|
Revenue
|
4.11M | 4.42M | 4.07M | 4.97M | 5.28M | 4.90M | 4.71M | 4.99M | 4.79M | 4.55M | 4.63M | 5.28M | 5.26M | 5.29M | 4.71M | 4.95M | 4.44M | 4.42M | 4.53M | 5.09M | 5.70M | 6.29M | 6.51M | 6.52M | 5.70M | 5.19M | 5.21M | 4.82M | 4.56M | 4.33M | 4.48M | 4.68M | 4.46M | 4.56M | 4.56M | 4.49M | 4.54M | 4.55M | 4.58M | 4.46M | 4.46M | 6.04M | 5.78M | 6.69M | 6.01M | 5.63M | 5.91M | 5.82M | 6.12M | 7.24M | 7.00M | 5.97M | 5.69M | 5.24M | 5.25M | 5.37M | 5.49M | 5.25M | 5.26M | 5.61M | 5.76M | 5.27M | 5.21M | 5.20M | 5.00M | 4.75M | 4.82M |
|
Cost of Revenue
|
1.43M | 2.18M | 1.28M | 1.53M | 1.67M | 1.70M | 1.46M | 1.33M | 1.39M | 1.67M | 1.48M | 1.94M | 2.00M | 2.78M | 1.58M | 1.49M | 2.26M | 1.87M | 1.82M | 1.92M | 2.38M | 2.55M | 2.46M | 2.56M | 2.45M | 2.17M | 2.03M | 1.98M | 1.89M | 1.75M | 1.66M | 1.53M | 2.03M | 1.78M | 1.42M | 1.80M | 1.76M | 1.53M | 1.56M | 1.29M | 1.21M | 3.19M | 3.00M | 3.38M | 2.88M | 2.60M | 2.86M | 2.82M | 2.80M | 3.43M | 3.55M | 2.67M | 2.61M | 2.38M | 2.47M | 2.59M | 2.79M | 2.54M | 2.59M | 2.83M | 2.97M | 2.47M | 2.95M | 2.31M | 2.49M | 2.60M | 2.27M |
|
Gross Profit
|
2.68M | 2.24M | 2.79M | 3.44M | 3.60M | 3.20M | 3.26M | 3.66M | 3.07M | 2.88M | 3.15M | 3.34M | 3.26M | 2.51M | 3.13M | 3.46M | 2.19M | 2.55M | 2.71M | 3.16M | 3.31M | 3.75M | 4.05M | 3.96M | 3.25M | 3.02M | 3.18M | 2.84M | 2.68M | 2.58M | 2.82M | 3.15M | 2.42M | 2.77M | 3.14M | 2.69M | 2.78M | 3.02M | 3.02M | 3.17M | 3.25M | 2.85M | 3.12M | 3.31M | 3.13M | 3.04M | 3.06M | 3.00M | 3.32M | 3.81M | 3.45M | 3.30M | 3.08M | 2.86M | 2.78M | 2.78M | 2.70M | 2.72M | 2.67M | 2.77M | 2.79M | 2.80M | 2.26M | 2.89M | 2.51M | 2.15M | 2.55M |
|
Research & Development
|
1.21M | 1.07M | 1.15M | 0.49M | 1.08M | 0.89M | 1.03M | 0.42M | 1.22M | 1.17M | 1.21M | 1.08M | 1.20M | 1.13M | 1.11M | 1.21M | 1.19M | 1.29M | 1.27M | 1.28M | 1.40M | 1.34M | 1.03M | 0.78M | 0.76M | 0.65M | 0.71M | 0.82M | 0.99M | 0.90M | 0.87M | 0.76M | 0.79M | 0.83M | 0.98M | 0.82M | 0.84M | 0.87M | 1.09M | 0.95M | 0.94M | 1.05M | 1.06M | 1.14M | 0.99M | 0.93M | 1.01M | 1.03M | 1.01M | 0.96M | 1.13M | 0.94M | 0.94M | 0.85M | 0.87M | 0.84M | 0.90M | 0.91M | 0.86M | 0.87M | 0.88M | 0.84M | 0.84M | 0.83M | 0.89M | 0.99M | 1.10M |
|
Selling, General & Administrative
|
