|
Revenue
|
10.70M | 12.40M | 11.02M | 9.02M | 9.65M | 9.63M | 7.39M | 7.17M | 7.58M | 7.31M | 7.64M | 7.40M | 6.96M | 6.10M | 5.74M | 6.13M | 5.85M | 5.58M | 5.45M | 5.40M | 5.47M | 4.80M | 5.04M | 4.76M | 5.23M | 5.13M | 5.78M | 5.62M | 5.86M | 5.26M | 5.66M | 5.95M | 6.16M | 6.34M | 6.43M | 6.63M | 7.84M | 8.59M | 8.84M | 8.62M | 7.06M | 8.07M | 7.41M | 0.28M | 0.47M | 0.33M | 0.36M | 0.46M | 1.99M | 1.72M | 0.58M | 0.98M | 0.72M | 0.98M | 0.99M | 0.89M | 1.07M | 1.18M | 1.16M | 0.92M | 0.92M | 1.11M |
|
Gross Profit
|
3.65M | | | | 3.57M | 2.70M | 2.06M | 1.60M | 2.01M | 1.79M | 2.34M | 2.40M | 1.79M | 1.37M | 1.27M | 1.60M | 1.36M | 1.73M | 1.64M | 1.80M | 1.79M | 1.59M | 1.68M | 1.50M | 1.77M | 1.77M | 1.99M | 2.07M | 1.87M | 1.75M | 2.06M | 2.23M | 2.56M | 2.50M | 2.36M | 2.42M | 3.13M | 3.54M | 3.43M | 2.96M | 2.24M | 2.87M | 2.86M | 0.14M | 0.27M | 0.18M | 0.15M | 0.22M | 1.77M | 1.52M | 0.41M | 0.79M | 0.51M | 0.78M | 0.79M | 0.68M | 0.85M | 0.81M | 0.90M | 0.68M | 0.71M | 0.80M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.05M | 0.07M | 0.06M | 0.06M | 0.07M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.21M | 0.38M | 0.25M | 0.25M | 0.21M | 0.13M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | 0.05M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
9.50M | | | | 8.64M | 9.51M | | | 7.97M | 7.76M | | | | | | | | | | | | -0.25M | -0.15M | | | 0.06M | 0.23M | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.85M | 0.87M | 0.74M | 0.73M | 0.85M | 0.78M | 0.67M | 0.77M | 0.78M | 0.99M | 0.84M | 0.82M | 0.90M | 0.91M |
|
Operating Expenses
|
9.50M | | | | 8.64M | 9.51M | | | 7.97M | 7.76M | | | | | | | | 0.05M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.85M | 0.87M | 0.74M | 0.73M | 0.85M | 0.78M | 0.67M | 0.81M | 0.83M | 1.04M | 0.91M | 0.88M | 0.95M | 0.99M |
|
Operating Income
|
1.20M | 2.19M | 1.01M | 0.38M | 0.56M | 0.12M | -0.40M | -0.80M | -0.29M | -0.46M | -0.23M | -0.28M | -0.82M | -1.18M | -1.89M | -0.81M | -1.28M | -0.41M | -0.33M | -0.16M | -0.33M | -0.15M | -0.14M | -0.16M | 0.03M | -0.03M | 0.00M | 0.11M | 0.04M | 0.00M | 0.12M | 0.16M | 0.49M | 0.48M | 0.31M | 0.43M | 0.86M | 1.12M | 1.03M | 0.66M | 0.18M | 0.71M | -0.14M | -0.53M | -0.34M | -1.73M | -0.92M | -0.85M | -0.48M | -0.53M | -0.19M | -0.31M | -0.44M | 0.00M | 0.13M | -0.12M | 0.02M | -0.23M | -0.02M | -0.20M | -0.24M | -0.19M |
|
EBIT
|
