|
Revenue
|
4.39M | 7.02M | 5.71M | 9.25M | 6.31M | 5.52M | 7.02M | 6.36M | 4.73M | 4.74M | 5.82M | 4.29M | 3.78M | 4.60M | 4.60M | 4.64M | 4.78M | 5.05M | 4.49M | 3.51M | 3.91M | 3.45M | 4.67M | 5.42M | 4.25M | 5.63M | 5.10M | 5.05M | 4.40M | 4.38M | 4.34M | 3.45M | 5.23M | 3.49M | 2.98M | 2.88M | 2.47M | 3.56M | 2.88M | 2.38M | 2.55M | 2.55M | 2.92M | 2.42M | 2.43M | 1.73M | 3.59M | 2.77M | 2.54M | 2.49M | 4.64M | 11.74M | 10.29M | 9.35M | 8.48M | 8.88M | 7.70M | 8.28M | 6.34M | 5.93M | 5.53M | 5.62M | 4.05M | 4.45M | 4.48M | 5.63M | 4.54M |
|
Cost of Revenue
|
2.53M | 3.51M | 2.38M | 4.52M | 2.87M | 2.75M | 3.74M | 3.73M | 2.75M | 2.78M | 2.83M | 2.45M | 1.79M | 2.13M | 1.98M | 2.25M | 1.88M | 2.01M | 2.06M | 1.76M | 1.59M | 1.52M | 2.20M | 2.21M | 2.60M | 2.54M | 3.06M | 3.49M | 2.55M | 3.12M | 2.31M | 3.30M | 2.95M | 2.31M | 1.97M | 2.79M | 1.36M | 1.95M | 1.70M | 2.32M | 1.37M | 1.60M | 1.73M | 2.51M | 1.16M | 1.34M | 2.37M | 1.59M | 1.72M | 0.35M | 3.24M | 9.55M | 8.36M | 7.63M | 7.89M | 10.81M | 6.15M | 5.54M | 5.11M | 5.68M | 4.01M | 5.37M | 2.31M | 2.47M | 2.87M | 6.26M | 3.17M |
|
Gross Profit
|
1.86M | 3.51M | 3.33M | 4.73M | 3.44M | 2.77M | 3.28M | 2.63M | 1.98M | 1.96M | 2.99M | 1.84M | 2.00M | 2.48M | 2.62M | 2.39M | 2.90M | 3.04M | 2.43M | 1.75M | 2.32M | 1.93M | 2.46M | 3.21M | 1.65M | 3.09M | 2.04M | 1.56M | 1.85M | 1.27M | 2.03M | 0.15M | 2.28M | 1.17M | 1.01M | 0.09M | 1.11M | 1.62M | 1.18M | 0.06M | 1.18M | 0.95M | 1.12M | -0.09M | 1.27M | 0.39M | 1.22M | 1.18M | 0.81M | 1.26M | 1.40M | 2.19M | 1.94M | 1.72M | 0.60M | -1.93M | 1.54M | 2.74M | 1.23M | 0.25M | 1.52M | 0.24M | 1.74M | 1.99M | 1.60M | -0.63M | 1.37M |
|
Research & Development
|
1.29M | 0.79M | 0.70M | 0.80M | 0.92M | 0.78M | 0.90M | 0.84M | 0.71M | 0.71M | 0.72M | 0.63M | 0.60M | 0.57M | 0.63M | 0.72M | 0.79M | 0.92M | 0.98M | 0.98M | 0.86M | 0.70M | 0.65M | 0.70M | 0.74M | 0.78M | 0.72M | 0.73M | 0.81M | 0.81M | 0.73M | 0.83M | 0.82M | 0.85M | 0.83M | 0.65M | 0.44M | 0.33M | 0.32M | 0.35M | 0.46M | 0.58M | 0.52M | 0.44M | 0.49M | 0.36M | 0.41M | 0.59M | 0.45M | 0.46M | 0.49M | 0.53M | 0.50M | 0.54M | 0.62M | 0.64M | 0.93M | 0.54M | 0.56M | 0.58M | 0.49M | 0.55M | 0.21M | 0.10M | 0.08M | 0.18M | 0.14M |
|
Selling, General & Administrative
|
1.78M | 1.52M | 1.70M | 1.75M | 1.92M | 3.87M | 3.88M | 4.10M | 3.11M | 3.06M | 3.08M | 3.14M | 2.73M | 3.35M | 2.28M | 2.81M | 2.71M | 3.06M | 3.26M | 3.32M | 2.87M | 2.89M | 3.50M | 3.55M | 3.62M | 3.91M | 4.18M | 4.26M | 4.19M | 4.16M | 5.28M | 4.16M | 4.08M | 3.67M | 4.13M | 3.87M | 3.08M | 3.06M | 3.09M | 5.29M | 4.27M | 1.98M | 2.07M | 1.92M | 3.19M | 2.54M | 3.07M | 2.93M | 3.68M | 3.88M | 5.00M | 7.87M | 8.74M | 8.38M | 7.16M | 7.77M | 7.72M | 7.68M | 6.37M | 6.23M | 5.16M | 4.16M | 9.12M | 2.25M | 2.58M | 3.46M | 2.49M |
