|
Revenue
|
2.26M | 2.84M | 2.65M | 2.77M | 2.81M | 3.05M | 3.25M | 2.78M | 2.88M | 3.26M | 2.65M | 2.36M | 2.57M | 2.68M | 1.92M | 2.16M | 1.69M | 1.69M | 1.70M | 1.55M | 1.95M | 1.57M | 2.06M | 2.22M | 1.62M | 1.99M | 2.04M | 1.85M | 1.61M | 3.28M | 4.05M | 3.08M | 3.54M | 3.12M | 2.90M | 2.67M | 2.99M | 2.66M | 3.41M | 2.96M |
|
Cost of Revenue
|
1.12M | 1.39M | 1.14M | 1.23M | 1.13M | 1.21M | 1.30M | 1.24M | 1.15M | 1.20M | 0.99M | 0.95M | 1.16M | 1.14M | 0.87M | 1.08M | 1.22M | 0.73M | 0.70M | 0.74M | 0.81M | 0.69M | 0.94M | 0.93M | 0.86M | 0.75M | 1.09M | 0.98M | 0.81M | 1.69M | 1.99M | 1.62M | 2.09M | 1.87M | 1.59M | 1.57M | 1.80M | 1.72M | 1.88M | 1.72M |
|
Gross Profit
|
1.14M | 1.45M | 1.51M | 1.54M | 1.67M | 1.84M | 1.95M | 1.54M | 1.74M | 2.06M | 1.66M | 1.40M | 1.41M | 1.55M | 1.05M | 1.08M | 0.48M | 0.96M | 1.00M | 0.81M | 1.13M | 0.87M | 1.13M | 1.29M | 0.77M | 1.24M | 0.95M | 0.87M | 0.80M | 1.59M | 2.06M | 1.46M | 1.45M | 1.25M | 1.30M | 1.10M | 1.18M | 0.95M | 1.54M | 1.24M |
|
Research & Development
|
0.16M | 0.26M | 0.22M | 0.20M | 0.14M | 0.17M | 0.18M | 0.12M | 0.18M | 0.16M | 0.23M | 0.26M | 0.22M | 0.24M | 0.22M | 0.29M | 0.28M | 0.28M | 0.29M | 0.21M | 0.13M | 0.22M | 0.23M | 0.10M | 0.34M | 0.26M | 0.33M | 0.32M | 0.31M | 0.53M | 0.65M | 0.59M | 0.56M | 0.58M | 0.51M | 0.49M | 0.48M | 0.43M | 0.36M | 0.35M |
|
Selling, General & Administrative
|
0.73M | 0.75M | 0.82M | 0.83M | 0.91M | 0.76M | 0.83M | 1.04M | 1.03M | 1.06M | 0.90M | 0.90M | 0.97M | 0.88M | 0.72M | 0.59M | 0.64M | 0.75M | 0.66M | 0.68M | 0.78M | 0.72M | 0.76M | 0.93M | 0.84M | 0.96M | 0.77M | 0.74M | 0.83M | 1.23M | 1.00M | 0.96M | 1.47M | 1.43M | 1.11M | 1.09M | 1.21M | 1.36M | 1.11M | 1.20M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.09M | -0.09M | 2.02M | 0.30M | 0.38M | -0.12M | -0.48M | -0.74M | -0.28M | -0.56M | -0.40M | -0.81M | 0.10M | -0.34M |
|
Operating Expenses
|
0.89M | 1.00M | 1.03M | 1.03M | 1.05M | 0.93M | 1.01M | 1.16M | 1.21M | 1.22M | 1.12M | 1.17M | 1.19M | 1.12M | 0.94M | 0.88M | 0.92M | 1.03M | 0.96M | 0.89M | 0.91M | 0.93M | 0.99M | 1.03M | 1.18M | 1.22M | 1.10M | 1.06M | 1.14M | 1.76M | 1.66M | 1.55M | 2.03M | 2.00M | 1.62M | 1.58M | 1.69M | 1.80M | 1.47M | 1.55M |
|
Operating Income
|
0.25M | 0.45M | 0.48M | 0.50M | 0.62M | 0.91M | 0.94M | 0.38M | 0.53M | 0.84M | 0.53M | 0.24M | 0.22M | 0.43M | 0.10M | 0.20M | -0.45M | -0.07M | 0.04M | -0.08M | 0.22M | -0.06M | 0.13M | 0.26M | -0.41M | 0.02M | -0.15M | -0.19M | -0.34M | -0.17M | 0.41M | -0.09M | -0.58M | -0.75M | -0.31M | -0.48M | -0.51M | -0.85M | 0.07M | -0.31M |
