|
Revenue
|
1.57M | 1.83M | 1.40M | 1.83M | 2.50M | 1.99M | 1.97M | 1.80M | 1.65M | 1.76M | 1.62M | 1.91M | 2.11M | 2.28M | 2.13M | 2.08M | 2.22M | 2.51M | 2.54M | 2.04M | 2.17M | 2.16M | 2.46M | 2.22M | 2.29M | 2.03M | 1.84M | 1.98M | 2.05M | 2.00M | 1.96M | 2.20M | 2.13M | 2.06M | 2.05M | 2.07M | 2.34M | 2.26M | 2.09M | 2.02M | 1.32M | 1.56M | 1.46M | 1.81M | 1.73M | 1.89M | 1.63M | 2.16M | 2.18M | 2.03M | 2.11M | 2.16M | 2.28M | 2.70M | 2.19M | 2.15M | 2.39M | 2.09M | 1.91M | 2.28M | 2.22M | 2.26M |
|
Cost of Revenue
|
0.80M | 0.95M | 0.89M | 0.98M | 1.37M | 1.07M | 1.11M | 1.00M | 0.85M | 0.93M | 0.90M | 0.96M | 1.06M | 1.20M | 1.16M | 1.05M | 1.12M | 1.33M | 1.37M | 1.07M | 1.07M | 1.07M | 1.22M | 1.09M | 1.09M | 1.04M | 0.99M | 1.02M | 1.03M | 1.12M | 1.11M | 1.20M | 1.13M | 1.11M | 1.18M | 1.14M | 1.18M | 1.19M | 1.30M | 1.24M | 0.99M | 0.96M | 0.99M | 0.99M | 1.12M | 0.95M | 0.93M | 1.32M | 1.52M | 1.26M | 1.31M | 1.23M | 1.24M | 1.58M | 1.25M | 1.32M | 1.39M | 1.18M | 1.20M | 1.37M | 1.29M | 1.35M |
|
Gross Profit
|
0.77M | 0.89M | 0.51M | 0.85M | 1.13M | 0.92M | 0.86M | 0.80M | 0.80M | 0.83M | 0.72M | 0.95M | 1.05M | 1.07M | 0.97M | 1.03M | 1.10M | 1.18M | 1.17M | 0.97M | 1.10M | 1.09M | 1.24M | 1.13M | 1.20M | 0.99M | 0.85M | 0.96M | 1.01M | 0.88M | 0.85M | 1.00M | 1.00M | 0.94M | 0.87M | 0.93M | 1.16M | 1.07M | 0.78M | 0.78M | 0.33M | 0.60M | 0.48M | 0.82M | 0.61M | 0.93M | 0.70M | 0.84M | 0.66M | 0.77M | 0.80M | 0.94M | 1.04M | 1.12M | 0.94M | 0.84M | 0.99M | 0.91M | 0.71M | 0.91M | 0.92M | 0.91M |
|
Research & Development
|
0.10M | 0.12M | 0.10M | 0.10M | 0.12M | 0.13M | 0.10M | 0.12M | 0.11M | 0.14M | 0.15M | 0.16M | 0.26M | 0.22M | 0.29M | 0.29M | 0.23M | 0.22M | 0.26M | 0.28M | 0.28M | 0.24M | 0.43M | 0.27M | 0.26M | 0.21M | 0.30M | 0.20M | 0.25M | 0.24M | 0.39M | 0.34M | 0.25M | 0.25M | 0.28M | 0.25M | 0.24M | 0.25M | 0.30M | 0.30M | 0.18M | 0.34M | 0.19M | 0.31M | 0.27M | 0.30M | 0.34M | 0.39M | 0.35M | 0.31M | 0.33M | 0.40M | 0.40M | 0.52M | 0.53M | 0.56M | 0.66M | 0.52M | 0.50M | 0.47M | 0.62M | 0.46M |
|
Selling, General & Administrative
|
0.26M | 0.24M | 0.19M | 0.23M | 0.31M | 0.24M | 0.26M | 0.31M | 0.28M | 0.26M | 0.24M | 0.34M | 0.28M | 0.33M | 0.34M | 0.30M | 0.29M | 0.27M | 0.38M | 0.33M | 0.27M | 0.28M | 0.38M | 0.30M | 0.31M | 0.25M | 0.29M | 0.30M | 0.29M | 0.27M | 0.26M | 0.30M | 0.30M | 0.27M | 0.30M | 0.33M | 0.30M | 0.29M | 0.27M | 0.36M | 0.32M | 0.30M | 0.28M | 0.35M | 0.26M | 0.25M | 0.26M | 0.35M | 0.29M | 0.30M | 0.27M | 0.32M | 0.28M | 0.27M | 0.30M | 0.31M | 0.36M | 0.27M | 0.31M | 0.38M | 0.34M | 0.34M |