|
Other Operating Expenses
|
0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | | 12.00M | | | | | | | | | | | | | | -1.79M | | | 0.01M | | | -1.96M | | | |
|
Operating Expenses
|
3.83M | 2.32M | 2.39M | 2.55M | 2.84M | 4.65M | 4.78M | 4.95M | 3.82M | 3.77M | 3.80M | 3.78M | 3.33M | 3.93M | 2.91M | 3.53M | 3.51M | 3.98M | 4.24M | 4.30M | 3.72M | 3.59M | 4.16M | 4.25M | 4.36M | 4.69M | 4.90M | 5.00M | 5.00M | 4.97M | 6.01M | 5.00M | 4.90M | 4.51M | 4.96M | 4.53M | 3.52M | 3.39M | 3.41M | 5.64M | 4.73M | 2.56M | 2.59M | 2.36M | 3.68M | 2.90M | 3.47M | 3.52M | 4.13M | 4.34M | 5.49M | 8.40M | 9.24M | 8.92M | 7.78M | 8.41M | 8.65M | 8.22M | 6.94M | 6.81M | 5.65M | 4.70M | 9.33M | 2.35M | 2.66M | 3.65M | 2.63M |
|
Operating Income
|
-1.97M | -0.29M | 0.12M | 0.34M | -0.63M | -1.10M | -0.59M | 6.11M | 1.13M | 1.10M | 0.09M | -5.95M | 0.73M | -0.88M | 0.34M | -0.41M | 0.18M | -0.02M | -0.84M | -1.57M | -0.55M | -0.97M | -1.04M | -0.34M | -1.96M | -0.82M | -2.14M | -2.70M | -2.34M | -2.89M | -3.24M | -4.01M | -1.80M | -2.49M | -3.12M | -3.79M | -1.97M | -1.44M | -1.91M | -5.24M | -3.09M | 2.57M | -2.28M | -3.23M | -1.93M | -2.14M | -1.84M | -1.75M | -2.87M | -2.62M | -3.60M | -5.72M | -6.80M | -6.66M | -6.57M | -9.70M | -6.17M | -4.94M | -5.15M | -5.98M | -3.64M | -3.91M | -7.38M | -0.27M | -0.97M | -4.10M | -1.12M |
|
EBIT
|
-1.97M | -0.29M | 0.12M | 0.34M | -0.63M | -1.10M | -0.59M | 6.11M | 1.13M | 1.10M | 0.09M | -5.95M | 0.73M | -0.88M | 0.34M | -0.41M | 0.18M | -0.02M | -0.84M | -1.57M | -0.55M | -0.97M | -1.04M | -0.34M | -1.96M | -0.82M | -2.14M | -2.70M | -2.34M | -2.89M | -3.24M | -4.01M | -1.80M | -2.49M | -3.12M | -3.79M | -1.97M | -1.44M | -1.91M | -5.24M | -3.09M | 2.57M | -2.28M | -3.23M | -1.93M | -2.14M | -1.84M | -1.75M | -2.87M | -2.62M | -3.60M | -5.72M | -6.80M | -6.66M | -6.57M | -9.70M | -6.17M | -4.94M | -5.15M | -5.98M | -3.64M | -3.91M | -7.38M | -0.27M | -0.97M | -4.10M | -1.12M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | -0.04M | -0.00M | -0.00M | -0.01M | 0.03M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 684.00 | 0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.04M | 0.09M | 0.09M | 0.09M | 0.07M | 0.03M | 0.01M | 0.01M | 0.02M | 0.06M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.03M | 0.05M | 0.02M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | 0.02M | -519.00 | -0.00M | -0.00M | 158.00 | | -0.00M | 0.00M | 0.12M | 0.09M | -422.00 | 0.02M | 0.02M | -0.02M | 0.02M | 605.00 | 0.01M | 0.00M | -0.44M | -0.50M | | -0.10M | | | | | | | | | | | 0.01M | | | 0.04M | -381.00 | -0.00M | | 0.03M | 0.03M | 0.03M | 0.07M | 0.03M | 0.03M | 0.01M | -0.82M | 1.25M | -1.25M | 0.22M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | 0.02M | -519.00 | -0.00M | -0.00M | 158.00 | | -0.00M | 0.00M | | | | | | | | | | | | | | | | -0.12M | -2.96M | -0.71M | -0.19M | -0.41M | 1.65M | 2.37M | 1.43M | 24.59M | -2.77M | 11.65M | 6.82M | 0.11M | 5.98M | 4.65M | 0.13M | 0.19M | -3.38M | 1.47M | -1.51M | -0.30M | -1.10M | 1.91M | -7.03M | 5.24M | -0.39M | 0.16M |
|
EBT
|
-1.96M | -0.28M | 0.13M | 0.35M | -0.62M | -1.09M | -0.59M | -1.49M | -1.15M | -1.13M | -0.16M | -1.52M | 0.80M | -0.95M | 0.27M | -0.49M | 0.11M | -0.07M | -0.91M | -1.64M | -0.87M | -0.99M | -6.40M | -0.90M | -6.41M | -0.79M | -2.14M | -2.69M | -2.31M | -2.87M | -3.26M | -4.28M | -2.03M | -2.33M | -3.49M | -4.49M | -2.59M | -2.96M | -4.67M | -5.33M | -3.21M | -0.39M | -2.99M | -3.43M | -2.33M | -0.50M | 0.53M | -0.32M | 21.72M | -5.38M | 8.05M | 1.14M | -6.70M | -0.68M | -1.92M | -9.57M | -5.98M | -8.32M | -3.68M | -7.48M | -3.94M | -5.01M | -5.47M | -7.29M | 4.27M | -4.49M | -0.96M |
|
Tax Provisions
|
0.66M | 0.11M | -0.05M | -0.08M | 0.27M | 0.33M | 0.15M | -4.54M | -1.15M | -1.13M | -0.16M | 2.45M | -0.80M | -0.95M | 0.27M | 1.48M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
1.30M | -0.16M | 0.08M | -0.27M | 0.36M | -0.76M | -0.44M | 8.10M | -1.15M | 1.13M | 0.16M | -6.41M | 0.80M | -0.95M | 0.27M | -0.49M | 0.11M | -0.07M | -0.91M | -1.64M | -0.87M | -0.99M | -6.40M | -0.90M | -6.41M | -0.79M | -2.14M | -2.69M | -2.31M | -2.87M | -3.26M | -4.28M | -2.03M | -2.33M | -3.49M | -4.40M | -2.59M | -2.96M | -4.67M | -5.33M | -3.21M | -0.39M | -2.99M | -3.43M | -2.33M | -0.50M | 0.53M | -0.32M | 21.72M | -5.38M | 8.07M | 1.12M | -6.70M | -1.07M | -1.92M | -9.31M | -5.98M | -8.32M | -3.68M | -7.48M | -3.94M | -5.01M | -5.47M | -7.29M | 4.27M | -4.49M | -0.96M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.08M | -0.10M | 0.38M | -0.02M | 0.14M | 0.13M | 0.07M | 0.03M | -0.00M | 0.01M | 0.07M | -2.00M | 0.07M | 0.00M | 0.06M | 0.06M |
|
Income from Continuing Operations
|
-2.62M | -0.39M | 0.18M | 0.43M | -0.89M | -1.42M | -0.74M | 3.05M | | | | -3.96M | 1.61M | | | -1.97M | | -0.07M | -0.91M | -1.64M | -0.87M | -0.99M | -6.40M | -0.90M | -6.41M | -0.79M | -2.14M | -2.69M | -2.31M | -2.87M | -3.26M | -4.28M | -2.03M | -2.33M | -3.49M | -4.49M | -2.59M | -2.96M | -4.67M | -5.33M | -3.21M | -0.39M | -2.99M | -3.43M | -2.33M | -0.50M | 0.53M | -0.32M | 21.72M | -5.38M | 8.05M | 1.14M | -6.70M | -0.68M | -1.92M | -9.57M | -5.98M | -8.32M | -3.68M | -7.48M | -3.94M | -5.01M | -5.47M | -7.29M | 4.27M | -4.49M | -0.96M |
|
Consolidated Net Income
|