|
EBIT
|
0.25M | 0.45M | 0.48M | 0.50M | 0.62M | 0.91M | 0.94M | 0.38M | 0.53M | 0.84M | 0.53M | 0.24M | 0.22M | 0.43M | 0.10M | 0.20M | -0.45M | -0.07M | 0.04M | -0.08M | 0.22M | -0.06M | 0.13M | 0.26M | -0.41M | 0.02M | -0.15M | -0.19M | -0.34M | -0.17M | 0.41M | -0.09M | -0.58M | -0.75M | -0.31M | -0.48M | -0.51M | -0.85M | 0.07M | -0.31M |
|
Non Operating Income
|
0.01M | 0.03M | -0.01M | -0.09M | 0.01M | 0.01M | 0.01M | -0.14M | 0.02M | -0.00M | -0.00M | -0.13M | -0.05M | 0.06M | 0.05M | 0.03M | -0.01M | 0.01M | -0.01M | -0.04M | -0.05M | 0.01M | -0.03M | -0.01M | -0.03M | 0.15M | 0.34M | 0.21M | 1.91M | 0.06M | 0.06M | 0.03M | 0.01M | 0.03M | 0.02M | -0.02M | 0.06M | 0.01M | 0.03M | 0.00M |
|
EBT
|
0.26M | 0.48M | 0.47M | 0.51M | 0.63M | 0.93M | 0.94M | 0.38M | 0.55M | 0.84M | 0.53M | 0.22M | 0.17M | 0.49M | 0.15M | 0.23M | -0.46M | -0.07M | 0.03M | -0.12M | 0.17M | -0.05M | 0.10M | 0.25M | -0.44M | 0.17M | 0.19M | 0.02M | 1.56M | -0.11M | 0.47M | -0.07M | -0.57M | -0.72M | -0.30M | -0.49M | -0.45M | -0.84M | 0.09M | -0.31M |
|
Tax Provisions
|
-0.01M | | 0.01M | -0.01M | 0.03M | 0.18M | 0.33M | 0.13M | 0.19M | 0.29M | 0.18M | 0.22M | 0.06M | 0.13M | 0.05M | 0.12M | -0.09M | -0.05M | 0.02M | -0.18M | 0.12M | -0.01M | 0.04M | 0.03M | 0.54M | 0.03M | 0.08M | 0.01M | 0.28M | 0.08M | 0.09M | 0.06M | -0.04M | 0.02M | 0.01M | 0.03M | 0.14M | -0.04M | -0.01M | 0.03M |
|
Profit After Tax
|
0.27M | 0.48M | 0.46M | 0.52M | 0.61M | 0.75M | 0.61M | 0.92M | 0.36M | 0.55M | 0.35M | -0.01M | 0.12M | 0.36M | 0.10M | 0.11M | -0.36M | -0.02M | 0.01M | 0.07M | 0.05M | -0.04M | 0.06M | 0.22M | -0.98M | 0.14M | 0.11M | 0.01M | 1.41M | -0.19M | 0.38M | -0.12M | -0.45M | -0.74M | -0.31M | -0.52M | -0.41M | -0.81M | 0.10M | -0.34M |
|
Income from Continuing Operations
|
0.27M | 0.48M | 0.46M | 0.52M | 0.61M | 0.75M | 0.61M | 0.25M | 0.36M | 0.55M | 0.35M | -0.01M | 0.12M | 0.36M | 0.10M | 0.11M | -0.36M | -0.02M | 0.01M | 0.07M | 0.05M | -0.04M | 0.06M | 0.22M | -0.98M | 0.14M | 0.11M | 0.01M | 1.29M | -0.19M | 0.38M | -0.12M | -0.53M | -0.74M | -0.31M | -0.52M | -0.58M | -0.81M | 0.10M | -0.34M |
|
Consolidated Net Income
|
0.27M | 0.48M | 0.46M | 0.52M | 0.61M | 0.75M | 0.61M | 0.25M | 0.36M | 0.55M | 0.35M | -0.01M | 0.12M | 0.36M | 0.10M | 0.11M | -0.36M | -0.02M | 0.01M | 0.07M | 0.05M | -0.04M | 0.06M | 0.22M | -0.98M | 0.14M | 0.11M | 0.01M | 1.29M | -0.19M | 0.38M | -0.12M | -0.53M | -0.74M | -0.31M | -0.52M | -0.58M | -0.81M | 0.10M | -0.34M |
