|
Revenue
|
2.52M | 3.31M | 3.59M | 2.95M | 2.64M | 4.83M | 5.46M | 6.67M | 2.95M | 7.71M | 5.69M | 5.28M | 3.32M | 6.98M | 5.53M | 5.54M | | | | 1.20M | | | | | | | | 2.33M | 8.18M | 554.02M | 698.15M | | 540.90M | 628.46M | | 349.16M | 480.57M | | 317.57M | 456.14M | |
|
Cost of Revenue
|
1.59M | 2.00M | 2.10M | 1.82M | 1.67M | 2.91M | 3.20M | 4.20M | 1.96M | 4.87M | 3.27M | 3.60M | 2.07M | 4.24M | 3.46M | 3.48M | | | | | | | | | | | | | | | | | 461.19M | 549.11M | | 303.00M | 420.87M | | 280.71M | 406.71M | |
|
Gross Profit
|
0.94M | 1.31M | 1.49M | 1.13M | 0.97M | 1.92M | 2.26M | 2.46M | 1.00M | 2.84M | 2.42M | 1.69M | 1.24M | 2.74M | 2.07M | 2.07M | | | | | | | | | | | | | | | | | 79.70M | 79.35M | | 46.15M | 59.70M | | 36.85M | 49.43M | |
|
Research & Development
|
| | | | | 1.68M | 2.38M | 2.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.34M | -0.29M | -0.16M | -0.30M | -0.22M | 0.30M | 0.36M | 0.38M | 0.50M | 0.51M | 0.40M | 1.21M | 0.49M | 0.54M | 0.43M | 1.14M | | | | | | | | | | | | | | | | | 71.72M | 76.28M | | 59.43M | 67.74M | | 55.67M | 67.09M | |
|
Other Operating Expenses
|
| | | | | | 0.10M | 0.20M | -0.01M | | | | | | | 0.18M | -0.01M | | | | | | | | | | | | | | | | 0.64M | -0.57M | | 0.24M | 0.08M | | -0.00M | 0.04M | |
|
Operating Expenses
|
-0.34M | -0.29M | -0.16M | -0.30M | -0.22M | 1.98M | 2.74M | 2.77M | 0.50M | 0.51M | 0.40M | 1.21M | 0.49M | 0.54M | 0.43M | 1.14M | | | | | | | | | | | | | | | | | 71.72M | 76.28M | | 59.43M | 67.74M | | 55.67M | 67.09M | |
|
Operating Income
|
0.46M | 0.89M | 1.24M | 0.76M | 0.65M | 1.36M | 1.61M | 1.52M | 0.30M | 1.93M | 1.66M | -0.27M | 0.45M | 1.93M | 1.41M | 0.59M | | | | | | | | | | | | | | | | | 7.99M | 3.06M | | -13.28M | -8.04M | | -18.82M | -17.66M | |
|
EBIT
|
0.46M | 0.89M | 1.24M | 0.76M | 0.65M | 1.36M | 1.61M | 1.52M | 0.30M | 1.93M | 1.66M | -0.27M | 0.45M | 1.93M | 1.41M | 0.59M | | | | | | | | | | | | | | | | | 7.99M | 3.06M | | -13.28M | -8.04M | | -18.82M | -17.66M | |
|
Non Operating Investment Income
|
| | | | | | 0.10M | -0.16M | 0.01M | 0.14M | 0.03M | 0.04M | -0.20M | 0.11M | -0.10M | 0.01M | | | | | | | | | | | | | | | | | | | | | 3.34M | | -8.11M | 11.89M | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.26M | | 0.29M | 0.46M | | 0.92M | 0.61M | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 0.54M | | 0.50M | 2.20M | |
|
Non Operating Income
|
| | | 0.08M | | 0.16M | 0.04M | 0.79M | 0.77M | | | 232.00 | | | | 0.26M | | | | | | 0.31M | -0.08M | | | | | | | 3.55M | | | -0.04M | | | 1.52M | -12.63M | | | | |
|
EBT
|
0.46M | 0.89M | 1.24M | 0.76M | 0.65M | 0.63M | 1.66M | 1.79M | 0.29M | 2.05M | 1.66M | -0.22M | 0.23M | 2.00M | 1.27M | 0.58M | | | | | | | | | | | | | | | | | 8.70M | -2.22M | | -11.46M | -9.35M | | -15.83M | -14.72M | |
|
Tax Provisions
|
