|
Revenue
|
| | | | 5.50M | 4.80M | 8.58M | 5.51M | 6.09M | 5.28M | 9.65M | 7.30M | 7.54M | 6.94M | 11.37M | 12.75M | 12.90M | 14.30M | 22.10M | 23.18M | 24.23M | 17.94M | 23.26M | 10.91M | 13.08M | 12.35M | 12.01M | 9.80M | 10.61M | 10.08M | 12.14M | 11.20M | 15.37M | 16.18M | 14.34M |
|
Cost of Revenue
|
| | | | 2.75M | 2.44M | 4.57M | 3.06M | 3.23M | 2.65M | 5.15M | 4.28M | 4.02M | 3.69M | 6.42M | 7.09M | 6.84M | 8.11M | 12.57M | 13.51M | 14.60M | 10.29M | 13.12M | 7.19M | 7.31M | 7.01M | 6.89M | 6.23M | 6.61M | 6.16M | 6.97M | 6.58M | 8.65M | 9.29M | 8.03M |
|
Gross Profit
|
| | | | 2.76M | 2.36M | 4.01M | 2.45M | 2.86M | 2.63M | 4.50M | 3.02M | 3.52M | 3.25M | 4.95M | 5.66M | 6.05M | 6.19M | 9.53M | 9.67M | 9.63M | 7.64M | 10.14M | 3.73M | 5.77M | 5.34M | 5.12M | 3.57M | 4.01M | 3.92M | 5.17M | 4.61M | 6.72M | 6.89M | 6.32M |
|
Research & Development
|
| | | | 0.32M | 0.38M | 0.36M | 0.35M | 0.34M | 0.37M | 0.36M | 0.43M | 0.39M | 0.34M | 0.40M | 0.39M | 0.41M | 0.45M | 0.47M | 0.51M | 0.53M | 0.48M | 0.50M | 0.66M | 0.58M | 0.63M | 0.61M | 0.70M | 0.56M | 0.63M | 0.62M | 0.72M | 0.66M | 0.62M | 0.69M |
|
Selling, General & Administrative
|
| | | | 0.44M | 0.45M | 0.52M | 0.46M | 0.47M | 0.52M | 0.49M | 0.48M | 0.52M | 0.41M | 0.46M | 0.49M | 0.53M | 0.61M | 0.69M | 0.62M | 0.71M | 0.71M | 0.98M | 0.87M | 0.82M | 0.87M | 0.83M | 0.92M | 0.94M | 0.98M | 0.99M | 0.97M | 1.01M | 1.10M | 1.03M |
|
Other Operating Expenses
|
| | | | 1.75M | 1.51M | 1.59M | 1.71M | 1.98M | 1.58M | 1.84M | 1.95M | 2.05M | 1.53M | 1.91M | 2.44M | 2.30M | 1.96M | 2.57M | 3.47M | 2.63M | 2.58M | 3.11M | 3.90M | 2.85M | 2.38M | 2.91M | 3.78M | 3.19M | 3.38M | 3.51M | 3.84M | 3.53M | 3.64M | 4.02M |
|
Operating Expenses
|
| | | | 2.58M | 2.42M | 2.53M | 2.60M | 2.86M | 2.54M | 2.75M | 2.93M | 3.03M | 2.35M | 2.85M | 3.40M | 3.32M | 3.10M | 3.83M | 4.75M | 4.08M | 3.96M | 4.74M | 5.58M | 4.40M | 4.04M | 4.50M | 5.54M | 4.84M | 5.14M | 5.27M | 5.77M | 5.38M | 5.54M | 5.74M |
|
Operating Income
|
| | | | 0.19M | -0.06M | 1.48M | -0.13M | 0.02M | 0.10M | 1.76M | 0.10M | 0.49M | 0.91M | 2.13M | 2.31M | 2.75M | 3.15M | 5.75M | 4.96M | 5.62M | 3.73M | 5.47M | -1.81M | 1.39M | 1.31M | 0.62M | -1.90M | -0.79M | -1.13M | 0.03M | -1.08M | 1.43M | 1.40M | 0.63M |
|
EBIT
|