|
Income towards Parent Company
|
0.27M | 0.48M | 0.46M | 0.52M | 0.61M | 0.75M | 0.61M | 0.25M | 0.36M | 0.55M | 0.35M | -0.01M | 0.12M | 0.36M | 0.10M | 0.11M | -0.36M | -0.02M | 0.01M | 0.07M | 0.05M | -0.04M | 0.06M | 0.22M | -0.98M | 0.14M | 0.11M | 0.01M | 1.29M | -0.19M | 0.38M | -0.12M | -0.53M | -0.74M | -0.31M | -0.52M | -0.58M | -0.81M | 0.10M | -0.34M |
|
Net Income towards Common Stockholders
|
0.27M | 0.48M | 0.46M | 0.52M | 0.61M | 0.75M | 0.61M | 0.92M | 0.36M | 0.55M | 0.35M | -0.01M | 0.12M | 0.36M | 0.10M | 0.11M | -0.36M | -0.02M | 0.01M | 0.07M | 0.05M | -0.04M | 0.06M | 0.22M | -0.98M | 0.04M | 0.11M | 0.01M | 1.29M | -0.19M | 0.38M | -0.12M | -0.53M | -0.74M | -0.31M | -0.52M | -0.58M | -0.81M | 0.10M | -0.34M |
|
EPS (Basic)
|
| | 0.06 | 0.06 | 0.08 | 0.10 | 0.08 | 0.12 | 0.05 | 0.07 | 0.05 | | 0.02 | 0.05 | 0.02 | 0.02 | -0.06 | 0.00 | 0.00 | 0.01 | 0.01 | -0.01 | 0.01 | 0.03 | -0.15 | 0.01 | 0.02 | -0.01 | 0.13 | -0.02 | 0.04 | -0.02 | -0.05 | -0.08 | -0.03 | -0.04 | -0.06 | -0.08 | 0.01 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | 0.01 | -0.01 | 0.01 | 0.03 | -0.15 | 0.01 | 0.02 | -0.01 | 0.13 | -0.02 | 0.04 | -0.02 | -0.05 | -0.08 | -0.03 | -0.04 | -0.06 | -0.08 | 0.01 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | 6.56M | 6.58M | | 6.59M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 9.90M | 9.91M | 9.91M | 9.90M | 9.89M | 9.86M | 9.86M | 14.79M | 9.86M | 9.86M | 9.86M | 14.81M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 9.90M | 9.91M | 9.91M | 9.90M | 9.89M | 9.86M | 9.86M | 14.79M | 9.86M | 9.86M | 9.86M | 14.81M |
|
EBITDA
|
0.25M | 0.45M | 0.45M | 0.51M | 0.61M | 0.72M | 0.61M | 0.87M | 0.38M | 0.57M | 0.39M | 0.03M | 0.20M | 0.25M | 0.01M | 0.07M | -0.45M | -0.07M | 0.04M | 0.13M | 0.22M | -0.06M | 0.13M | 0.26M | -0.41M | 0.02M | -0.15M | -0.19M | -0.34M | -0.17M | 0.41M | -0.09M | -0.58M | -0.75M | -0.31M | -0.48M | -0.51M | -0.85M | 0.07M | -0.31M |
|
Tax Rate
|
-4.18% | | 1.72% | -1.57% | 4.11% | 19.38% | 34.89% | 34.99% | 33.82% | 34.41% | 33.33% | 102.28% | 31.79% | 27.03% | 35.29% | 51.32% | 20.22% | 72.73% | 60.61% | 154.17% | 69.01% | 14.00% | 39.42% | 11.86% | -124.08% | 17.92% | 41.36% | 64.71% | 17.67% | -75.23% | 18.94% | -89.39% | 6.84% | -3.06% | -3.37% | -5.66% | -30.72% | 4.62% | -9.89% | -8.39% |