1.20M | 2.19M | 1.01M | 0.38M | 0.56M | 0.12M | -0.40M | -0.80M | -0.29M | -0.46M | -0.23M | -0.28M | -0.82M | -1.18M | -1.89M | -0.81M | -1.28M | -0.41M | -0.33M | -0.16M | -0.33M | -0.15M | -0.14M | -0.16M | 0.03M | -0.03M | 0.00M | 0.11M | 0.04M | 0.00M | 0.12M | 0.16M | 0.49M | 0.48M | 0.31M | 0.43M | 0.86M | 1.12M | 1.03M | 0.66M | 0.18M | 0.71M | -0.14M | -0.53M | -0.34M | -1.73M | -0.92M | -0.85M | -0.48M | -0.53M | -0.19M | -0.31M | -0.44M | 0.00M | 0.13M | -0.12M | 0.02M | -0.23M | -0.02M | -0.20M | -0.24M | -0.19M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.13M | 0.07M | -18.87M | -21.25M | 0.04M | -2.37M | -2.12M | -0.30M | 0.34M | 0.04M | -0.00M | | -0.00M | -0.00M | -0.00M | 0.00M | -0.01M | 0.01M | 0.01M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.07M | -18.87M | | 0.04M | -2.37M | -2.12M | | | | | | 0.50M | 0.54M | 0.53M | 0.50M | 0.42M | 0.43M | 0.44M |
|
Other Non Operating Income
|
-0.01M | | | | 0.01M | 0.01M | -0.02M | -0.03M | -0.01M | 0.02M | 0.05M | 0.00M | -0.00M | -0.01M | -0.05M | 0.01M | 0.02M | -0.08M | 0.07M | -0.01M | 0.15M | -0.02M | 0.01M | 0.04M | -0.00M | 0.07M | 0.06M | 0.01M | 0.01M | 0.02M | 0.41M | 0.02M | 0.07M | 0.07M | -0.03M | 0.15M | 0.12M | 0.08M | 0.13M | -0.38M | 0.23M | 0.03M | -0.04M | -0.00M | 0.00M | 0.26M | -0.26M | 0.00M | 0.00M | 0.00M | -0.03M | -0.01M | -0.01M | | | | | | | | | |
|
Non Operating Income
|
-0.11M | | | | -0.00M | -0.03M | -0.05M | -0.06M | -0.04M | 0.02M | 0.04M | -0.02M | -0.01M | -0.02M | -0.06M | 0.01M | 0.02M | -0.08M | -0.21M | -0.02M | 0.15M | -0.04M | 0.01M | 0.04M | -0.01M | 0.07M | 0.06M | 0.01M | 0.01M | 0.02M | -0.42M | 0.04M | 0.07M | 0.07M | 0.26M | 0.15M | 0.12M | 0.08M | 0.13M | -0.42M | 0.23M | 0.09M | 0.09M | 0.05M | -0.60M | 41.60M | -21.50M | 0.04M | -2.36M | -2.07M | 0.03M | 0.53M | 0.31M | | | | | | | | | |
|
EBT
|
1.09M | 2.19M | 1.01M | 0.38M | 0.38M | 0.09M | -0.44M | -0.86M | -0.33M | -0.46M | -0.20M | -0.30M | -0.83M | -1.20M | -1.95M | -0.81M | -1.27M | -0.49M | -0.26M | -0.18M | -0.19M | -0.19M | -0.14M | -0.13M | 0.01M | 0.03M | 0.06M | 0.11M | 0.04M | 0.02M | 0.04M | 0.19M | 0.55M | 0.55M | 0.28M | 0.59M | 0.97M | 1.20M | 1.14M | 0.24M | 0.31M | 0.80M | -0.04M | -0.48M | -0.94M | 39.87M | -22.42M | -0.81M | -2.84M | -2.60M | -0.16M | 0.25M | -0.13M | 0.20M | 0.33M | 0.08M | 0.24M | 0.14M | 0.24M | 0.04M | -0.03M | 0.12M |
|
Tax Provisions
|
0.03M | | | | 0.14M | | -0.15M | -0.27M | -0.11M | -0.15M | | -0.21M | 4.13M | | 0.03M | | | | -0.00M | | 0.01M | 0.00M | -0.01M | | -0.00M | | -0.16M | 0.00M | 0.03M | 0.00M | 0.07M | 0.00M | 0.08M | 0.07M | 0.02M | 0.01M | 0.03M | -3.33M | 0.18M | 0.05M | 0.06M | 0.17M | 0.05M | -0.12M | -0.20M | 8.82M | -5.04M | -0.17M | -0.59M | -0.61M | -0.16M | 0.07M | -0.00M | 0.07M | 0.17M | 0.04M | 0.08M | 0.05M | 0.02M | 0.03M | 0.01M | -0.67M |
|
Profit After Tax
|