|
Other Operating Expenses
|
0.24M | 0.26M | 0.25M | 0.22M | 0.29M | 0.26M | 0.30M | 0.20M | 0.21M | 0.21M | 0.23M | 0.25M | 0.27M | 0.32M | 0.31M | 0.32M | 0.35M | 0.36M | 0.41M | 0.41M | 0.42M | 0.29M | 0.35M | 0.32M | 0.38M | 0.38M | 0.28M | 0.34M | 0.37M | 0.37M | 0.31M | 0.34M | 0.33M | 0.33M | 0.25M | 0.32M | 0.32M | 0.33M | 0.28M | 0.33M | 0.27M | 0.24M | 0.24M | 0.23M | 0.21M | 0.31M | 0.25M | 0.28M | 0.28M | 0.27M | 0.30M | 0.29M | 0.30M | 0.31M | 0.33M | 0.35M | 0.37M | 0.33M | 0.32M | 0.33M | 0.34M | 0.34M |
|
Operating Expenses
|
0.59M | 0.61M | 0.53M | 0.55M | 0.71M | 0.63M | 0.65M | 0.63M | 0.60M | 0.61M | 0.62M | 0.75M | 0.82M | 0.87M | 0.93M | 0.90M | 0.87M | 0.85M | 1.06M | 1.02M | 0.97M | 0.81M | 1.16M | 0.89M | 0.94M | 0.84M | 0.87M | 0.84M | 0.91M | 0.88M | 0.96M | 0.97M | 0.88M | 0.85M | 0.84M | 0.89M | 0.85M | 0.87M | 0.84M | 0.98M | 0.78M | 0.87M | 0.71M | 0.89M | 0.74M | 0.85M | 0.85M | 1.02M | 0.92M | 0.88M | 0.90M | 1.00M | 0.98M | 1.10M | 1.15M | 1.22M | 1.39M | 1.12M | 1.13M | 1.19M | 1.30M | 1.14M |
|
Operating Income
|
0.18M | 0.27M | -0.03M | 0.30M | 0.41M | 0.29M | 0.20M | 0.18M | 0.20M | 0.22M | 0.10M | 0.20M | 0.23M | 0.20M | 0.04M | 0.13M | 0.23M | 0.32M | 0.11M | -0.05M | 0.13M | 0.28M | 0.08M | 0.24M | 0.26M | 0.15M | -0.01M | 0.13M | 0.11M | 0.00M | -0.10M | 0.03M | 0.12M | 0.09M | 0.03M | 0.04M | 0.30M | 0.19M | -0.06M | -0.20M | -0.45M | -0.27M | -0.23M | 0.08M | -0.13M | 0.11M | -0.43M | -0.18M | -0.26M | -0.11M | -0.10M | -0.07M | 0.06M | 0.02M | -0.21M | -0.38M | -0.40M | -0.21M | -0.42M | -0.28M | -0.38M | -0.23M |
|
EBIT
|
0.18M | 0.27M | -0.03M | 0.30M | 0.41M | 0.29M | 0.20M | 0.18M | 0.20M | 0.22M | 0.10M | 0.20M | 0.23M | 0.20M | 0.04M | 0.13M | 0.23M | 0.32M | 0.11M | -0.05M | 0.13M | 0.28M | 0.08M | 0.24M | 0.26M | 0.15M | -0.01M | 0.13M | 0.11M | 0.00M | -0.10M | 0.03M | 0.12M | 0.09M | 0.03M | 0.04M | 0.30M | 0.19M | -0.06M | -0.20M | -0.45M | -0.27M | -0.23M | 0.08M | -0.13M | 0.11M | -0.43M | -0.18M | -0.26M | -0.11M | -0.10M | -0.07M | 0.06M | 0.02M | -0.21M | -0.38M | -0.40M | -0.21M | -0.42M | -0.28M | -0.38M | -0.23M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 499.00 | 813.00 | 0.00M | 742.00 | 432.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Other Non Operating Income
