.01M | -0.05M | -0.06M |
|
Non Operating Income
|
| | | | | | | | | | | | | 0.01M | | -0.01M | 0.02M | 0.01M | -0.01M | -0.03M | -0.02M | -0.03M | 0.03M | 0.03M | 0.03M | 0.04M | -0.09M | 0.01M | -0.05M | 0.07M | 0.02M | -0.02M | 0.10M | 0.00M | 0.00M | -0.01M | -0.00M | -0.12M | -0.01M | -0.10M | 0.00M | -0.06M | -0.01M | 0.02M | -0.03M | -0.01M | -0.10M | -0.03M | -0.07M | -0.04M | -0.03M | -0.01M | -0.06M | 0.00M | -0.04M | -0.06M | -0.01M | -0.06M | -0.06M | 0.01M | -0.01M | -0.03M | -0.01M | -0.06M | -0.01M | -0.05M | -0.06M |
|
EBT
|
-3.06M | 2.68M | 2.85M | 2.54M | 4.50M | 5.70M | 6.70M | 6.65M | 4.81M | 4.29M | 2.01M | 0.84M | 0.48M | 1.02M | 1.64M | 0.70M | 0.53M | -0.43M | 0.33M | -1.84M | -4.44M | -1.40M | -0.93M | -0.55M | -4.03M | -0.89M | -0.32M | -1.47M | -0.74M | 0.53M | 0.47M | 0.29M | -6.24M | -1.43M | -1.69M | -0.94M | -0.00M | -1.64M | -0.25M | 2.33M | 5.31M | -0.08M | -1.71M | -4.54M | -3.76M | -5.60M | -5.17M | -5.13M | -5.27M | -4.40M | -4.53M | -4.52M | -2.99M | -3.92M | -3.19M | -4.73M | -3.77M | -5.10M | -4.02M | -6.53M | -4.41M | 1.14M | -5.43M | -3.98M | -2.21M | -2.20M | -3.14M |
|
Tax Provisions
|
| 0.56M | 0.40M | 0.53M | 0.70M | 1.32M | 1.46M | 0.81M | 1.40M | 1.01M | 0.35M | -0.15M | -0.79M | 0.10M | 0.51M | -0.14M | -0.42M | 0.01M | -0.06M | -1.11M | 1.87M | 0.05M | 0.02M | -0.70M | -0.04M | 0.03M | 0.03M | -0.65M | -0.04M | 0.27M | -0.15M | -0.05M | 0.00M | 0.08M | 0.05M | 0.59M | -0.27M | 0.01M | 0.10M | 0.07M | -0.08M | 0.04M | 0.06M | 0.08M | 0.07M | 0.49M | 0.06M | 0.09M | -0.30M | -0.17M | 0.04M | 0.06M | 0.02M | 0.06M | 0.04M | 0.08M | 0.19M | 0.05M | 0.03M | 0.07M | -0.09M | 0.06M | 0.02M | 0.04M | 0.01M | 0.05M | 0.04M |
|
Profit After Tax
|
1.20M | 2.12M | 2.45M | 2.01M | 3.81M | 4.38M | 5.25M | 5.84M | 3.41M | 3.27M | 1.66M | 0.99M | 0.83M | 0.92M | 1.13M | 0.84M | 0.95M | -0.44M | 0.39M | -0.73M | -5.40M | -1.45M | -0.95M | 0.15M | -2.73M | -0.92M | -0.35M | -0.82M | -0.09M | 0.26M | 0.63M | 0.35M | -1.35M | -1.51M | -1.74M | -1.53M | 0.27M | -1.65M | -0.35M | 2.26M | -0.10M | -0.12M | -1.77M | -4.62M | -3.82M | -6.08M | -5.23M | -5.22M | -4.98M | -4.21M | -4.57M | -4.58M | -3.01M | -3.98M | -3.23M | -4.81M | -3.96M | -5.11M | -4.05M | -6.60M | -4.32M | 1.08M | -5.46M | -4.03M | -2.23M | -2.22M | -3.19M |
|
Income from Continuing Operations
|
-3.06M | 2.12M | 2.45M | 2.01M | 3.81M | 4.38M | 5.25M | 5.84M | 3.41M | 3.27M | 1.66M | 0.99M | 1.27M | 0.92M | 1.13M | 0.84M | 0.95M | -0.44M | 0.39M | -0.73M | -6.31M | -1.45M | -0.95M | 0.15M | -3.99M | -0.92M | -0.35M | -0.82M | -0.70M | 0.26M | 0.63M | 0.35M | -6.24M | -1.51M | -1.74M | -1.53M | 0.27M | -1.65M | -0.35M | 2.26M | 5.38M | -0.12M | -1.77M | -4.62M | -3.82M | -6.09M | -5.23M | -5.22M | -4.97M | -4.23M | -4.57M | -4.58M | -3.01M | -3.98M | -3.23M | -4.81M | -3.96M | -5.15M | -4.05M | -6.60M | -4.32M | 1.08M | -5.46M | -4.03M | -2.21M | -2.25M | -3.19M |