1.07M | 2.19M | 1.01M | 0.38M | 0.24M | 0.09M | -0.30M | -0.59M | -0.21M | -0.31M | -0.20M | -0.08M | -4.96M | -1.20M | -1.97M | -0.81M | -1.27M | -0.49M | -0.26M | -0.18M | -0.20M | -0.20M | -0.14M | -0.13M | 0.02M | 0.03M | 0.23M | 0.11M | 0.02M | 0.02M | -0.03M | 0.19M | 0.47M | 0.48M | 0.26M | 0.58M | 0.94M | 4.53M | 0.96M | 0.18M | 0.26M | 0.63M | -0.10M | -0.37M | -0.74M | 31.78M | -17.39M | -0.64M | -2.25M | -1.98M | 0.13M | 0.18M | -0.13M | 0.13M | 0.16M | 0.04M | 0.16M | 0.09M | 0.23M | 0.01M | -0.05M | 0.79M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M |
|
Income from Continuing Operations
|
1.07M | 2.19M | 1.01M | 0.38M | 0.24M | 0.09M | -0.30M | -0.59M | -0.21M | -0.31M | -0.20M | -0.08M | -4.96M | -1.20M | -1.97M | -0.81M | -1.27M | -0.49M | -0.26M | -0.18M | -0.20M | -0.20M | -0.14M | -0.13M | 0.02M | 0.03M | 0.23M | 0.11M | 0.02M | 0.02M | -0.03M | 0.19M | 0.47M | 0.48M | 0.26M | 0.58M | 0.94M | 4.53M | 0.96M | 0.18M | 0.26M | 0.63M | -0.10M | -0.37M | -0.74M | 31.05M | -17.39M | -0.64M | -2.25M | -1.98M | 0.00M | 0.18M | -0.13M | 0.13M | 0.16M | 0.04M | 0.16M | 0.09M | 0.23M | 0.01M | -0.04M | 0.79M |
|
Consolidated Net Income
|
1.07M | 2.19M | 1.01M | 0.38M | 0.24M | 0.09M | -0.30M | -0.59M | -0.21M | -0.31M | -0.20M | -0.08M | -4.96M | -1.20M | -1.97M | -0.81M | -1.27M | -0.49M | -0.26M | -0.18M | -0.20M | -0.20M | -0.14M | -0.13M | 0.02M | 0.03M | 0.23M | 0.11M | 0.02M | 0.02M | -0.03M | 0.19M | 0.47M | 0.48M | 0.26M | 0.58M | 0.94M | 4.53M | 0.96M | 0.18M | 0.26M | 0.63M | -0.10M | 0.40M | 0.72M | 0.73M | 0.24M | 0.81M | 0.46M | 0.49M | 0.13M | -0.03M | -0.13M | 0.13M | 0.16M | 0.04M | 0.16M | 0.09M | 0.23M | 0.01M | -0.04M | 0.79M |
|
Income towards Parent Company
|
1.07M | 2.19M | 1.01M | 0.38M | 0.24M | 0.09M | -0.30M | -0.59M | -0.21M | -0.31M | -0.20M | -0.08M | -4.96M | -1.20M | -1.97M | -0.81M | -1.27M | -0.49M | -0.26M | -0.18M | -0.20M | -0.20M | -0.14M | -0.13M | 0.02M | 0.03M | 0.23M | 0.11M | 0.02M | 0.02M | -0.03M | 0.19M | 0.47M | 0.48M | 0.26M | 0.58M | 0.94M | 4.53M | 0.96M | 0.18M | 0.26M | 0.63M | -0.10M | 0.40M | 0.72M | 0.73M | 0.24M | 0.81M | 0.46M | 0.49M | 0.13M | -0.03M | -0.13M | 0.13M | 0.16M | 0.04M | 0.16M | 0.09M | 0.23M | 0.01M | -0.04M | 0.79M |
|
Net Income towards Common Stockholders
|
1.07M | 2.19M | 1.01M | 0.38M | 0.24M | 0.09M | -0.30M | -0.59M | -0.21M | -0.31M | -0.20M | -0.08M | -4.96M | -1.20M | -1.97M | -0.81M | -1.27M | -0.49M | -0.26M | -0.18M | -0.20M | -0.20M | -0.14M | -0.13M | 0.02M | 0.03M | 0.23M | 0.11M | 0.02M | 0.02M | -0.03M | 0.19M | 0.47M | 0.48M | 0.26M | 0.58M | 0.94M | 4.53M | 0.96M | 0.18M | 0.26M | 0.63M | -0.10M | 0.40M | 0.72M | 0.73M | 0.24M | 0.81M | 0.46M | 0.49M | 0.13M | -0.03M | -0.13M | 0.13M | 0.16M | 0.04M | 0.16M | 0.09M | 0.23M | 0.01M | -0.04M | 0.79M |
|
EPS (Basic)
|