|
-0.03M | -0.04M | 0.05M | | -0.04M | -0.04M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | | | -0.01M | 0.46M | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.03M | -0.04M | 0.06M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.06M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | 0.22M | -0.01M | -0.01M | -0.01M | -0.01M | 0.45M | -0.01M | 0.46M | -0.95M | | | | | | | | | | | | | | | |
|
EBT
|
0.15M | 0.24M | 0.03M | 0.30M | 0.42M | 0.29M | 0.21M | 0.18M | 0.21M | 0.23M | 0.11M | 0.21M | 0.24M | 0.21M | 0.05M | 0.14M | 0.24M | 0.33M | 0.11M | -0.06M | 0.12M | 0.27M | 0.07M | 0.23M | 0.25M | 0.14M | -0.03M | 0.11M | 0.09M | -0.01M | -0.12M | 0.02M | 0.10M | 0.09M | 0.03M | 0.04M | 0.29M | 0.19M | 0.16M | -0.21M | -0.46M | -0.28M | -0.24M | 0.39M | -0.14M | 0.54M | -0.16M | -0.19M | -0.27M | -0.12M | 0.00M | -0.07M | 0.07M | 0.03M | -0.20M | -0.37M | -0.40M | -0.21M | -0.43M | -0.29M | -0.39M | -0.26M |
|
Tax Provisions
|
-0.05M | -0.09M | 0.01M | 0.10M | 0.13M | 0.11M | 0.10M | 0.06M | 0.08M | 0.07M | 0.04M | 0.07M | 0.07M | -0.03M | 0.09M | 0.03M | 0.08M | 0.12M | 0.02M | -0.02M | 0.05M | 0.08M | 0.01M | 0.08M | 0.08M | 0.05M | -0.05M | 0.03M | 0.03M | -0.01M | 0.01M | 0.01M | 0.02M | 0.03M | -0.03M | 2.07M | 0.08M | 0.04M | -0.05M | -0.04M | -0.11M | -0.07M | -0.05M | -0.02M | -0.04M | 0.02M | -0.02M | -0.04M | -0.07M | -0.03M | 0.02M | -0.02M | 0.02M | -0.08M | -0.29M | -0.09M | -0.10M | -0.05M | -0.11M | | | |
|
Profit After Tax
|
0.09M | 0.14M | 0.04M | 0.20M | 0.29M | 0.18M | 0.11M | 0.12M | 0.13M | 0.15M | 0.07M | 0.14M | 0.17M | 0.24M | 0.02M | 0.11M | 0.16M | 0.21M | 0.13M | -0.04M | 0.08M | 0.19M | 0.06M | 0.15M | 0.17M | 0.09M | 0.02M | 0.08M | 0.07M | 190.00 | -0.13M | 0.01M | 0.08M | 0.06M | 0.07M | 0.03M | 0.22M | 0.15M | 0.22M | -0.17M | -0.35M | -0.21M | -0.19M | 0.40M | -0.11M | 0.52M | -0.14M | -0.14M | -0.20M | -0.09M | -0.02M | -0.05M | 0.06M | 0.11M | 0.09M | -0.28M | -0.30M | -0.16M | -0.31M | -0.29M | -0.39M | -0.26M |
|
Income from Continuing Operations
|
0.20M | 0.33M | 0.02M | 0.20M | 0.29M | 0.18M | 0.11M | 0.12M | 0.13M | 0.15M | 0.07M | 0.14M | 0.17M | 0.24M | -0.03M | 0.11M | 0.16M | 0.21M | 0.09M | -0.04M | 0.08M | 0.19M | 0.06M | 0.15M | 0.17M | 0.09M | 0.02M | 0.08M | 0.07M | 190.00 | -0.13M | 0.01M | 0.08M | 0.06M | 0.06M | -2.03M | 0.22M | 0.15M | 0.22M | -0.17M | -0.35M | -0.21M | -0.19M | 0.40M | -0.11M | 0.52M | -0.14M | -0.14M | -0.20M | -0.09M | -0.02M | -0.05M | 0.06M | 0.11M | 0.09M | -0.28M | -0.30M | -0.16M | -0.31M | -0.29M | -0.39M | -0.26M |