0.42M | -0.34M | 0.42M | -0.29M | 0.19M | -0.06M | 1.48M | -0.13M | 0.02M | 0.10M | 1.76M | 0.10M | 0.49M | 0.91M | 2.13M | 2.31M | 2.75M | 3.15M | 5.75M | 4.96M | 5.62M | 3.73M | 5.47M | -1.81M | 1.39M | 1.31M | 0.62M | -1.90M | -0.79M | -1.13M | 0.03M | -1.08M | 1.43M | 1.40M | 0.63M |
|
Non Operating Income
|
| | | | -0.00M | -0.00M | -0.00M | 0.05M | -0.00M | -572.00 | -449.00 | -0.03M | -0.01M | -0.01M | 0.02M | 0.20M | -0.00M | 0.00M | 0.00M | -0.00M | 0.01M | -0.01M | 0.01M | -0.02M | -0.02M | -0.02M | -0.00M | -190.00 | -0.02M | 0.10M | 0.11M | 0.10M | 0.08M | 0.12M | 0.10M |
|
EBT
|
0.42M | -0.34M | 0.42M | -0.29M | 0.19M | -0.06M | 1.48M | -0.08M | 0.01M | 0.10M | 1.76M | 0.07M | 0.48M | 0.90M | 2.15M | 2.51M | 2.75M | 3.15M | 5.76M | 4.96M | 5.63M | 3.72M | 5.48M | -1.83M | 1.37M | 1.30M | 0.62M | -1.90M | -0.82M | -1.03M | 0.13M | -0.99M | 1.51M | 1.52M | 0.73M |
|
Tax Provisions
|
0.15M | -0.12M | 0.13M | -0.18M | 0.05M | -0.01M | 0.37M | -0.08M | 0.00M | 0.03M | 0.44M | 0.10M | 0.12M | 0.22M | 0.54M | 0.73M | 0.69M | 0.74M | 1.47M | 1.14M | 1.41M | 1.00M | 1.39M | -0.75M | 0.34M | 0.52M | 0.16M | -0.45M | 0.00M | 0.02M | 0.02M | -0.54M | 0.39M | 0.38M | 0.19M |
|
Profit After Tax
|
0.27M | -0.22M | 0.29M | -0.11M | 0.14M | -0.05M | 1.11M | -864.00 | 0.01M | 0.07M | 1.32M | -0.03M | 0.36M | 0.67M | 1.61M | 1.78M | 2.06M | 2.41M | 4.29M | 3.82M | 4.22M | 2.73M | 4.09M | -1.08M | 1.02M | 0.78M | 0.46M | -1.46M | -0.82M | -1.06M | 0.12M | -0.45M | 1.12M | 1.14M | 0.54M |
|
Income from Continuing Operations
|
0.27M | -0.22M | 0.29M | -0.11M | 0.14M | -0.05M | 1.11M | -864.00 | 0.01M | 0.07M | 1.32M | -0.03M | 0.36M | 0.67M | 1.61M | 1.78M | 2.06M | 2.41M | 4.29M | 3.82M | 4.22M | 2.73M | 4.09M | -1.08M | 1.02M | 0.78M | 0.46M | -1.46M | -0.82M | -1.06M | 0.12M | -0.45M | 1.12M | 1.14M | 0.54M |
|
Consolidated Net Income
|
0.27M | -0.22M | 0.29M | -0.11M | 0.14M | -0.05M | 1.11M | -864.00 | 0.01M | 0.07M | 1.32M | -0.03M | 0.36M | 0.67M | 1.61M | 1.78M | 2.06M | 2.41M | 4.29M | 3.82M | 4.22M | 2.73M | 4.09M | -1.08M | 1.02M | 0.78M | 0.46M | -1.46M | -0.82M | -1.06M | 0.12M | -0.45M | 1.12M | 1.14M | 0.54M |
|
Income towards Parent Company
|
0.27M | -0.22M | 0.29M | -0.11M | 0.14M | -0.05M | 1.11M | -864.00 | 0.01M | 0.07M | 1.32M | -0.03M | 0.36M | 0.67M | 1.61M | 1.78M | 2.06M | 2.41M | 4.29M | 3.82M | 4.22M | 2.73M | 4.09M | -1.08M | 1.02M | 0.78M | 0.46M | -1.46M | -0.82M | -1.06M | 0.12M | -0.45M | 1.12M | 1.14M | 0.54M |