0.70M | 0.54M | 0.50M | 0.59M | 0.43M | 0.42M | 0.40M | 0.30M | 0.42M | 0.42M | 0.48M | 0.51M | 0.44M | 0.41M | 0.47M | 0.50M | 0.44M | 0.39M | 0.44M | 0.46M | 0.44M | 0.55M | 0.57M | 0.38M | 0.68M | 0.30M | 0.45M | 0.34M | 0.36M | 0.43M | 0.26M | 0.34M | 0.38M | 0.44M | 0.42M | 0.43M | 0.38M | 0.43M | 0.31M | 0.49M | 0.52M | 0.52M | 0.43M | 0.60M | 0.42M | 0.46M | 0.42M | 0.52M | 0.41M | 0.42M | 0.40M | 0.37M | 0.37M | 0.42M | 0.35M | 0.39M | 0.23M | 0.44M | 0.35M | 0.40M | 0.35M | 0.59M | 0.34M | 0.40M | 0.89M | 0.53M | 0.46M |
|
Other Operating Expenses
|
| -1.58M | -1.61M | -1.04M | | | -1.42M | -0.66M | | | -1.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.30M | 0.24M | 0.32M | 0.36M | 0.43M | 0.24M | 0.18M | 0.11M | 0.28M | 0.57M | 0.20M | 0.35M | 0.15M | 0.29M | 0.19M | 0.34M | 0.27M | 0.30M | 0.24M | 0.36M | 0.32M | 0.30M | 0.33M | 0.34M | 0.36M | 0.36M | 0.35M |
|
Operating Expenses
|
1.90M | 0.04M | 0.04M | 0.04M | 1.51M | 1.31M | 0.02M | 0.06M | 1.64M | 1.59M | 0.01M | 1.59M | 1.64M | 1.54M | 1.58M | 1.71M | 1.63M | 1.69M | 1.70M | 1.74M | 1.84M | 1.88M | 1.60M | 1.16M | 1.45M | 0.95M | 1.16M | 1.15M | 1.35M | 1.33M | 1.13M | 1.10M | 1.17M | 1.27M | 1.40M | 1.25M | 1.22M | 1.31M | 1.40M | 1.69M | 1.77M | 1.82M | 1.81M | 2.10M | 1.84M | 1.63M | 1.62M | 1.66M | 1.71M | 1.95M | 1.73M | 1.67M | 1.46M | 1.55M | 1.40M | 1.57M | 1.39M | 1.64M | 1.46M | 1.62M | 1.55M | 1.73M | 1.51M | 1.57M | 2.14M | 1.88M | 1.91M |
|
Operating Income
|
0.29M | 0.07M | 0.57M | 1.25M | 1.47M | 1.38M | 0.30M | 1.84M | 0.92M | 0.84M | 0.99M | 1.18M | 1.14M | 0.71M | 1.15M | 1.38M | 0.14M | 0.45M | 0.59M | 0.98M | 1.15M | 1.61M | 2.19M | 2.51M | 1.56M | 1.71M | 1.73M | 1.41M | 1.12M | 0.98M | 1.31M | 1.79M | 0.94M | 1.22M | 1.40M | 1.13M | 1.26M | 1.29M | 1.32M | 1.48M | 1.48M | 1.04M | 1.31M | 1.21M | 1.29M | 1.41M | 1.43M | 1.34M | 1.61M | 1.87M | 1.72M | 1.63M | 1.62M | 1.31M | 1.38M | 1.21M | 1.31M | 1.07M | 1.22M | 1.15M | 1.24M | 1.07M | 0.74M | 1.32M | 0.37M | 0.27M | 0.64M |
|
EBIT
|
0.29M | 0.07M | 0.57M | 1.25M | 1.47M | 1.38M | 0.30M | 1.84M | 0.92M | 0.84M | 0.99M | 1.18M | 1.14M | 0.71M | 1.15M | 1.38M | 0.14M | 0.45M | 0.59M | 0.98M | 1.15M | 1.61M | 2.19M | 2.51M | 1.56M | 1.71M | 1.73M | 1.41M | 1.12M | 0.98M | 1.31M | 1.79M | 0.94M | 1.22M | 1.40M | 1.13M | 1.26M | 1.29M | 1.32M | 1.48M | 1.48M | 1.04M | 1.31M | 1.21M | 1.29M | 1.41M | 1.43M | 1.34M | 1.61M | 1.87M | 1.72M | 1.63M | 1.62M | 1.31M | 1.38M | 1.21M | 1.31M | 1.07M | 1.22M | 1.15M | 1.24M | 1.07M | 0.74M | 1.32M | 0.37M | 0.27M | 0.64M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79M | 1.