|
Revenue
|
| 9.32M | 11.64M | 10.43M | 31.40M | 12.35M | 14.80M | 17.56M | 51.22M | 21.07M | 22.42M | 29.15M | 59.49M | 24.68M | 28.07M | 31.08M | 54.43M | 25.84M | 27.10M | 33.42M |
|
Cost of Revenue
|
| 4.09M | 4.85M | 4.92M | 14.13M | 5.90M | 6.48M | 8.00M | 26.60M | 11.45M | 11.06M | 13.82M | 29.28M | 11.17M | 12.84M | 14.59M | 27.64M | 11.69M | 11.72M | 16.25M |
|
Gross Profit
|
| 5.23M | 6.80M | 5.51M | 17.27M | 6.46M | 8.36M | 9.56M | 24.62M | 9.62M | 11.36M | 15.33M | 30.21M | 14.45M | 15.63M | 17.04M | 24.89M | 14.15M | 15.50M | 17.18M |
|
Research & Development
|
| 0.03M | 0.00M | 0.01M | 0.05M | 0.00M | 0.01M | 0.01M | 0.00M | 388.00 | | 475.00 | | | | | | | | |
|
Selling, General & Administrative
|
| 0.54M | 0.93M | 0.90M | 1.88M | 1.68M | 2.28M | 1.74M | 2.99M | 1.72M | 1.96M | 1.63M | 3.07M | 1.74M | 1.84M | 1.73M | 4.15M | 1.98M | 2.16M | 1.77M |
|
Restructuring Costs
|
| 0.02M | 0.10M | 0.01M | 0.08M | 0.04M | 0.19M | 0.10M | 0.01M | 0.09M | 0.07M | 0.09M | | | | | | | | |
|
Other Operating Expenses
|
| 3.75M | 4.67M | 4.39M | 11.87M | 5.39M | 6.17M | 7.54M | 22.14M | 9.30M | 10.07M | 13.43M | 27.75M | 11.17M | 12.84M | 14.59M | 23.21M | 11.25M | 11.72M | 14.67M |
|
Operating Expenses
|
| 4.36M | 5.73M | 5.32M | 13.92M | 7.20M | 8.76M | 9.52M | 25.43M | 11.23M | 12.20M | 15.26M | 30.82M | 12.91M | 14.69M | 16.32M | 27.36M | 13.22M | 13.88M | 16.43M |
|
Operating Income
|
| 0.86M | 1.07M | 0.19M | 3.36M | -0.75M | -0.40M | 0.04M | -0.81M | -1.61M | -0.85M | 0.07M | -0.61M | 1.54M | 0.94M | 0.72M | -2.47M | 0.92M | 1.62M | 0.74M |
|
EBIT
|
| 0.86M | 1.07M | 0.19M | 3.36M | -0.75M | -0.40M | 0.04M | -0.81M | -1.61M | -0.85M | 0.07M | -0.61M | 1.54M | 0.94M | 0.72M | -2.47M | 0.92M | 1.62M | 0.74M |
|
Other Non Operating Income
|
| 0.00M | 0.05M | 0.11M | -0.07M | 0.01M | 0.01M | 0.16M | -0.18M | 0.02M | 0.02M | 0.02M | 0.05M | -0.00M | 0.06M | 0.03M | 0.37M | 301.00 | | |
|
Non Operating Income
|
| 0.00M | 0.05M | 0.11M | -0.07M | -0.08M | 0.01M | 0.16M | -0.20M | -0.05M | -0.04M | -0.05M | -0.02M | -0.04M | -0.01M | -0.03M | 0.57M | 0.02M | -0.04M | -0.03M |
|
EBT
|
| 0.87M | 1.11M | 0.27M | 3.25M | -0.83M | -0.41M | 0.16M | -0.87M | -1.66M | -0.89M | 0.02M | -0.63M | 1.50M | 0.93M | 0.69M | -2.16M | 0.94M | 1.58M | 0.71M |
|
Tax Provisions
|
| | | -0.02M | 0.73M | -0.18M | -0.10M | 0.01M | -0.20M | -0.42M | -0.12M | 0.04M | -0.25M | 0.44M | 0.28M | 0.22M | -0.63M | 0.28M | 0.41M | 0.18M |
|
Profit After Tax
|
| 0.87M | 1.11M | 0.30M | 2.52M | -0.64M | -0.31M | 0.15M | -0.67M | -1.24M | -0.77M | -0.02M | -0.41M | 1.07M | 0.65M | 0.47M | -1.53M | 0.65M | 1.18M | 0.53M |
|
Income from Continuing Operations
|
| 0.87M | 1.11M | 0.30M | 2.52M | -0.64M | -0.31M | 0.15M | -0.67M | -1.24M | -0.77M | -0.02M | -0.39M | 1.07M | 0.65M | 0.47M | -1.53M | 0.65M | 1.18M | 0.53M |
|
Consolidated Net Income
|
| 0.87M | 1.11M | 0.30M | 2.52M | -0.64M | -0.31M | 0.15M | -0.67M | -1.24M | -0.77M | -0.02M | -0.39M | 1.07M | 0.65M | 0.47M | -1.53M | 0.65M | 1.18M | 0.53M |
|
Income towards Parent Company
|
| 0.87M | 1.11M | 0.30M | 2.52M | -0.64M | -0.31M | 0.15M | -0.67M | -1.24M | -0.77M | -0.02M | -0.39M | 1.07M | 0.65M | 0.47M | -1.53M | 0.65M | 1.18M | 0.53M |
|
Net Income towards Common Stockholders
|
| 0.87M | 1.11M | 0.30M | 2.52M | -0.64M | -0.31M | 0.15M | -0.67M | -1.24M | -0.77M | -0.02M | -0.39M | 1.07M | 0.65M | 0.47M | -1.53M | 0.65M | 1.18M | 0.53M |
|
EPS (Basic)
|
| 0.03 | 0.03 | 0.01 | 0.07 | -0.02 | -0.01 | 0.01 | -0.02 | -0.04 | -0.02 | 0.00 | -0.01 | 0.03 | 0.02 | 0.01 | -0.04 | 0.02 | 0.04 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.02 | 0.01 | -0.02 | -0.04 | -0.02 | 0.00 | -0.01 | 0.03 | 0.02 | 0.01 | -0.04 | 0.02 | 0.04 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
34.81M | 34.81M | 34.81M | 34.81M | 34.81M | 34.81M | 35.03M | 35.04M | 35.04M | 35.05M | 35.06M | 35.07M | 35.08M | 35.10M | 35.11M | 35.13M | 35.15M | 35.15M | 35.16M | 35.17M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 34.94M | 34.97M | 34.99M | 35.05M | 35.06M | 35.06M | 35.07M | 35.10M | 35.11M | 35.13M | 35.12M | 35.15M | 35.16M | 35.17M |
|
EBITDA
|
| 0.86M | 1.11M | 0.29M | 2.52M | -0.65M | -0.32M | 0.16M | -0.69M | -1.23M | -0.78M | -0.03M | -0.39M | 1.05M | 0.64M | 0.49M | -1.54M | 0.64M | 1.33M | 0.49M |
|
Interest Expenses
|
| | | 0.02M | 0.03M | 0.08M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M |
|
Tax Rate
|
| | | | 22.59% | 22.06% | 23.64% | 7.94% | 22.61% | 25.60% | 13.59% | | 38.98% | 29.08% | 30.19% | 31.68% | 29.32% | 30.07% | 25.63% | 25.68% |