|
Revenue
|
2.78M | 2.48M | 3.46M | 3.56M | 4.70M | 3.81M | 3.58M | 6.99M | 7.61M | 8.19M | 8.80M | 8.96M | 9.87M | 7.67M | 5.99M | 5.16M | 5.52M | 5.69M | 6.70M | 7.11M | 7.38M | 7.61M | 8.34M | 8.44M | 9.23M | 9.96M | 10.89M | 8.68M | 6.79M | 7.70M | 8.55M | 9.22M | 9.81M | 10.91M | 11.87M | 12.31M | 12.72M | 13.41M | 14.86M | 15.48M | 16.13M | 16.50M | 17.45M | 17.60M | 17.93M | 18.33M | 19.39M | 19.51M | 20.41M | 21.20M |
|
Cost of Revenue
|
0.77M | 0.67M | 0.95M | 0.76M | 0.87M | 0.96M | 0.90M | 1.33M | 1.42M | 1.59M | 1.50M | 1.71M | 1.74M | 1.41M | 1.30M | 1.39M | 1.32M | 1.31M | 1.63M | 1.69M | 1.71M | 1.83M | 1.98M | 2.11M | 2.20M | 2.30M | 2.56M | 2.43M | 2.37M | 2.28M | 3.07M | 2.38M | 2.48M | 2.59M | 3.12M | 3.07M | 2.91M | 3.04M | 3.67M | 3.75M | 3.94M | 3.67M | 4.04M | 4.21M | 3.92M | 4.13M | 4.63M | 4.67M | 4.45M | 4.71M |
|
Gross Profit
|
2.01M | 1.81M | 2.51M | 2.90M | 3.83M | 2.85M | 2.66M | 5.66M | 6.19M | 6.60M | 7.30M | 7.26M | 8.13M | 6.27M | 4.69M | 3.77M | 4.29M | 4.38M | 5.06M | 5.42M | 5.67M | 5.79M | 6.36M | 6.39M | 7.37M | 7.80M | 8.15M | 6.46M | 4.93M | 5.74M | 6.44M | 7.06M | 7.33M | 8.41M | 9.25M | 9.38M | 10.14M | 10.54M | 11.22M | 11.72M | 12.19M | 12.84M | 13.41M | 13.39M | 14.01M | 14.19M | 14.76M | 14.84M | 15.95M | 16.49M |
|
Research & Development
|
0.20M | 0.30M | 0.35M | 0.22M | 0.23M | 0.30M | 0.32M | 0.34M | 0.40M | 0.52M | 0.50M | 0.23M | 0.29M | 0.46M | 0.36M | 0.54M | 0.45M | 0.38M | 0.35M | 0.38M | 0.40M | 0.37M | 0.37M | 0.35M | 0.33M | 0.37M | 0.38M | 0.43M | 0.48M | 0.48M | 0.51M | 0.48M | 0.45M | 0.48M | 0.49M | 0.52M | 0.66M | 0.49M | 0.60M | 3.00M | 0.96M | 0.45M | 0.65M | 0.82M | 0.80M | 0.64M | 0.57M | 0.62M | 0.88M | 0.67M |
|
Selling, General & Administrative
|
0.53M | 0.64M | 0.72M | 1.09M | 1.13M | 1.26M | 1.33M | 1.97M | 1.99M | 1.68M | 2.14M | 2.26M | 3.09M | 1.87M | 1.58M | 2.11M | 2.19M | 2.55M | 2.15M | 2.30M | 2.08M | 2.18M | 2.15M | 2.41M | 2.46M | 2.61M | 2.97M | 2.86M | 5.00M | 2.20M | 2.21M | 2.43M | 2.56M | 2.25M | 2.52M | 2.72M | 2.40M | 2.88M | 2.70M | 3.92M | 3.31M | 3.62M | 4.27M | 3.99M | 4.10M | 3.97M | 3.87M | 4.61M | 4.28M | 4.36M |
|
Other Operating Expenses
|
