|
Revenue
|
15.81M | 12.74M | | 11.90M | 9.87M | 16.58M | 16.52M | 23.90M | 24.61M | 28.20M | 23.08M | 22.94M | 29.31M | 20.60M | 21.79M | 19.13M | 22.15M | 23.57M | 21.84M | 22.78M | 22.72M | 23.02M | 18.83M | 19.37M | 21.68M | 21.72M | 23.40M |
|
Cost of Revenue
|
12.25M | 9.68M | | 8.15M | 7.95M | 13.69M | 13.12M | 19.29M | 19.51M | 22.50M | 17.99M | 19.25M | 22.94M | 15.76M | 16.97M | 15.32M | 16.63M | 16.64M | 15.57M | 16.92M | 17.08M | 16.24M | 13.87M | 14.22M | 15.02M | 15.97M | 15.83M |
|
Gross Profit
|
3.56M | 3.06M | | 3.75M | 1.92M | 2.88M | 3.40M | 4.61M | 5.10M | 5.71M | 5.10M | 3.69M | 6.37M | 4.84M | 4.81M | 3.82M | 5.52M | 6.93M | 6.27M | 5.86M | 5.65M | 6.77M | 4.97M | 5.15M | 6.66M | 5.75M | 7.57M |
|
Research & Development
|
0.74M | 0.41M | | 0.75M | 0.56M | 0.48M | 0.56M | 0.78M | 0.96M | 1.01M | 1.37M | 2.19M | 1.08M | 0.86M | 1.02M | 2.82M | 1.12M | 1.43M | 1.25M | 1.63M | 0.99M | 1.12M | 0.44M | 0.39M | 0.08M | 0.44M | 0.56M |
|
Selling, General & Administrative
|
0.44M | 0.45M | | 0.98M | 1.07M | 0.44M | 0.32M | 0.29M | 0.91M | 0.75M | 1.15M | 1.13M | 1.28M | 1.24M | 1.19M | 1.74M | 1.64M | 1.52M | 1.61M | 1.28M | 2.18M | 1.20M | 1.20M | 0.27M | 1.44M | 6.63M | 1.51M |
|
Other Operating Expenses
|
0.39M | 0.21M | | 0.41M | 0.22M | 0.30M | 0.27M | 0.80M | 0.38M | 0.50M | 0.52M | 0.47M | 0.64M | 0.52M | 0.52M | 0.95M | 0.39M | 0.57M | 0.60M | 0.75M | 0.55M | 0.47M | 0.40M | 0.73M | 0.33M | 1.00M | 0.43M |
|
Operating Expenses
|
1.57M | 1.07M | | 2.14M | 1.86M | 1.22M | 1.16M | 1.87M | 2.25M | 2.25M | 3.05M | 3.79M | 3.00M | 2.63M | 2.74M | 5.51M | 3.15M | 3.52M | 3.46M | 3.67M | 3.72M | 2.79M | 2.04M | 1.39M | 1.85M | 8.07M | 2.51M |
|
Operating Income
|
1.99M | 1.99M | | 1.61M | 0.07M | 1.66M | 2.24M | 2.74M | 2.85M | 3.45M | 2.05M | -0.11M | 3.37M | 2.21M | 2.07M | -1.70M | 2.37M | 3.41M | 2.81M | 2.19M | 1.93M | 3.99M | 2.93M | 3.75M | 4.81M | -2.32M | 5.07M |
|
EBIT
|
1.99M | 1.99M | | 1.61M | 0.07M | 1.66M | 2.24M | 2.74M | 2.85M | 3.45M | 2.05M | -0.11M | 3.37M | 2.21M | 2.07M | -1.70M | 2.37M | 3.41M | 2.81M | 2.19M | 1.93M | 3.99M | 2.93M | 3.75M | 4.81M | -2.32M | 5.07M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 1.87M | | | | | |
|
Interest & Investment Income
|
0.06M | 0.06M | | 0.02M | 0.03M | 0.04M | 0.07M | -0.14M | 0.00M | 0.00M | 0.00M | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.00M | 0.06M | 0.17M | 0.22M | 0.24M | 0.24M | 0.14M | 0.17M | 0.43M |
|
Other Non Operating Income
|
| | | | | | | | | | 0.23M | | | 0.50M | 0.66M | -0.74M | 0.42M | -0.13M | -1.66M | 2.59M | 0.30M | 0.52M | 0.21M | -0.36M | 0.28M | 0.16M | 0.49M |
|
Non Operating Income
|
| | | | | | | | | | 0.23M | | | 0.50M | 0.66M | -0.74M | 0.42M | -0.13M | -1.66M | 2.59M | 0.30M | 0.52M | 0.21M | -0.36M | 0.28M | 0.16M | 0.49M |
|
EBT
|
1.99M | 1.59M | | 2.06M | 0.38M | 1.57M | 0.81M | 5.89M | 2.97M | 3.55M | 2.18M | 0.42M | 3.53M | 2.63M | 2.62M | -4.28M | 2.76M | 3.25M | 1.07M | -30.38M | 3.38M | 6.55M | 0.70M | 6.03M | 5.44M | -1.91M | 7.51M |
|
Tax Provisions
|