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.03M | 0.12M | 0.16M | 0.00M | -0.09M | -0.07M | 0.16M | 0.06M | | | | | 0.21M | 0.00M | 0.07M | 0.11M | 0.11M | 0.04M | 0.02M | -0.04M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| -0.03M | 0.16M | 0.00M | -0.09M | -0.07M | 0.16M | 0.06M | 0.25M | 0.15M | -0.08M | -0.16M | 0.18M | -0.16M | 0.17M | 0.11M | 0.13M | -0.01M | 0.04M | 0.00M | 0.07M | -0.10M | -0.35M | -0.13M | -0.29M | 0.15M | 0.03M | -0.01M | 0.26M | 0.08M | 0.04M | -0.22M | 0.18M | 0.26M | 0.12M | 0.07M | 0.01M | -0.02M | 0.16M | 0.08M | 0.14M | 0.14M | | 0.21M | -0.01M | 0.13M | 0.07M | 0.18M | 0.01M | 0.04M | -0.03M | 0.04M | 0.01M | -0.07M | 0.00M | 0.15M | 0.15M | 0.14M | 0.14M | 0.34M | 0.19M | 0.14M | 0.19M | 0.07M | 0.17M | 0.25M | 0.12M |
|
EBT
|
0.26M | -0.70M | 19.22M | 1.21M | 1.38M | 1.31M | 0.46M | 1.90M | 1.17M | 1.00M | 0.92M | 1.02M | 1.32M | 0.55M | 1.31M | 1.49M | 0.27M | 0.45M | 0.62M | 0.98M | 1.22M | 1.70M | 1.84M | 2.38M | 1.27M | 1.86M | 1.76M | 1.40M | 1.38M | 1.06M | 1.36M | 1.57M | 1.13M | 2.38M | 1.51M | 1.20M | 1.26M | 1.27M | 1.48M | 1.55M | 1.62M | 1.17M | 1.31M | 1.42M | 1.28M | 1.54M | 1.50M | 1.52M | 1.62M | 1.90M | 1.69M | 1.67M | 1.63M | 1.24M | 1.39M | 1.36M | 1.45M | 1.22M | 1.36M | 1.50M | 1.43M | 1.21M | 0.94M | 1.39M | 0.54M | 0.52M | 0.76M |
|
Tax Provisions
|
| | | | | | | -0.04M | 0.01M | 0.03M | 0.03M | -0.25M | 0.21M | 0.00M | 0.07M | 0.11M | | | | -0.04M | | | | 0.49M | | | | | | | | 0.69M | | | | -0.38M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.21M | -0.75M | 19.18M | 1.15M | 1.36M | 1.28M | 0.36M | 1.86M | 1.16M | 0.97M | 0.89M | 1.27M | 1.11M | 0.55M | 1.25M | 1.37M | 0.16M | 0.40M | 0.60M | 1.02M | 1.00M | 1.45M | 1.14M | 1.90M | 0.91M | 1.59M | 1.45M | 1.08M | 1.17M | 1.03M | 1.12M | 0.88M | 0.91M | 1.88M | 1.24M | 1.57M | 1.16M | 1.16M | 1.37M | 1.44M | 1.49M | 1.05M | 1.19M | 1.33M | 1.17M | 1.41M | 1.41M | 1.39M | 1.48M | 1.51M | 1.43M | 1.52M | 1.50M | 1.22M | 1.29M | 1.33M | 1.34M | 1.14M | 1.25M | 1.43M | 1.33M | 1.13M | 0.93M | 1.24M | 0.49M | 0.48M | 0.68M |
|
Income from Continuing Operations
|
0.26M | -0.70M | 19.22M | 1.21M | 1.38M | 1.31M | 0.46M | 1.94M | 1.16M | 0.97M | 0.89M | 1.27M | 1.11M | 0.55M | 1.25M | 1.37M | 0.27M | 0.45M | 0.62M | 1.02M | 1.22M | 1.70M | 1.84M | 1.90M | 1.27M | 1.86M | 1.76M | 1.40M | 1.38M | 1.06M | 1.36M | 0.88M | 1.13M | 2.38M | 1.51M | 1.57M | 1.26M | 1.27M | 1.48M | 1.44M | 1.62M | 1.17M | 1.31M | 1.42M | 1.28M | 1.54M | 1.50M | 1.52M | 1.62M | 1.90M | 1.69M | 1.67M | 1.63M | 1.24M | 1.39M | 1.36M | 1.45M | 1.22M | 1.36M | 1.50M | 1.43M | 1.21M | 0.94M | 1.39M | 0.54M | 0.52M | 0.76M |