0.50M | 0.51M | 0.72M | 0.76M | 0.86M | 0.88M | 0.79M | 1.09M | 1.10M | 1.21M | 1.31M | 1.28M | 1.41M | 1.35M | 1.24M | 1.36M | 1.32M | 1.25M | 1.56M | 1.65M | 1.52M | 1.78M | 2.05M | 2.11M | 2.20M | 2.30M | 2.56M | 2.43M | 2.37M | 2.28M | 3.07M | 2.38M | 2.47M | 2.59M | 3.12M | 3.07M | 2.91M | 3.04M | 3.67M | 0.79M | 2.95M | 2.86M | 3.33M | 3.83M | 3.48M | 3.80M | 4.52M | 4.18M | 4.01M | 4.63M |
|
Operating Expenses
|
1.23M | 1.45M | 1.79M | 2.08M | 2.22M | 2.45M | 2.44M | 3.40M | 3.49M | 3.40M | 3.95M | 3.78M | 4.79M | 3.67M | 3.18M | 4.01M | 3.96M | 4.19M | 4.06M | 4.33M | 3.99M | 4.34M | 4.56M | 4.88M | 4.99M | 5.28M | 5.91M | 5.73M | 7.86M | 4.96M | 5.79M | 5.29M | 5.49M | 5.32M | 6.14M | 6.30M | 5.97M | 6.41M | 6.97M | 7.71M | 7.22M | 6.93M | 8.25M | 8.64M | 8.38M | 8.40M | 8.96M | 9.41M | 9.17M | 9.66M |
|
Operating Income
|
0.78M | 0.36M | 0.72M | 0.82M | 1.61M | 0.41M | 0.23M | 2.26M | 2.69M | 3.20M | 3.35M | 3.48M | 3.34M | 2.59M | 1.51M | -0.24M | 0.33M | 0.20M | 1.00M | 1.09M | 1.68M | 1.45M | 1.79M | 1.51M | 2.38M | 2.52M | 2.24M | 0.74M | -2.93M | 0.78M | 0.65M | 1.78M | 1.84M | 3.09M | 3.11M | 3.07M | 4.17M | 4.13M | 4.25M | 4.01M | 4.96M | 5.91M | 5.16M | 4.75M | 5.63M | 5.79M | 5.80M | 5.43M | 6.79M | 6.83M |
|
EBIT
|
0.78M | 0.36M | 0.72M | 0.82M | 1.61M | 0.41M | 0.23M | 2.26M | 2.69M | 3.20M | 3.35M | 3.48M | 3.34M | 2.59M | 1.51M | -0.24M | 0.33M | 0.20M | 1.00M | 1.09M | 1.68M | 1.45M | 1.79M | 1.51M | 2.38M | 2.52M | 2.24M | 0.74M | -2.93M | 0.78M | 0.65M | 1.78M | 1.84M | 3.09M | 3.11M | 3.07M | 4.17M | 4.13M | 4.25M | 4.01M | 4.96M | 5.91M | 5.16M | 4.75M | 5.63M | 5.79M | 5.80M | 5.43M | 6.79M | 6.83M |
|
Non Operating Income
|
0.02M | 0.02M | -0.04M | 0.00M | 0.01M | -0.01M | -0.05M | 0.05M | 0.05M | 0.06M | -0.04M | 0.03M | -0.00M | -0.00M | 0.01M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.08M | 0.09M | 0.08M | 0.11M | 0.12M | 0.10M | 0.02M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.00M | -0.01M | 0.01M | 0.11M | 0.45M | 0.34M | 0.34M | 0.50M | 0.52M | 0.50M | 0.64M | 0.63M | 0.54M | 0.51M | 0.54M | 0.46M |
|
EBT
|
0.80M | 0.37M | 0.68M | 0.83M | 1.62M | 0.40M | 0.17M | 2.31M | 2.74M | 3.27M | 3.32M | 3.51M | 3.34M | 2.59M | 1.51M | -0.21M | 0.35M | 0.22M | 1.03M | 1.13M | 1.70M | 1.49M | 1.88M | 1.61M | 2.45M | 2.63M | 2.35M | 0.84M | -2.91M | 0.79M | 0.66M | 1.77M | 1.86M | 3.09M | 3.11M | 3.06M | 4.18M | 4.24M | 4.70M | 4.35M | 5.30M | 6.41M | 5.68M | 5.24M | 6.27M | 6.42M | 6.34M | 5.95M | 7.33M | 7.30M |
|
Tax Provisions
|