|
Consolidated Net Income
|
-3.06M | 2.12M | 2.45M | 2.01M | 3.81M | 4.38M | 5.25M | 5.84M | 3.41M | 3.27M | 1.66M | 0.99M | 1.27M | 0.92M | 1.13M | 0.84M | 0.95M | -0.44M | 0.39M | -0.73M | -6.31M | -1.45M | -0.95M | 0.15M | -3.99M | -0.92M | -0.35M | -0.82M | -0.70M | 0.26M | 0.63M | 0.35M | -6.24M | -1.51M | -1.74M | -1.53M | 0.27M | -1.65M | -0.35M | 2.26M | 5.38M | -0.12M | -1.77M | -4.62M | -3.82M | -6.09M | -5.23M | -5.22M | -4.97M | -4.23M | -4.57M | -4.58M | -3.01M | -3.98M | -3.23M | -4.81M | -3.96M | -5.15M | -4.05M | -6.60M | -4.32M | 1.08M | -5.46M | -4.03M | -2.21M | -2.25M | -3.19M |
|
Income towards Parent Company
|
-3.06M | 2.12M | 2.45M | 2.01M | 3.81M | 4.38M | 5.25M | 5.84M | 3.41M | 3.27M | 1.66M | 0.99M | 1.27M | 0.92M | 1.13M | 0.84M | 0.95M | -0.44M | 0.39M | -0.73M | -6.31M | -1.45M | -0.95M | 0.15M | -3.99M | -0.92M | -0.35M | -0.82M | -0.70M | 0.26M | 0.63M | 0.35M | -6.24M | -1.51M | -1.74M | -1.53M | 0.27M | -1.65M | -0.35M | 2.26M | 5.38M | -0.12M | -1.77M | -4.62M | -3.82M | -6.09M | -5.23M | -5.22M | -4.97M | -4.23M | -4.57M | -4.58M | -3.01M | -3.98M | -3.23M | -4.81M | -3.96M | -5.15M | -4.05M | -6.60M | -4.32M | 1.08M | -5.46M | -4.03M | -2.21M | -2.25M | -3.19M |
|
Net Income towards Common Stockholders
|
-3.06M | 2.12M | 2.45M | 2.01M | 3.81M | 4.38M | 5.25M | 5.84M | 3.41M | 3.27M | 1.66M | 0.99M | 1.27M | 0.92M | 1.13M | 0.84M | 0.95M | -0.44M | 0.39M | -0.73M | -6.31M | -1.45M | -0.95M | 0.15M | -3.99M | -0.92M | -0.35M | -0.82M | -0.70M | 0.26M | 0.63M | 0.35M | -1.35M | -1.51M | -1.74M | -1.53M | 0.27M | -1.65M | -0.35M | 2.26M | -0.10M | -0.12M | -1.77M | -4.62M | -3.82M | -6.08M | -5.23M | -5.22M | -4.98M | -4.21M | -4.57M | -4.58M | -3.01M | -3.98M | -3.23M | -4.81M | -3.96M | -5.11M | -4.05M | -6.60M | -4.32M | 1.08M | -5.46M | -4.03M | -2.23M | -2.22M | -3.19M |
|
EPS (Basic)
|
-0.11 | 0.08 | 0.09 | 0.07 | 0.14 | 0.16 | 0.19 | 0.21 | 0.11 | 0.11 | 0.06 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | -0.02 | 0.01 | -0.03 | -0.20 | -0.05 | -0.04 | 0.01 | -0.12 | -0.04 | -0.02 | -0.04 | -0.01 | 0.01 | 0.03 | 0.02 | -0.07 | -0.07 | -0.08 | -0.07 | 0.01 | -0.08 | -0.02 | 0.10 | 0.00 | -0.01 | -0.08 | -0.20 | -0.16 | -0.26 | -0.22 | -0.22 | -0.21 | -0.17 | -0.19 | -0.19 | -0.12 | -0.16 | -0.13 | -0.20 | -0.16 | -0.21 | -0.16 | -0.26 | -0.17 | 0.04 | -0.21 | -0.16 | -0.09 | -0.08 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