0.27M | 0.31M | | 0.22M | 0.05M | 0.10M | 0.35M | 1.78M | 0.52M | 0.39M | 0.93M | -0.00M | 0.62M | 0.25M | 0.52M | -0.69M | 0.30M | 0.30M | 0.88M | 0.23M | -0.19M | 0.68M | 0.34M | 0.67M | 0.88M | 0.85M | 0.92M |
|
Profit After Tax
|
1.73M | 1.28M | | 1.84M | 0.33M | 1.47M | 0.46M | 4.50M | 2.44M | 3.15M | 1.25M | 0.42M | 2.91M | 2.38M | 2.10M | -3.59M | 2.46M | 2.94M | -0.89M | -30.61M | 3.57M | 5.87M | -0.68M | 5.35M | 4.56M | -3.23M | 6.59M |
|
Income from Non-Controlling Interests
|
0.29M | 0.15M | | 0.19M | -0.63M | 0.23M | 1.05M | -1.03M | 0.31M | 0.61M | 0.23M | 0.49M | 1.25M | 0.89M | 0.82M | 0.22M | 1.12M | -0.86M | 2.59M | -11.98M | 1.07M | 1.22M | 1.67M | -2.51M | 0.60M | 0.55M | 0.90M |
|
Income from Continuing Operations
|
1.73M | 1.28M | | 1.84M | 0.33M | 1.47M | 0.46M | 4.11M | 2.44M | 3.15M | 1.25M | 0.42M | 2.91M | 2.38M | 2.10M | -3.59M | 2.46M | 2.94M | 0.19M | -30.61M | 3.57M | 5.87M | 0.36M | 5.35M | 4.56M | -2.76M | 6.59M |
|
Consolidated Net Income
|
1.73M | 1.28M | | 1.84M | 0.33M | 1.47M | 0.46M | 4.11M | 2.44M | 3.15M | 1.25M | 0.42M | 2.91M | 2.38M | 2.10M | -3.59M | 2.46M | 2.94M | 0.19M | -30.61M | 3.57M | 5.87M | 0.36M | 5.35M | 4.56M | -2.76M | 6.59M |
|
Income towards Parent Company
|
1.73M | 1.28M | | 1.84M | 0.33M | 1.47M | 0.46M | 4.11M | 2.44M | 3.15M | 1.25M | 0.42M | 2.91M | 2.38M | 2.10M | -3.59M | 2.46M | 2.94M | 0.19M | -30.61M | 3.57M | 5.87M | 0.36M | 5.35M | 4.56M | -2.76M | 6.59M |
|
Net Income towards Common Stockholders
|
1.73M | 1.13M | | 1.84M | 0.33M | 1.47M | 0.46M | 4.40M | 2.44M | 3.15M | 1.25M | 0.42M | 2.91M | 2.38M | 2.10M | -3.59M | 2.46M | 2.94M | 0.19M | -30.61M | 3.57M | 5.87M | 0.36M | 5.35M | 4.56M | -2.76M | 6.59M |
|
EPS (Basic)
|
0.21 | 0.15 | | 0.18 | 0.03 | 0.13 | 0.02 | 0.50 | 0.21 | 0.26 | 0.09 | 0.03 | 0.16 | 0.13 | 0.10 | -0.33 | 0.11 | 0.18 | -0.07 | -1.42 | 0.18 | 0.34 | -0.05 | 0.39 | 0.29 | -0.20 | 0.33 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | 0.29 | 0.11 | 0.04 | 0.26 | | | | | | -0.07 | -1.42 | 0.18 | 0.34 | -0.05 | 0.55 | 0.29 | -0.20 | 0.33 |
|
Shares Outstanding (Weighted Average)
|
| | 1.96M | 7.93M | 10.01M | 10.02M | 10.02M | 10.04M | 10.33M | 10.81M | 11.33M | 10.84M | 11.33M | | | | | | 13.59M | | 13.59M | 13.59M | | 13.59M | 13.59M | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 10.81M | 11.33M | 10.84M | 11.33M | | | | | | 13.59M | | | | | | | | |
|
EBITDA
|
2.32M | 0.27M | | 2.84M | -0.35M | 1.30M | 3.07M | 3.03M | 1.94M | 3.37M | 0.59M | 1.44M | 2.04M | -1.23M | -1.70M | -2.21M | 1.66M | -0.79M | 1.36M | -17.87M | 1.85M | 4.35M | 0.85M | 5.90M | 4.42M | -2.37M | 6.21M |
|
Interest Expenses
|
0.36M | 0.52M | | -0.00M | 0.32M | 0.39M | 0.23M | -0.01M | 0.18M | 0.22M | 0.11M | 0.08M | 0.11M | 0.09M | 0.13M | 0.08M | 0.07M | 0.08M | 0.07M | 0.03M | 0.04M | 0.04M | 0.01M | -0.01M | | | |
|
Tax Rate
|
13.30% | 19.61% | | 10.80% | 13.04% | 6.12% | 42.96% | 30.23% | 17.62% | 11.11% | 42.53% | -0.33% | 17.53% | 9.66% | 19.83% | 16.18% | 10.77% | 9.39% | 81.85% | -0.75% | -5.50% | 10.39% | 48.93% | 11.18% | 16.14% | -44.43% | 12.26% |