|
Consolidated Net Income
|
0.20M | 0.33M | 0.02M | 0.20M | 0.29M | 0.18M | 0.11M | 0.12M | 0.13M | 0.15M | 0.07M | 0.14M | 0.17M | 0.24M | -0.03M | 0.11M | 0.16M | 0.21M | 0.09M | -0.04M | 0.08M | 0.19M | 0.06M | 0.15M | 0.17M | 0.09M | 0.02M | 0.08M | 0.07M | 190.00 | -0.13M | 0.01M | 0.08M | 0.06M | 0.06M | -2.03M | 0.22M | 0.15M | 0.22M | -0.17M | -0.35M | -0.21M | -0.19M | 0.40M | -0.11M | 0.52M | -0.14M | -0.14M | -0.20M | -0.09M | -0.02M | -0.05M | 0.06M | 0.11M | 0.09M | -0.28M | -0.30M | -0.16M | -0.31M | -0.29M | -0.39M | -0.26M |
|
Income towards Parent Company
|
0.20M | 0.33M | 0.02M | 0.20M | 0.29M | 0.18M | 0.11M | 0.12M | 0.13M | 0.15M | 0.07M | 0.14M | 0.17M | 0.24M | -0.03M | 0.11M | 0.16M | 0.21M | 0.09M | -0.04M | 0.08M | 0.19M | 0.06M | 0.15M | 0.17M | 0.09M | 0.02M | 0.08M | 0.07M | 190.00 | -0.13M | 0.01M | 0.08M | 0.06M | 0.06M | -2.03M | 0.22M | 0.15M | 0.22M | -0.17M | -0.35M | -0.21M | -0.19M | 0.40M | -0.11M | 0.52M | -0.14M | -0.14M | -0.20M | -0.09M | -0.02M | -0.05M | 0.06M | 0.11M | 0.09M | -0.28M | -0.30M | -0.16M | -0.31M | -0.29M | -0.39M | -0.26M |
|
Net Income towards Common Stockholders
|
0.20M | 0.33M | 0.02M | 0.20M | 0.29M | 0.18M | 0.11M | 0.12M | 0.13M | 0.15M | 0.07M | 0.14M | 0.17M | 0.24M | -0.03M | 0.11M | 0.16M | 0.21M | 0.09M | -0.04M | 0.08M | 0.19M | 0.06M | 0.15M | 0.17M | 0.09M | 0.02M | 0.08M | 0.07M | 190.00 | -0.13M | 0.01M | 0.08M | 0.06M | 0.06M | -2.03M | 0.22M | 0.15M | 0.22M | -0.17M | -0.35M | -0.21M | -0.19M | 0.40M | -0.11M | 0.52M | -0.14M | -0.14M | -0.20M | -0.09M | -0.02M | -0.05M | 0.06M | 0.11M | 0.09M | -0.28M | -0.30M | -0.16M | -0.31M | -0.29M | -0.39M | -0.26M |
|
EPS (Basic)
|
0.04 | 0.06 | 0.02 | 0.08 | 0.12 | 0.08 | 0.04 | 0.05 | 0.05 | 0.06 | 0.03 | 0.06 | 0.07 | 0.10 | -0.01 | 0.04 | 0.06 | 0.09 | 0.04 | -0.02 | 0.03 | 0.08 | 0.02 | 0.06 | 0.07 | 0.04 | 0.01 | 0.03 | 0.03 | 0.00 | -0.05 | 0.00 | 0.03 | 0.02 | 0.02 | 0.01 | 0.09 | 0.06 | 0.09 | -0.07 | -0.14 | -0.09 | -0.08 | 0.16 | -0.04 | 0.21 | -0.06 | -0.06 | -0.08 | -0.04 | -0.01 | -0.02 | 0.02 | 0.04 | 0.04 | -0.12 | -0.12 | -0.06 | -0.12 | -0.11 | -0.14 | -0.10 |
|
EPS (Weighted Average and Diluted)
|
0.04 | 0.06 | 0.02 | 0.08 | 0.12 | 0.08 | 0.04 | 0.05 | 0.05 | 0.06 | 0.03 | 0.06 | 0.07 | 0.10 | -0.01 | 0.04 | 0.06 | 0.09 | 0.04 | -0.02 | 0.03 | 0.07 | 0.02 | 0.06 | 0.07 | 0.04 | 0.01 | 0.03 | 0.03 | 0.00 | -0.05 | 0.00 | 0.03 | 0.02 | 0.02 | 0.01 | 0.09 | 0.06 | 0.09 | -0.07 | -0.14 | -0.09 | -0.08 | 0.16 | -0.04 | 0.21 | -0.06 | -0.06 | -0.08 | -0.04 | -0.01 | -0.02 | 0.02 | 0.04 | 0.04 | -0.12 | -0.12 | -0.06 | -0.12 | -0.11 | -0.14 | -0.10 |
|
Shares Outstanding (Weighted Average)
|
2.39M | 2.42M | 2.36M | 2.42M | 2.42M | 2.42M | 2.42M | 2.42M | 2.42M | 2.42M | 2.42M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 10.00 | 2.45M | 2.45M | 2.45M | 70.00 | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.61M | 2.55M | 2.69M | 2.75M | 2.75M |
|
Shares Outstanding (Diluted Average)
|
2.40M | 2.42M | 2.36M | 2.42M | 2.42M | 2.42M | 2.42M | 2.45M | 2.45M | 2.45M | 2.44M | 2.43M | 2.43M | 2.43M | 2.43M | 2.50M | 2.49M | 2.50M | 2.50M | 2.53M | 2.53M | 2.52M | 2.52M | 2.47M | 2.56M | 2.53M | 2.55M | 2.54M | 2.52M | 2.52M | 2.52M | 2.51M | 2.46M | 2.45M | 2.51M | 10.00 | 2.45M | 2.45M | 2.45M | 70.00 | 2.48M | 2.45M | 2.45M | 2.45M | 2.45M | 2.50M | 2.52M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.61M | 2.55M | 2.69M | 2.75M | 2.75M |
|
EBITDA
|
0.18M | 0.27M | -0.03M | 0.30M | 0.41M | 0.29M | 0.20M | 0.18M | 0.20M | 0.22M | 0.10M | 0.20M | 0.23M | 0.20M | 0.04M | 0.13M | 0.23M | 0.32M | 0.11M | -0.05M | 0.13M | 0.28M | 0.08M | 0.24M | 0.26M | 0.15M | -0.01M | 0.13M | 0.11M | 0.00M | -0.10M | 0.03M | 0.12M | 0.09M | 0.03M | 0.04M | 0.30M | 0.19M | -0.06M | -0.20M | -0.45M | -0.27M | -0.23M | 0.08M | -0.13M | 0.11M | -0.43M | -0.18M | -0.26M | -0.11M | -0.10M | -0.07M | 0.06M | 0.02M | -0.21M | -0.38M | -0.40M | -0.21M | -0.42M | -0.28M | -0.38M | -0.23M |
|
Interest Expenses
|
-37.00 | | 74.00 | | | | | | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.01M | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M |
|
Tax Rate
|
-37.00% | -38.48% | 35.98% | 34.13% | 30.36% | 37.00% | 48.30% | 33.92% | 36.16% | 31.83% | 34.48% | 32.04% | 27.46% | -12.66% | 164.52% | 23.39% | 34.76% | 35.28% | 15.20% | 36.58% | 37.21% | 29.79% | 18.51% | 32.99% | 32.72% | 33.87% | 188.55% | 30.09% | 27.60% | 102.00% | -12.32% | 32.42% | 23.66% | 32.08% | -87.50% | 5,192.15% | 25.60% | 20.10% | -32.92% | 20.99% | 24.66% | 24.63% | 19.66% | -3.95% | 24.33% | 3.37% | 14.57% | 23.17% | 25.08% | 25.48% | 2,262.26% | 22.01% | 22.75% | -254.59% | 148.30% | 23.85% | 25.21% | 24.18% | 26.49% | | | |