|
Consolidated Net Income
|
0.26M | -0.70M | 19.22M | 1.21M | 1.38M | 1.31M | 0.46M | 1.94M | 1.16M | 0.97M | 0.89M | 1.27M | 1.11M | 0.55M | 1.25M | 1.37M | 0.27M | 0.45M | 0.62M | 1.02M | 1.22M | 1.70M | 1.84M | 1.90M | 1.27M | 1.86M | 1.76M | 1.40M | 1.38M | 1.06M | 1.36M | 0.88M | 1.13M | 2.38M | 1.51M | 1.57M | 1.26M | 1.27M | 1.48M | 1.44M | 1.62M | 1.17M | 1.31M | 1.42M | 1.28M | 1.54M | 1.50M | 1.52M | 1.62M | 1.90M | 1.69M | 1.67M | 1.63M | 1.24M | 1.39M | 1.36M | 1.45M | 1.22M | 1.36M | 1.50M | 1.43M | 1.21M | 0.94M | 1.39M | 0.54M | 0.52M | 0.76M |
|
Income towards Parent Company
|
0.26M | -0.70M | 19.22M | 1.21M | 1.38M | 1.31M | 0.46M | 1.94M | 1.16M | 0.97M | 0.89M | 1.27M | 1.11M | 0.55M | 1.25M | 1.37M | 0.27M | 0.45M | 0.62M | 1.02M | 1.22M | 1.70M | 1.84M | 1.90M | 1.27M | 1.86M | 1.76M | 1.40M | 1.38M | 1.06M | 1.36M | 0.88M | 1.13M | 2.38M | 1.51M | 1.57M | 1.26M | 1.27M | 1.48M | 1.44M | 1.62M | 1.17M | 1.31M | 1.42M | 1.28M | 1.54M | 1.50M | 1.52M | 1.62M | 1.90M | 1.69M | 1.67M | 1.63M | 1.24M | 1.39M | 1.36M | 1.45M | 1.22M | 1.36M | 1.50M | 1.43M | 1.21M | 0.94M | 1.39M | 0.54M | 0.52M | 0.76M |
|
Net Income towards Common Stockholders
|
0.26M | -0.70M | 19.22M | 1.21M | 1.38M | 1.31M | 0.46M | 1.94M | 1.16M | 0.97M | 0.89M | 1.27M | 1.11M | 0.55M | 1.25M | 1.37M | 0.27M | 0.45M | 0.62M | 1.02M | 1.22M | 1.70M | 1.84M | 1.90M | 1.27M | 1.86M | 1.76M | 1.40M | 1.38M | 1.06M | 1.36M | 0.88M | 1.13M | 2.38M | 1.51M | 1.57M | 1.26M | 1.27M | 1.48M | 1.44M | 1.62M | 1.17M | 1.31M | 1.42M | 1.28M | 1.54M | 1.50M | 1.52M | 1.62M | 1.90M | 1.69M | 1.67M | 1.63M | 1.24M | 1.39M | 1.36M | 1.45M | 1.22M | 1.36M | 1.50M | 1.43M | 1.21M | 0.94M | 1.39M | 0.54M | 0.52M | 0.76M |
|
EPS (Basic)
|
0.01 | -0.04 | 0.99 | 0.06 | 0.07 | 0.07 | 0.02 | 0.11 | 0.06 | 0.05 | 0.05 | 0.07 | 0.06 | 0.03 | 0.07 | 0.07 | 0.01 | 0.02 | 0.03 | 0.05 | 0.06 | 0.09 | 0.10 | 0.10 | 0.07 | 0.10 | 0.09 | 0.07 | 0.07 | 0.06 | 0.07 | 0.05 | 0.06 | 0.12 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.06 | 0.07 | 0.07 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0.10 | 0.08 | 0.08 | 0.08 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.05 | 0.07 | 0.03 | 0.03 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