|
Net Income towards Common Stockholders
|
0.27M | -0.22M | 0.29M | -0.11M | 0.14M | -0.05M | 1.11M | -864.00 | 0.01M | 0.07M | 1.32M | -0.03M | 0.36M | 0.67M | 1.61M | 1.78M | 2.06M | 2.41M | 4.29M | 3.82M | 4.22M | 2.73M | 4.09M | -1.08M | 1.02M | 0.78M | 0.46M | -1.46M | -0.82M | -1.06M | 0.12M | -0.45M | 1.12M | 1.14M | 0.54M |
|
EPS (Basic)
|
0.05 | -0.04 | 0.05 | -0.02 | 0.03 | -0.01 | 0.21 | 0.00 | 0.00 | 0.01 | 0.25 | -0.01 | 0.07 | 0.13 | 0.30 | 0.33 | 0.38 | 0.44 | 0.79 | 0.68 | 0.73 | 0.47 | 0.70 | -0.19 | 0.17 | 0.13 | 0.08 | -0.25 | -0.13 | -0.17 | 0.02 | -0.07 | 0.18 | 0.18 | 0.09 |
|
EPS (Weighted Average and Diluted)
|
0.05 | -0.04 | 0.05 | -0.02 | 0.03 | -0.01 | 0.20 | 0.00 | 0.00 | 0.01 | 0.24 | -0.01 | 0.07 | 0.12 | 0.27 | 0.30 | 0.34 | 0.39 | 0.69 | 0.65 | 0.68 | 0.44 | 0.65 | -0.15 | 0.16 | 0.12 | 0.07 | -0.23 | -0.13 | -0.16 | 0.02 | -0.07 | 0.17 | 0.18 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
5.36M | 5.36M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.38M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.43M | 5.44M | 5.46M | 5.48M | 5.77M | 5.82M | 5.83M | 5.82M | 5.97M | 5.97M | 5.97M | 5.99M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M |
|
Shares Outstanding (Diluted Average)
|
5.50M | 5.50M | 5.55M | 5.54M | 5.55M | 5.51M | 5.50M | 5.53M | 5.56M | 5.55M | 5.53M | 5.55M | 5.53M | 5.55M | 5.86M | 5.99M | 6.12M | 6.17M | 6.19M | 6.07M | 6.25M | 6.26M | 6.26M | 6.14M | 6.28M | 6.27M | 6.27M | 6.29M | 6.50M | 6.49M | 6.49M | 6.47M | 6.47M | 6.48M | 6.49M |
|
EBITDA
|
0.42M | -0.34M | 0.42M | -0.29M | 0.20M | -0.22M | 1.10M | -0.00M | 0.01M | 0.11M | 1.22M | 0.12M | 0.05M | 0.73M | 1.63M | 1.98M | 2.03M | 2.47M | 4.14M | 3.71M | 4.48M | 2.34M | 3.66M | -0.82M | 0.75M | 0.61M | 0.43M | -1.31M | -0.95M | -0.90M | 0.39M | -0.80M | 1.19M | 1.27M | 0.65M |
|
Tax Rate
|
35.00% | 34.53% | 30.51% | 62.72% | 25.00% | 14.94% | 25.10% | 98.93% | 25.00% | 27.68% | 25.00% | 141.65% | 25.00% | 25.00% | 25.04% | 29.27% | 25.03% | 23.60% | 25.50% | 23.02% | 25.01% | 26.74% | 25.40% | 41.11% | 25.11% | 40.14% | 25.64% | 23.45% | -0.20% | -2.42% | 11.80% | 54.78% | 25.82% | 24.97% | 26.22% |