0.24M | 0.11M | 0.26M | 0.30M | 0.60M | 0.16M | 0.07M | 0.82M | 0.97M | 1.40M | 0.93M | 1.23M | 1.10M | 1.03M | 0.94M | 0.02M | -0.01M | 0.03M | 1.00M | 0.29M | 0.35M | -0.91M | 0.17M | -0.24M | 0.36M | 0.17M | -0.89M | -0.93M | -0.80M | -0.28M | -0.36M | 0.38M | 0.39M | 0.52M | -0.78M | 0.57M | 0.94M | 0.81M | 1.03M | 0.94M | 1.12M | 1.34M | 2.56M | 1.11M | 1.37M | 1.37M | 1.90M | 1.26M | 1.55M | 1.72M |
|
Profit After Tax
|
0.56M | 0.26M | 0.47M | 0.52M | 1.02M | 0.24M | 0.27M | 1.49M | 1.77M | 1.87M | 2.40M | 2.28M | 2.23M | 1.56M | 1.14M | -0.23M | 0.36M | 0.19M | 0.18M | 0.84M | 1.35M | 2.40M | 1.71M | 1.85M | 2.09M | 2.45M | 3.24M | 1.77M | -2.11M | 1.07M | 0.64M | 1.39M | 1.47M | 2.58M | 3.89M | 2.49M | 3.24M | 3.43M | 3.67M | 3.41M | 4.18M | 5.07M | 4.54M | 4.14M | 4.90M | 5.05M | 5.15M | 4.69M | 5.77M | 5.58M |
|
Income from Continuing Operations
|
0.56M | 0.26M | 0.43M | 0.52M | 1.02M | 0.24M | 0.10M | 1.49M | 1.77M | 1.87M | 2.39M | 2.28M | 2.23M | 1.56M | 0.57M | -0.23M | 0.36M | 0.19M | 0.03M | 0.84M | 1.35M | 2.40M | 1.71M | 1.85M | 2.09M | 2.45M | 3.24M | 1.77M | -2.11M | 1.07M | 1.03M | 1.39M | 1.47M | 2.58M | 3.89M | 2.49M | 3.24M | 3.43M | 3.67M | 3.41M | 4.18M | 5.07M | 3.12M | 4.14M | 4.90M | 5.05M | 4.45M | 4.69M | 5.77M | 5.58M |
|
Consolidated Net Income
|
0.56M | 0.26M | 0.43M | 0.52M | 1.02M | 0.24M | 0.10M | 1.49M | 1.77M | 1.87M | 2.39M | 2.28M | 2.23M | 1.56M | 0.57M | -0.23M | 0.36M | 0.19M | 0.03M | 0.84M | 1.35M | 2.40M | 1.71M | 1.85M | 2.09M | 2.45M | 3.24M | 1.77M | -2.11M | 1.07M | 1.03M | 1.39M | 1.47M | 2.58M | 3.89M | 2.49M | 3.24M | 3.43M | 3.67M | 3.41M | 4.18M | 5.07M | 3.12M | 4.14M | 4.90M | 5.05M | 4.45M | 4.69M | 5.77M | 5.58M |
|
Income towards Parent Company
|
0.56M | 0.26M | 0.43M | 0.52M | 1.02M | 0.24M | 0.10M | 1.49M | 1.77M | 1.87M | 2.39M | 2.28M | 2.23M | 1.56M | 0.57M | -0.23M | 0.36M | 0.19M | 0.03M | 0.84M | 1.35M | 2.40M | 1.71M | 1.85M | 2.09M | 2.45M | 3.24M | 1.77M | -2.11M | 1.07M | 1.03M | 1.39M | 1.47M | 2.58M | 3.89M | 2.49M | 3.24M | 3.43M | 3.67M | 3.41M | 4.18M | 5.07M | 3.12M | 4.14M | 4.90M | 5.05M | 4.45M | 4.69M | 5.77M | 5.58M |
|
Net Income towards Common Stockholders
|