-2.62M | -0.39M | 0.18M | 0.43M | -0.89M | -1.42M | -0.74M | 3.05M | | | | -3.96M | 1.61M | | | -1.97M | | -0.07M | -0.91M | -1.64M | -0.87M | -0.99M | -6.40M | -0.90M | -6.41M | -0.79M | -2.14M | -2.69M | -2.31M | -2.87M | -3.26M | -4.28M | -2.03M | -2.33M | -3.49M | -4.49M | -2.59M | -2.96M | -4.67M | -5.33M | -3.21M | -0.39M | -2.99M | -3.43M | -2.33M | -0.50M | 0.53M | -0.32M | 21.72M | -5.38M | 8.05M | 1.14M | -6.70M | -0.68M | -1.92M | -9.57M | -5.98M | -8.32M | -3.68M | -7.48M | -3.94M | -5.01M | -5.47M | -7.29M | 4.27M | -4.49M | -0.96M |
|
Income towards Parent Company
|
-2.62M | -0.39M | 0.18M | 0.43M | -0.89M | -1.42M | -0.74M | 3.05M | | | | -3.96M | 1.61M | | | -1.97M | | -0.07M | -0.91M | -1.64M | -0.87M | -0.99M | -6.40M | -0.90M | -6.41M | -0.79M | -2.14M | -2.69M | -2.31M | -2.87M | -3.26M | -4.28M | -2.03M | -2.33M | -3.49M | -4.49M | -2.59M | -2.96M | -4.67M | -5.33M | -3.21M | -0.39M | -2.99M | -3.43M | -2.33M | -0.50M | 0.53M | -0.32M | 21.72M | -5.38M | 8.05M | 1.14M | -6.70M | -0.68M | -1.92M | -9.57M | -5.98M | -8.32M | -3.68M | -7.48M | -3.94M | -5.01M | -5.47M | -7.29M | 4.27M | -4.49M | -0.96M |
|
Net Income towards Common Stockholders
|
-2.62M | -0.39M | 0.18M | 0.43M | -0.89M | -1.42M | -0.74M | 3.05M | | | | -3.96M | 1.61M | | | -1.97M | | -0.07M | -0.91M | -1.64M | -0.87M | -0.99M | -6.40M | -0.90M | -6.41M | -0.79M | -2.14M | -2.69M | -2.31M | -2.87M | -3.26M | -4.28M | -2.03M | -2.33M | -3.49M | -4.49M | -2.59M | -2.96M | -4.67M | -5.33M | -3.21M | -0.39M | -2.99M | -3.43M | -2.33M | -0.50M | 0.53M | -0.32M | 21.72M | -5.38M | 8.05M | 1.14M | -6.60M | -1.07M | -1.90M | -12.10M | -6.11M | -8.39M | -3.71M | -7.48M | -3.93M | -5.08M | -3.47M | -7.36M | 4.26M | -4.55M | -1.02M |
|
EPS (Basic)
|
-0.17 | -0.02 | 0.01 | 0.03 | -0.05 | -0.05 | -0.03 | -0.31 | -0.07 | -0.07 | -0.08 | -1.96 | -0.40 | -0.47 | 0.13 | -0.97 | 0.06 | -0.03 | -0.42 | -0.77 | -0.39 | -0.43 | -2.32 | -0.35 | -1.90 | -0.20 | -0.45 | -0.62 | -0.44 | -0.54 | -0.61 | -0.80 | -0.36 | -0.41 | -0.56 | -0.42 | -0.37 | -0.42 | -0.60 | -0.53 | -0.29 | -0.03 | -0.26 | -0.30 | -0.17 | -0.03 | 0.02 | -0.01 | 0.49 | -0.10 | 0.16 | 0.46 | -2.59 | -0.43 | -0.76 | -4.67 | -2.22 | -3.01 | -1.32 | -2.67 | -27.48 | -0.00M | -0.00M | -2.07 | 1.41 | -3.21 | -0.59 |
|
EPS (Weighted Average and Diluted)
|
-0.17 | -0.02 | 0.01 | 0.03 | -0.05 | -0.05 | -0.03 | -0.31 | -0.07 | -0.07 | -0.08 | -1.96 | -0.40 | -0.47 | 0.13 | -0.97 | 0.05 | -0.03 | -0.42 | -0.77 | -0.39 | -0.43 | -2.32 | -0.35 | -1.90 | -0.20 | -0.45 | -0.62 | -0.44 | -0.54 | -0.61 | -0.80 | -0.36 | -0.41 | -0.56 | -0.42 | -0.37 | -0.42 | -0.60 | -0.53 | -0.29 | -0.03 | -0.26 | -0.30 | -0.17 | -0.03 | 0.02 | -0.01 | 0.49 | -0.10 | 0.16 | 0.46 | -2.59 | -0.43 | -0.76 | -4.67 | -2.22 | -3.01 | -1.32 | -2.67 | -27.48 | -0.00M | -0.00M | -2.07 | 1.41 | -3.21 | -0.59 |