| | | | 137.42 | 0.15 | 0.18 | 0.20 | 0.11 | 0.11 | 0.06 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | -0.02 | 0.01 | -0.03 | -0.20 | -0.05 | -0.04 | 0.01 | -0.12 | -0.04 | -0.02 | -0.04 | -0.01 | 0.01 | 0.03 | 0.02 | -0.07 | -0.07 | -0.08 | -0.07 | 0.01 | -0.08 | -0.02 | 0.10 | 0.00 | -0.01 | -0.08 | -0.20 | -0.16 | -0.26 | -0.22 | -0.22 | -0.21 | -0.17 | -0.19 | -0.19 | -0.12 | -0.16 | -0.13 | -0.20 | -0.16 | -0.21 | -0.16 | -0.26 | -0.17 | 0.04 | -0.21 | -0.16 | -0.09 | -0.08 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
26.83M | 26.93M | 26.93M | 27.03M | 27.43M | 27.73M | 27.74M | 27.92M | 28.36M | 28.79M | 28.87M | 28.63M | 27.92M | 27.40M | 27.21M | 26.90M | 27.02M | 27.07M | 27.54M | 27.73M | 27.51M | 27.45M | 27.50M | 23.74M | 23.39M | 22.91M | 22.63M | 22.63M | 22.34M | 21.21M | 20.55M | 20.23M | 20.38M | 20.98M | 21.01M | 21.08M | 21.29M | 21.69M | 21.77M | 21.95M | 22.04M | 22.89M | 22.91M | 23.06M | 23.16M | 23.61M | 23.61M | 23.64M | 23.80M | 24.16M | 24.17M | 24.35M | 24.48M | 24.55M | 24.55M | 24.55M | 24.69M | 25.02M | 25.08M | 25.22M | 25.30M | 25.45M | 25.45M | 25.49M | 25.60M | 27.87M | 29.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | 0.03M | 28.83M | 29.07M | 29.75M | 0.03M | 30.40M | 30.18M | 29.86M | 29.50M | 0.03M | 0.03M | 0.03M | 28.08M | 27.18M | 28.98M | 27.67M | 27.50M | 27.50M | 26.51M | 25.59M | 25.03M | 22.94M | 22.81M | 22.74M | 22.59M | 21.53M | 21.35M | 21.24M | 20.65M | 20.80M | 21.04M | 21.16M | 21.09M | 21.57M | 21.84M | 23.14M | 23.35M | 22.61M | 22.98M | 23.10M | 22.97M | 23.44M | 23.62M | 23.72M | 23.67M | 24.09M | 24.23M | 24.41M | 24.30M | 24.52M | 24.55M | 24.62M | 24.59M | 24.87M | 25.16M | 25.26M | 25.14M | 25.69M | 25.47M | 25.55M | 25.50M | 26.97M | 29.63M |
|
EBITDA
|
-3.06M | 2.39M | 2.12M | 1.98M | 4.37M | 5.45M | 4.39M | 5.73M | 4.57M | 4.14M | 1.91M | 0.69M | -0.08M | 0.88M | 1.51M | 0.59M | 0.44M | -0.54M | 0.24M | -1.90M | -3.61M | -1.47M | -1.04M | -0.65M | -2.88M | -1.01M | -0.30M | -1.56M | -0.16M | 0.39M | 0.38M | 0.23M | -1.53M | -1.53M | -1.79M | -1.04M | -0.11M | -1.66M | -0.39M | 2.24M | -0.36M | -0.23M | -1.92M | -4.74M | -3.91M | -5.70M | -5.15M | -5.15M | -5.26M | -4.36M | -4.52M | -4.53M | -2.94M | -3.94M | -3.21M | -4.79M | -3.87M | -5.14M | -4.09M | -6.68M | -4.51M | 1.08M | -5.58M | -4.05M | -2.28M | -2.18M | -3.19M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | | | 0.01M | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 20.89% | 14.15% | 20.92% | 15.54% | 23.11% | 21.73% | 12.24% | 29.06% | 23.64% | 17.30% | | | 9.45% | 30.85% | | | | | 60.11% | | | | | 1.07% | | | 44.32% | 5.77% | 51.04% | | | | | | | | | | 3.00% | | | | | | | | | 5.77% | 3.91% | | | | | | | | | | | 1.93% | 5.02% | | | | | |