0.56M | 0.26M | 0.43M | 0.52M | 1.02M | 0.24M | 0.10M | 1.49M | 1.77M | 1.87M | 2.39M | 2.28M | 2.23M | 1.56M | 0.57M | -0.23M | 0.36M | 0.19M | 0.03M | 0.84M | 1.35M | 2.40M | 1.71M | 1.85M | 2.09M | 2.45M | 3.24M | 1.77M | -2.11M | 1.07M | 1.03M | 1.39M | 1.47M | 2.58M | 3.89M | 2.49M | 3.24M | 3.43M | 3.67M | 3.41M | 4.18M | 5.07M | 3.12M | 4.14M | 4.90M | 5.05M | 4.45M | 4.69M | 5.77M | 5.58M |
|
EPS (Basic)
|
0.08 | 0.04 | 0.07 | 0.07 | 0.15 | 0.02 | 0.01 | 0.14 | 0.16 | 0.17 | 0.21 | 0.21 | 0.21 | 0.15 | 0.11 | -0.02 | 0.03 | 0.02 | 0.02 | 0.08 | 0.13 | 0.22 | 0.16 | 0.17 | 0.19 | 0.22 | 0.28 | 0.15 | -0.17 | 0.09 | 0.05 | 0.11 | 0.12 | 0.21 | 0.32 | 0.20 | 0.26 | 0.27 | 0.29 | 0.27 | 0.33 | 0.40 | 0.36 | 0.33 | 0.39 | 0.40 | 0.35 | 0.37 | 0.45 | 0.44 |
|
EPS (Weighted Average and Diluted)
|
0.07 | 0.03 | 0.05 | 0.06 | 0.11 | 0.02 | 0.02 | 0.12 | 0.15 | 0.15 | 0.18 | 0.19 | 0.19 | 0.13 | 0.10 | -0.02 | 0.03 | 0.02 | 0.01 | 0.07 | 0.11 | 0.20 | 0.14 | 0.15 | 0.17 | 0.20 | 0.26 | 0.14 | -0.17 | 0.09 | 0.05 | 0.11 | 0.12 | 0.20 | 0.31 | 0.20 | 0.26 | 0.27 | 0.30 | 0.27 | 0.33 | 0.40 | 0.36 | 0.32 | 0.38 | 0.40 | 0.35 | 0.37 | 0.45 | 0.43 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.28M | | | | 12.12M | | 12.31M | 12.33M | 12.35M | 12.55M | 12.56M | 12.56M | 12.56M | 12.59M | 12.60M | 12.60M | 12.60M | 12.66M | 12.66M | 12.67M | 12.67M | 12.71M | 12.72M | 12.72M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 12.28M | | | | 12.44M | | 12.55M | 12.60M | 12.59M | 12.66M | 12.64M | 12.64M | 12.64M | 12.69M | 12.72M | 12.74M | 12.72M | 12.75M | 12.76M | 12.78M | 12.78M | 12.83M | 12.84M | 12.86M |
|
EBITDA
|
0.55M | 0.26M | 0.47M | 0.53M | 1.02M | 0.24M | 0.25M | 1.50M | 1.76M | 1.86M | 3.35M | 3.48M | 3.34M | 2.59M | 1.51M | -0.24M | 0.33M | 0.20M | 1.00M | 1.09M | 1.68M | 1.45M | 1.79M | 1.51M | 2.38M | 2.52M | 2.24M | 0.74M | -2.93M | 0.78M | 0.65M | 1.78M | 1.84M | 3.09M | 3.11M | 3.07M | 4.17M | 4.13M | 4.25M | 4.01M | 4.96M | 5.91M | 5.16M | 4.75M | 5.63M | 5.79M | 5.80M | 5.43M | 6.79M | 6.83M |
|
Tax Rate
|
30.42% | 30.42% | 37.52% | 36.76% | 37.18% | 40.29% | 39.28% | 35.64% | 35.38% | 42.86% | 27.92% | 35.04% | 33.10% | 39.74% | 62.38% | -11.72% | -2.40% | 14.41% | 97.04% | 25.39% | 20.45% | -61.02% | 9.00% | -14.89% | 14.87% | 6.62% | -37.70% | -111.69% | 27.44% | -35.33% | -54.48% | 21.71% | 20.87% | 16.73% | -25.03% | 18.74% | 22.46% | 19.12% | 21.90% | 21.69% | 21.11% | 20.93% | 45.13% | 21.11% | 21.82% | 21.33% | 29.87% | 21.16% | 21.20% | 23.58% |