0.47 | 0.88 | 1.87 | 0.10 | 0.13 | 0.03 | -0.11 | -0.23 | -0.08 | -0.12 | -0.08 | -0.03 | -1.91 | -0.46 | -0.77 | -0.31 | -0.49 | -0.19 | -0.10 | -0.07 | -0.08 | -0.07 | -0.05 | -0.05 | 0.01 | 0.01 | 0.09 | 0.04 | 0.01 | 0.01 | -0.02 | 0.04 | 0.10 | 0.10 | 0.06 | 0.12 | 0.19 | 0.92 | 0.20 | 0.04 | 0.05 | 0.12 | -0.02 | 0.01 | 0.14 | 6.03 | -3.26 | -0.12 | -0.42 | -0.37 | 0.02 | 0.03 | -0.02 | 0.02 | 0.03 | 0.01 | 0.03 | 0.01 | 0.04 | 0.00 | -0.01 | 0.15 |
|
EPS (Weighted Average and Diluted)
|
0.47 | 0.88 | | 0.10 | 0.13 | 0.03 | | -0.23 | | | | | | | | | | | | | | -0.07 | -0.05 | -0.05 | 0.01 | 0.01 | 0.09 | 0.04 | 0.01 | 0.01 | -0.02 | 0.04 | 0.10 | 0.10 | 0.05 | 0.12 | 0.19 | 0.91 | 0.19 | 0.04 | 0.05 | 0.12 | -0.02 | 0.01 | | 5.97 | -3.22 | -0.12 | -0.42 | -0.37 | 0.02 | 0.03 | -0.02 | 0.02 | 0.02 | | 0.02 | 0.01 | 0.04 | | -0.01 | 0.14 |
|
Shares Outstanding (Weighted Average)
|
2.23M | 2.25M | 2.25M | 2.62M | 2.62M | 2.62M | 2.58M | 2.60M | 2.60M | 2.60M | 2.63M | 2.63M | 2.61M | 2.60M | 2.85M | 2.59M | 2.59M | 2.59M | 2.59M | 2.62M | 2.65M | 2.65M | 2.65M | 2.67M | 2.67M | 2.67M | 2.66M | 2.68M | 2.68M | 2.68M | 2.68M | 4.70M | 4.70M | 4.82M | 4.82M | 4.83M | 4.87M | 4.89M | 4.91M | 5.21M | 5.21M | 5.21M | 5.21M | 5.33M | 5.27M | 5.27M | 5.28M | 5.37M | 5.36M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.37M | 5.37M | 5.37M | 5.39M | 5.39M |
|
Shares Outstanding (Diluted Average)
|
2.25M | 2.25M | | 2.48M | 2.62M | 2.61M | | 2.60M | | | | | | | | | | | | | | 2.65M | 2.64M | 2.67M | | 2.67M | 2.67M | 2.69M | | | | | | | | | | | | | | | | | | | | 5.32M | 5.33M | | | 5.35M | 5.35M | | | | | | | | | |
|
EBITDA
|
1.20M | 2.19M | 1.01M | 0.38M | 0.56M | 0.12M | -0.40M | -0.80M | -0.29M | -0.46M | -0.23M | -0.28M | -0.82M | -1.18M | -1.89M | -0.81M | -1.28M | -0.41M | -0.33M | -0.16M | -0.33M | -0.15M | -0.14M | -0.16M | 0.03M | -0.03M | 0.00M | 0.11M | 0.04M | 0.00M | 0.12M | 0.16M | 0.49M | 0.48M | 0.31M | 0.43M | 0.86M | 1.12M | 1.03M | 0.66M | 0.18M | 0.71M | -0.14M | -0.53M | -0.34M | -1.73M | -0.92M | -0.85M | -0.48M | -0.53M | -0.19M | -0.31M | -0.44M | 0.00M | 0.13M | -0.12M | 0.02M | -0.23M | -0.02M | -0.20M | -0.24M | -0.19M |
|
Interest Expenses
|
0.10M | | | | 0.01M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | 5.32M | 5.33M | 5.35M | 5.43M | 5.45M | 5.35M | 5.35M | 5.45M | 5.45M | 5.45M | 5.45M | 5.45M | 5.47M | 5.47M | 5.54M |
|
Tax Rate
|
2.56 | | | | 36.58 | | 33.33 | 30.97 | 34.05 | 31.89 | | 71.96 | | | | | | | 1.54 | | | | 3.52 | | | | | 2.63 | 55.56 | 10.53 | | 0.52 | 14.18 | 12.29 | 6.76 | 1.02 | 3.49 | | 15.65 | 22.78 | 18.27 | 21.38 | | 23.97 | 21.13 | 22.13 | 22.46 | 20.62 | 20.68 | 23.55 | | 26.00 | 1.52 | 34.67 | 51.37 | 45.57 | 32.07 | 34.78 | 6.94 | 68.29 | | |