| -36.15 | | 0.06 | | 70.45 | | 0.10 | | 50.82 | | 0.07 | | | 66.10 | 0.07 | | 23.66 | 32.92 | 0.05 | | 89.88 | 96.71 | 0.10 | 66.16 | 96.65 | 91.28 | 0.07 | 72.04 | 55.03 | 70.32 | 0.05 | 57.91 | 121.64 | 77.40 | 0.08 | 64.69 | 64.94 | 75.60 | 0.07 | 82.92 | 58.65 | 65.27 | 0.07 | 63.69 | 76.78 | 74.59 | 0.08 | 80.39 | 94.01 | 83.32 | 0.08 | 80.27 | 60.90 | 67.98 | 66.60 | 71.20 | 59.41 | 66.23 | 73.12 | 69.74 | 58.67 | 45.19 | 66.99 | 26.40 | 24.97 | 36.72 |
|
Shares Outstanding (Weighted Average)
|
21.59M | 19.49M | 19.49M | 19.49M | 19.49M | 18.43M | 18.43M | 18.43M | 18.43M | 18.49M | 18.49M | 18.49M | 18.73M | 18.73M | 18.73M | 18.73M | 18.78M | 18.78M | 18.78M | 18.88M | 18.88M | 18.88M | 18.88M | 18.88M | 19.11M | 19.11M | 19.11M | 19.11M | 19.20M | 19.20M | 19.20M | 19.20M | 19.26M | 19.26M | 19.26M | 19.26M | 19.31M | 19.31M | 19.31M | 19.31M | 19.44M | 19.44M | 19.44M | 19.44M | 19.90M | 19.90M | 19.90M | 19.99M | 19.99M | 19.99M | 20.00M | 20.01M | 20.07M | 20.07M | 20.11M | 20.11M | 20.12M | 20.20M | 20.21M | 20.21M | 20.20M | 20.20M | 20.40M | 20.46M | 20.37M | 20.39M | 20.57M |
|
Shares Outstanding (Diluted Average)
|
| 0.02M | | 19.01M | | 0.02M | | 18.61M | | 0.02M | | 18.80M | | | 0.02M | 18.85M | | 0.02M | 0.02M | 18.89M | | 0.02M | 0.02M | 19.03M | 0.02M | 0.02M | 0.02M | 19.28M | 0.02M | 0.02M | 0.02M | 19.31M | 0.02M | 0.02M | 0.02M | 19.56M | 0.02M | 0.02M | 0.02M | 19.56M | 0.02M | 0.02M | 0.02M | 19.96M | 0.02M | 0.02M | 0.02M | 20.14M | 0.02M | 0.02M | 0.02M | 20.27M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
EBITDA
|
0.29M | 0.07M | 0.57M | 1.25M | 1.47M | 1.38M | 0.30M | 1.84M | 0.92M | 0.84M | 0.99M | 1.18M | 1.14M | 0.71M | 1.15M | 1.38M | 0.14M | 0.45M | 0.59M | 0.98M | 1.15M | 1.61M | 2.19M | 2.51M | 1.56M | 1.71M | 1.73M | 1.41M | 1.12M | 0.98M | 1.31M | 1.79M | 0.94M | 1.22M | 1.40M | 1.13M | 1.26M | 1.29M | 1.32M | 1.48M | 1.48M | 1.04M | 1.31M | 1.21M | 1.29M | 1.41M | 1.43M | 1.34M | 1.61M | 1.87M | 1.72M | 1.63M | 1.62M | 1.31M | 1.38M | 1.21M | 1.31M | 1.07M | 1.22M | 1.15M | 1.24M | 1.07M | 0.74M | 1.32M | 0.37M | 0.27M | 0.64M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | 0.85% | 2.91% | 2.73% | | 15.91% | 0.18% | 5.17% | 7.61% | | | | | | | | 20.39% | | | | | | | | 44.21% | | | | | | | | 7.28% | | | | | | | | | | | | | | | | | | | | | | | | | | | |