|
Shares Outstanding (Weighted Average)
|
15.72M | 15.73M | 15.82M | 15.80M | 16.30M | 16.32M | 16.65M | 16.32M | 16.15M | 16.15M | 2.02M | 2.02M | 2.02M | 2.03M | 2.04M | 2.03M | 2.06M | 2.10M | 2.16M | 2.14M | 2.25M | 2.32M | 2.76M | 2.59M | 3.37M | 4.04M | 4.80M | 4.34M | 5.25M | 5.32M | 5.38M | 5.35M | 5.63M | 5.68M | 6.25M | 6.97M | 7.03M | 7.15M | 7.73M | 8.07M | 10.94M | 11.31M | 11.64M | 11.48M | 13.89M | 18.98M | 26.61M | 21.60M | 44.77M | 51.51M | 51.81M | 2.51M | 2.55M | 2.49M | 2.52M | 2.55M | 2.75M | 2.79M | 2.80M | 2.78M | 0.14M | 0.00M | 0.00M | 3.56M | 3.03M | 1.03M | 1.73M |
|
Shares Outstanding (Diluted Average)
|
15.72M | 15.73M | 16.01M | 15.80M | 16.30M | 16.32M | 16.65M | 16.32M | 16.15M | 16.15M | 2.02M | 2.02M | 2.02M | 16.21M | 2.04M | 2.03M | 2.07M | 2.10M | 2.16M | 2.14M | 2.25M | 2.32M | 2.76M | 2.59M | 3.37M | 4.04M | 4.80M | 4.34M | 5.25M | 5.32M | 5.38M | 5.35M | 5.63M | 5.68M | 6.25M | 6.97M | 7.03M | 7.15M | 7.73M | 8.07M | 10.94M | 11.31M | 11.64M | 11.48M | 13.89M | 18.98M | 26.63M | 21.60M | 44.77M | 51.51M | 51.81M | 2.51M | 2.55M | 2.49M | 2.52M | 2.55M | 2.75M | 2.79M | 2.80M | 2.78M | 0.14M | 0.00M | 0.00M | 3.56M | 3.03M | 1.03M | 1.73M |
|
EBITDA
|
-1.97M | -0.29M | 0.12M | 0.34M | -0.63M | -1.10M | -0.59M | 6.11M | 1.13M | 1.10M | 0.09M | -5.95M | 0.73M | -0.88M | 0.34M | -0.41M | 0.18M | -0.02M | -0.84M | -1.57M | -0.55M | -0.97M | -1.04M | -0.34M | -1.96M | -0.82M | -2.14M | -2.70M | -2.34M | -2.89M | -3.24M | -4.01M | -1.80M | -2.49M | -3.12M | -3.79M | -1.97M | -1.44M | -1.91M | -5.24M | -3.09M | 2.57M | -2.28M | -3.23M | -1.93M | -2.14M | -1.84M | -1.75M | -2.87M | -2.62M | -3.60M | -5.72M | -6.80M | -6.66M | -6.57M | -9.70M | -6.17M | -4.94M | -5.15M | -5.98M | -3.64M | -3.91M | -7.38M | -0.27M | -0.97M | -4.10M | -1.12M |
|
Interest Expenses
|
| | | | | | -0.00M | -0.02M | -0.02M | -0.04M | -0.08M | 0.36M | -0.08M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.13M | 0.12M | 0.16M | 0.13M | 0.08M | 0.07M | 0.00M | 755.00 | 907.00 | 776.00 | 664.00 | 0.08M | 0.08M | 0.38M | 0.20M | 0.13M | 0.15M | 1.08M | | 0.07M | 0.40M | 0.04M | 0.01M | 0.31M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.19M | 0.01M | 1.52M | 0.96M | 0.65M | 0.65M | 1.09M | 0.77M | 1.31M | 0.79M | 0.08M | 0.09M |
|
Tax Rate
|
-33.60% | -40.48% | -38.05% | -22.89% | -42.66% | -30.26% | -25.85% | 304.72% | 100.00% | 100.00% | 100.00% | -161.17% | -100.00% | 100.00% | 100.00% | -304.64% | 100.00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |