|
Revenue
|
9.53M | 11.30M | 10.11M | 11.70M | 13.80M | 11.68M | 10.08M | 10.73M | 13.58M | 10.80M | 8.27M | 8.97M | 11.22M | 9.90M | 9.34M | 8.80M | 12.34M | 10.79M | 9.86M | 10.19M | 11.56M | 9.20M | 7.94M | 8.65M | 10.48M | 10.27M | 14.18M | 15.89M | 17.35M | 19.38M | 18.87M | 21.10M | 20.16M | 18.43M | 18.06M | 14.35M | 14.63M | 13.61M | 11.23M | 13.28M | 14.44M | 14.88M | 19.56M | 21.82M | 21.14M | 22.36M | 24.08M | 29.57M | 30.77M | 32.41M | 31.92M | 32.56M | 30.94M | 27.88M | 29.82M | 33.99M | 30.27M | 36.60M | 26.64M | 28.13M | 26.24M |
|
Cost of Revenue
|
4.99M | 5.85M | 5.32M | 6.61M | 7.00M | 5.55M | 5.21M | 6.13M | 7.38M | 6.04M | 4.76M | 4.87M | 5.75M | 5.14M | 4.65M | 4.61M | 6.26M | 5.63M | 4.83M | 5.27M | 5.71M | 4.88M | 4.33M | 4.58M | 5.16M | 4.87M | 6.45M | 7.47M | 8.56M | 9.64M | 9.48M | 10.19M | 10.07M | 9.43M | 9.23M | 7.63M | 7.43M | 7.15M | 6.36M | 7.21M | 7.99M | 8.15M | 10.04M | 10.86M | 10.75M | 12.01M | 13.07M | 16.02M | 16.87M | 17.42M | 16.87M | 17.53M | 16.49M | 15.44M | 16.75M | 20.19M | 16.26M | 22.06M | 15.58M | 16.16M | 15.24M |
|
Gross Profit
|
4.54M | 5.45M | 4.79M | 5.09M | 6.80M | 6.13M | 4.87M | 4.60M | 6.19M | 4.76M | 3.51M | 4.11M | 5.46M | 4.76M | 4.69M | 4.18M | 6.08M | 5.17M | 5.03M | 4.92M | 5.85M | 4.32M | 3.61M | 4.07M | 5.33M | 5.41M | 7.73M | 8.42M | 8.80M | 9.74M | 9.39M | 10.91M | 10.09M | 9.00M | 8.84M | 6.72M | 7.21M | 6.46M | 4.87M | 6.07M | 6.45M | 6.72M | 9.52M | 10.96M | 10.39M | 10.35M | 11.01M | 13.55M | 13.90M | 14.98M | 15.05M | 15.03M | 14.45M | 12.45M | 13.08M | 13.80M | 14.01M | 14.54M | 11.06M | 11.97M | 10.99M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.90M | 0.94M | | 0.81M | 0.85M | 0.84M |
|
Research & Development
|
0.70M | 0.77M | 0.79M | 0.81M | 0.82M | 0.81M | 0.80M | 0.92M | 0.98M | 1.01M | 0.98M | 1.00M | 0.93M | 0.94M | 0.82M | 0.92M | 0.89M | 0.89M | 0.88M | 0.94M | 1.05M | 1.04M | 0.91M | 0.99M | 0.98M | 0.78M | 0.94M | 0.98M | 1.14M | 1.25M | 1.30M | 1.23M | 1.21M | 1.18M | 1.28M | 1.21M | 1.26M | 1.21M | 1.29M | 1.22M | 1.32M | 1.25M | 1.32M | 1.36M | 1.33M | 1.52M | 1.92M | 1.86M | 1.87M | 1.88M | 1.90M | 1.98M | 1.80M | 1.93M | 1.98M | 2.22M | 2.18M | 2.17M | 2.45M | 2.25M | 2.33M |
|
Selling, General & Administrative
|
1.48M | 1.55M | 1.34M | 1.63M | 1.67M | 1.45M | 1.62M | 1.99M | 1.67M | 1.45M | 1.33M | 1.56M | 1.52M | 1.47M | 1.43M | 1.53M | 1.62M | 1.53M | 1.55M | 1.81M | 1.57M | 1.51M | 1.52M | 1.65M | 2.15M | 1.64M | 1.99M | 3.29M | 3.14M | 3.27M | 2.99M | 3.33M | 3.32M | 3.16M | 3.74M | 3.72M | 3.09M | 2.46M | 2.88M | 2.85M | 2.80M | 2.92M | 3.16M | 3.77M | 3.62M | 5.32M | 4.83M | 4.93M | 4.86M | 4.66M | 5.17M | 5.04M | 5.88M | 5.22M | 5.42M | 6.24M | 6.12M | 8.33M | 5.82M | 5.76M | 5.13M |
|
Restructuring Costs
|
| | | | | | -0.05M | 0.36M | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.16M | 1.08M | 0.06M | 0.20M | 0.05M | -0.02M | | | | | | | | | | | | | 0.31M | 0.22M | 0.12M |
|
Other Operating Expenses
|
1.23M | 1.44M | 1.29M | 1.39M | 1.59M | 1.46M | 1.32M | 1.41M | 1.55M | 1.32M | 1.14M | 1.19M | 1.53M | 1.25M | 1.42M | 1.33M | 1.53M | 1.46M | 1.42M | 1.49M | 1.59M | 1.37M | 1.35M | 1.33M | -0.41M | 1.20M | 1.66M | 2.06M | 2.40M | -4.53M | 4.20M | 1.83M | 5.35M | 5.13M | 2.37M | 2.09M | 2.04M | 2.19M | 2.05M | 1.76M | 1.75M | 1.96M | 2.83M | 3.23M | 2.55M | 0.41M | 3.46M | 4.03M | 4.01M | 4.41M | 3.23M | 4.69M | 2.78M | 0.86M | 0.48M | 0.23M | 0.49M | 1.64M | 5.36M | 4.68M | 4.61M |
|
Operating Expenses
|
3.41M | 3.77M | 3.42M | 3.83M | 4.08M | 3.72M | 3.69M | 4.68M | 4.20M | 3.77M | 3.41M | 3.74M | 3.98M | 3.67M | 3.67M | 3.78M | 4.04M | 3.88M | 3.84M | 4.24M | 4.21M | 3.92M | 3.77M | 3.97M | 4.60M | 3.79M | 4.60M | 6.14M | 6.05M | 14.29M | 8.49M | 6.39M | 9.87M | 9.47M | 7.39M | 7.01M | 6.40M | 5.87M | 6.23M | 5.87M | 6.02M | 7.20M | 6.94M | 7.93M | 7.85M | 10.05M | 10.21M | 10.82M | 10.74M | 10.95M | 11.53M | 11.69M | 11.98M | 11.34M | 12.58M | 13.46M | 13.53M | 12.46M | 13.94M | 12.90M | 12.19M |
|
Operating Income
|
1.13M | 1.69M | 1.36M | 1.26M | 2.72M | 2.42M | 1.18M | -0.08M | 1.99M | 0.99M | 0.10M | 0.36M | 1.49M | 1.09M | 1.02M | 0.40M | 2.04M | 1.28M | 1.18M | 0.68M | 1.64M | 0.40M | -0.16M | 0.10M | 0.73M | 1.61M | 3.13M | 2.28M | 2.74M | -4.54M | 0.91M | 4.52M | 0.22M | -0.46M | 1.44M | -0.29M | 0.81M | 0.60M | -1.36M | 0.20M | 0.43M | -0.48M | 2.58M | 3.04M | 2.55M | 0.29M | 0.80M | 2.73M | 3.16M | 4.03M | 3.52M | 3.34M | 2.47M | 1.11M | 0.49M | 0.34M | 0.49M | 2.08M | -2.88M | -0.93M | -1.19M |
|
EBIT
|
1.13M | 1.69M | 1.36M | 1.26M | 2.72M | 2.42M | 1.18M | -0.08M | 1.99M | 0.99M | 0.10M | 0.36M | 1.49M | 1.09M | 1.02M | 0.40M | 2.04M | 1.28M | 1.18M | 0.68M | 1.64M | 0.40M | -0.16M | 0.10M | 0.73M | 1.61M | 3.13M | 2.28M | 2.74M | -4.54M | 0.91M | 4.52M | 0.22M | -0.46M | 1.44M | -0.29M | 0.81M | 0.60M | -1.36M | 0.20M | 0.43M | -0.48M | 2.58M | 3.04M | 2.55M | 0.29M | 0.80M | 2.73M | 3.16M | 4.03M | 3.52M | 3.34M | 2.47M | 1.11M | 0.49M | 0.34M | 0.49M | 2.08M | -2.88M | -0.93M | -1.19M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.01M | 0.01M | 0.06M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.02M | -0.02M | | | 0.03M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | -0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | -0.00M | 0.04M | 0.05M | 0.10M | 2.27M | 0.07M | -0.12M | -0.06M | 1.57M | 0.02M | -0.01M | -0.01M | 0.05M | -0.03M | -0.02M | 0.01M | 0.03M | -0.00M | 0.02M | -0.02M | 0.03M | -0.01M | -0.02M | 0.06M | 0.03M | 0.06M | 0.20M | 0.42M | 0.61M | 0.43M | 0.21M | 0.30M | -0.04M | 0.24M | 0.46M | 0.06M |
|
Non Operating Income
|
-0.01M | 0.01M | 0.06M | 0.06M | 0.01M | 0.01M | -0.67M | 0.01M | | 0.02M | -0.07M | | | 0.03M | -0.11M | 0.01M | 0.01M | -0.02M | -0.06M | -0.01M | 0.02M | 0.01M | -0.08M | 0.03M | 0.02M | -0.32M | 0.04M | 0.05M | 0.10M | -0.42M | 0.07M | -0.12M | -0.06M | -0.03M | 0.02M | -0.01M | -0.01M | 0.05M | -0.03M | -0.02M | 0.01M | 0.01M | -0.00M | 0.02M | -0.02M | -0.06M | -0.01M | -0.02M | 0.06M | 0.12M | 0.06M | 0.20M | 0.42M | 0.61M | 0.43M | 0.21M | 0.30M | -0.04M | 0.24M | 0.46M | 0.06M |
|
EBT
|
1.11M | 1.69M | 1.43M | 1.32M | 2.73M | 2.42M | 1.19M | -0.07M | 1.99M | 1.01M | 0.12M | 0.37M | 1.49M | 1.11M | 1.04M | 0.41M | 2.05M | 1.27M | 1.18M | 0.67M | 1.66M | 0.41M | -0.15M | 0.12M | 0.75M | 1.61M | 3.17M | 2.34M | 2.84M | -4.51M | 0.98M | 4.40M | 0.16M | -0.50M | 1.46M | -0.30M | 0.79M | 0.65M | -1.39M | 0.18M | 0.43M | -0.45M | 2.58M | 3.06M | 2.53M | 0.24M | 0.66M | 2.57M | 3.04M | 3.88M | 3.39M | 3.37M | 2.72M | 1.57M | 0.79M | 0.30M | 0.57M | 1.80M | -2.79M | -0.58M | -1.23M |
|
Tax Provisions
|
0.00M | 0.02M | 0.13M | 0.06M | 0.08M | -2.76M | 0.42M | -0.03M | 0.66M | 0.35M | -0.08M | 0.08M | 0.48M | 0.02M | 0.34M | 0.12M | 0.70M | 0.43M | 0.22M | 0.23M | 0.58M | 0.10M | -0.19M | 0.04M | 0.26M | 0.61M | 1.09M | 0.89M | 0.82M | 0.06M | 0.60M | 0.38M | 0.73M | 0.29M | 0.32M | -0.11M | 0.15M | -0.08M | -0.25M | 0.01M | -0.03M | -0.07M | 0.37M | 0.45M | 0.36M | -0.05M | 0.08M | 0.45M | 0.52M | 0.64M | 0.58M | 0.57M | 0.45M | 0.11M | 0.12M | 0.07M | 0.07M | 0.30M | -0.46M | -0.08M | -0.29M |
|
Profit After Tax
|
1.11M | 1.68M | 1.29M | 1.26M | 1.26M | 5.18M | 0.77M | -0.04M | 1.33M | 0.66M | 0.20M | 0.29M | 1.00M | 1.09M | 0.69M | 0.29M | 1.36M | 0.84M | 0.96M | 0.44M | 1.08M | 0.31M | 0.03M | 0.08M | 0.49M | 1.00M | 2.08M | 1.45M | 2.02M | -4.57M | 0.38M | 4.01M | -0.57M | -0.79M | 1.14M | -0.19M | 0.65M | 0.72M | -1.14M | 0.17M | 0.46M | -0.38M | 2.21M | 2.61M | 2.17M | 0.29M | 0.58M | 2.12M | 2.52M | 3.24M | 2.82M | 2.79M | 2.28M | 1.46M | 0.66M | 0.23M | 0.49M | 1.50M | -2.33M | -0.50M | -0.94M |
|
Income from Continuing Operations
|
1.11M | 1.68M | 1.29M | 1.26M | 2.65M | 5.18M | 0.77M | -0.04M | 1.33M | 0.66M | 0.20M | 0.29M | 1.00M | 1.09M | 0.69M | 0.29M | 1.36M | 0.84M | 0.96M | 0.44M | 1.08M | 0.31M | 0.03M | 0.08M | 0.49M | 1.00M | 2.08M | 1.45M | 2.02M | -4.57M | 0.38M | 4.01M | -0.57M | -0.79M | 1.14M | -0.19M | 0.65M | 0.72M | -1.14M | 0.17M | 0.46M | -0.38M | 2.21M | 2.61M | 2.17M | 0.29M | 0.58M | 2.12M | 2.52M | 3.24M | 2.82M | 2.79M | 2.28M | 1.46M | 0.66M | 0.23M | 0.49M | 1.50M | -2.33M | -0.50M | -0.94M |
|
Consolidated Net Income
|
1.11M | 1.68M | 1.29M | 1.26M | 2.65M | 5.18M | 0.77M | -0.04M | 1.33M | 0.66M | 0.20M | 0.29M | 1.00M | 1.09M | 0.69M | 0.29M | 1.36M | 0.84M | 0.96M | 0.44M | 1.08M | 0.31M | 0.03M | 0.08M | 0.49M | 1.00M | 2.08M | 1.45M | 2.02M | -4.57M | 0.38M | 4.01M | -0.57M | -0.79M | 1.14M | -0.19M | 0.65M | 0.72M | -1.14M | 0.17M | 0.46M | -0.38M | 2.21M | 2.61M | 2.17M | 0.29M | 0.58M | 2.12M | 2.52M | 3.24M | 2.82M | 2.79M | 2.28M | 1.46M | 0.66M | 0.23M | 0.49M | 1.50M | -2.33M | -0.50M | -0.94M |
|
Income towards Parent Company
|
1.11M | 1.68M | 1.29M | 1.26M | 2.65M | 5.18M | 0.77M | -0.04M | 1.33M | 0.66M | 0.20M | 0.29M | 1.00M | 1.09M | 0.69M | 0.29M | 1.36M | 0.84M | 0.96M | 0.44M | 1.08M | 0.31M | 0.03M | 0.08M | 0.49M | 1.00M | 2.08M | 1.45M | 2.02M | -4.57M | 0.38M | 4.01M | -0.57M | -0.79M | 1.14M | -0.19M | 0.65M | 0.72M | -1.14M | 0.17M | 0.46M | -0.38M | 2.21M | 2.61M | 2.17M | 0.29M | 0.58M | 2.12M | 2.52M | 3.24M | 2.82M | 2.79M | 2.28M | 1.46M | 0.66M | 0.23M | 0.49M | 1.50M | -2.33M | -0.50M | -0.94M |
|
Net Income towards Common Stockholders
|
1.11M | 1.68M | 1.29M | 1.26M | 2.65M | 5.18M | 0.77M | -0.04M | 1.33M | 0.66M | 0.20M | 0.29M | 1.00M | 1.09M | 0.69M | 0.29M | 1.36M | 0.84M | 0.96M | 0.44M | 1.08M | 0.31M | 0.03M | 0.08M | 0.49M | 1.00M | 2.08M | 1.45M | 2.02M | -4.57M | 0.38M | 4.01M | -0.57M | -0.79M | 1.14M | -0.19M | 0.65M | 0.72M | -1.14M | 0.17M | 0.46M | -0.38M | 2.21M | 2.61M | 2.17M | 0.29M | 0.58M | 2.12M | 2.52M | 3.24M | 2.82M | 2.79M | 2.28M | 1.46M | 0.66M | 0.23M | 0.49M | 1.50M | -2.33M | -0.50M | -0.94M |
|
EPS (Basic)
|
0.11 | 0.17 | 0.12 | 0.13 | 0.26 | 0.51 | 0.07 | 0.00 | 0.13 | 0.06 | 0.02 | 0.03 | 0.10 | 0.11 | 0.07 | 0.03 | 0.13 | 0.08 | 0.09 | 0.04 | 0.10 | 0.03 | 0.00 | 0.01 | 0.05 | 0.10 | 0.20 | 0.14 | 0.20 | -0.44 | 0.04 | 0.39 | -0.05 | -0.08 | 0.11 | -0.02 | 0.06 | 0.07 | -0.11 | 0.02 | 0.04 | -0.04 | 0.21 | 0.25 | 0.21 | 0.03 | 0.05 | 0.20 | 0.24 | 0.30 | 0.26 | 0.25 | 0.19 | 0.12 | 0.06 | 0.02 | 0.04 | 0.12 | -0.19 | -0.04 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 0.17 | 0.13 | 0.12 | 0.26 | 0.50 | 0.08 | 0.00 | 0.13 | 0.06 | 0.02 | 0.03 | 0.10 | 0.10 | 0.07 | 0.03 | 0.13 | 0.08 | 0.09 | 0.04 | 0.10 | 0.03 | | 0.01 | 0.05 | 0.10 | 0.20 | 0.14 | 0.19 | -0.44 | 0.04 | 0.39 | -0.05 | -0.08 | 0.11 | -0.02 | 0.06 | 0.07 | -0.11 | 0.02 | 0.04 | -0.04 | 0.21 | 0.24 | 0.20 | 0.03 | 0.05 | 0.20 | 0.23 | 0.30 | 0.25 | 0.24 | 0.19 | 0.12 | 0.05 | 0.02 | 0.04 | 0.12 | -0.19 | -0.04 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
10.30M | 10.35M | 10.35M | 10.34M | 10.36M | 10.39M | 10.39M | 10.39M | 10.41M | 10.43M | 10.43M | 10.45M | 10.47M | 10.47M | 10.56M | 10.56M | 10.56M | 10.56M | 10.56M | 10.56M | 10.56M | 10.56M | 10.56M | 10.50M | 10.43M | 10.38M | 10.40M | 10.40M | 10.40M | 10.41M | 10.47M | 10.47M | 10.49M | 10.49M | 10.57M | 10.57M | 10.61M | 10.49M | 10.43M | 10.43M | 10.44M | 10.53M | 10.70M | 10.75M | 10.78M | 10.87M | 10.96M | 11.01M | 11.02M | 11.02M | 11.12M | 11.13M | 12.16M | 12.16M | 12.16M | 12.49M | 12.52M | 12.37M | 12.37M | 12.49M | 12.48M |
|
Shares Outstanding (Diluted Average)
|
10.19M | 10.19M | 10.14M | 10.27M | 10.30M | 10.30M | 10.29M | 10.21M | 10.36M | | | | | | | | | | | | | | | | | | 10.30M | 10.33M | 10.35M | 10.34M | 10.37M | 10.37M | 10.36M | 10.38M | 10.41M | 10.41M | 10.43M | 10.39M | 10.22M | 10.26M | 10.29M | 10.28M | 10.53M | 10.76M | 10.79M | 10.84M | 10.84M | 10.81M | 10.86M | 10.93M | 11.09M | | | | 12.16M | 12.33M | 12.25M | | 12.18M | 12.22M | 12.21M |
|
EBITDA
|
1.13M | 1.69M | 1.36M | 1.26M | 2.72M | 2.42M | 1.18M | -0.08M | 1.99M | 0.99M | 0.10M | 0.36M | 1.49M | 1.09M | 1.02M | 0.40M | 2.04M | 1.28M | 1.18M | 0.68M | 1.64M | 0.40M | -0.16M | 0.10M | 0.73M | 1.61M | 3.13M | 2.28M | 2.74M | -4.54M | 0.91M | 4.52M | 0.22M | -0.46M | 1.44M | -0.29M | 0.81M | 0.60M | -1.36M | 0.20M | 0.43M | -0.48M | 2.58M | 3.04M | 2.55M | 0.29M | 0.80M | 2.73M | 3.16M | 4.03M | 3.52M | 3.34M | 2.47M | 1.11M | 0.49M | 0.34M | 0.49M | 2.08M | -2.88M | -0.93M | -1.19M |
|
Interest Expenses
|
0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.15M | 0.14M | 0.25M | 0.22M | 0.23M | 0.15M | 0.12M | 0.10M |
|
Tax Rate
|
0.27% | 0.94% | 9.19% | 4.56% | 2.85% | | 35.32% | 39.44% | 33.10% | 34.39% | | 21.08% | 32.55% | 2.15% | 33.27% | 30.41% | 33.93% | 33.99% | 18.45% | 34.72% | 34.90% | 23.83% | | 34.68% | 35.11% | 37.94% | 34.49% | 38.14% | 28.97% | | 61.20% | 8.69% | | | 22.16% | 37.67% | 18.51% | | 17.95% | 7.10% | | 16.30% | 14.20% | 14.63% | 14.10% | | 11.91% | 17.67% | 16.95% | 16.41% | 17.00% | 17.00% | 16.38% | 7.09% | 15.88% | 22.30% | 13.01% | 16.54% | 16.49% | 13.72% | 23.55% |