-0.08M | -0.15M | -0.18M | -0.12M | -0.09M | 0.20M | 0.25M | 0.31M | 0.08M | 0.31M | 0.27M | -0.01M | 0.10M | 0.32M | 0.23M | 0.22M | | | | | | | | | | | | | | | | | 0.24M | 4.26M | | -2.97M | 20.73M | | -1.15M | 0.25M | |
|
Profit After Tax
|
0.35M | 0.73M | 1.03M | 0.62M | 0.53M | 1.14M | 1.41M | 1.48M | 0.21M | 1.74M | 1.38M | -0.21M | 0.13M | 1.69M | 1.04M | 0.36M | | | | 65.90 | | | | | | | | | | 5.55M | 5.93M | | 8.45M | 6.22M | | -8.49M | -84.79M | | 14.68M | -103.00M | |
|
Net Income - Minority
|
| | | | | | | | | -1.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | 0.00M | 0.02M | 0.02M | -0.01M | 0.02M | 0.02M | 0.03M | 0.01M | -0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.54M | 1.03M | 1.42M | 0.89M | 0.74M | 0.43M | 1.41M | 1.48M | 0.21M | 1.74M | 1.38M | -0.21M | 0.13M | 1.68M | 1.04M | 0.36M | | | | | | | | | | | | | | | | | 8.45M | -6.48M | | -8.49M | -30.07M | | -14.68M | -14.98M | |
|
Consolidated Net Income
|
0.54M | 1.03M | 1.42M | 0.89M | 0.74M | 0.43M | 1.41M | 1.48M | 0.21M | 1.74M | 1.38M | -0.21M | 0.13M | 1.68M | 1.04M | 0.36M | | | | | | | | | | | | | | | | | 8.45M | -6.48M | | -8.49M | -30.07M | | -14.68M | -14.98M | |
|
Income towards Parent Company
|
0.54M | 1.03M | 1.42M | 0.89M | 0.74M | 0.43M | 1.41M | 1.48M | 0.21M | 0.38M | 1.38M | -0.21M | 0.13M | 1.68M | 1.04M | 0.36M | | | | | | | | | | | | | | | | | 8.45M | -6.48M | | -8.49M | -30.07M | | -14.68M | -14.98M | |
|
Net Income towards Common Stockholders
|
0.54M | 1.03M | 1.42M | 0.89M | 0.74M | 0.43M | 1.41M | 1.48M | 0.21M | 0.38M | 1.38M | -0.21M | 0.13M | 1.68M | 1.04M | 0.36M | | | | | | | | | | | | | | | | | 8.45M | -6.48M | | -8.49M | -30.07M | | -14.68M | -14.98M | |
|
EPS (Basic)
|
| | 75.85 | 47.21 | 39.63 | 0.19 | 0.31 | 0.33 | 0.05 | 0.39 | 0.31 | -0.05 | 0.03 | 0.37 | 0.23 | 0.08 | | | | | | | | | | | | | | | | | 0.46 | -0.35 | | -0.45 | -1.60 | | -0.77 | -0.79 | |
|
EPS (Weighted Average and Diluted)
|
0.18 | 0.34 | 0.47 | 0.30 | 0.25 | 0.19 | 0.30 | 0.32 | 0.04 | 0.39 | 0.31 | -0.05 | 0.03 | 0.36 | 0.22 | 0.09 | | | | | | | | | | | | | | | | | 19.41 | -0.01 | | -22.69 | -0.08 | | | | |
|
Shares Outstanding (Weighted Average)
|
| | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | | | 0.11M | 0.11M | 0.18M | 0.18M | 0.18M | 18.17M | 18.44M | 18.49M | 18.49M | 18.76M | 18.76M | 18.83M | 19.01M | 19.01M | 19.48M |
|
Shares Outstanding (Diluted Average)
|
3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | | 4.66M | 4.51M | 4.51M | | 4.71M | | | 4.60M | 4.64M | | | | 5.84M | | 6.28M | | 17.31M | 17.50M | | | 0.05M | 0.07M | 385.01M | 0.05M | 0.44M | 432.25M | 0.05M | 0.37M | 373.07M | | | | |
|
EBITDA
|
0.46M | 0.89M | 1.24M | 0.76M | 0.65M | 0.54M | 1.70M | 1.81M | 0.40M | 2.06M | 1.71M | 0.13M | 0.17M | 1.42M | 1.38M | 0.65M | | | | | | | | | | | | | | | | | 7.99M | 3.06M | | -13.28M | -8.04M | | -18.82M | -17.66M | |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 1.06M | | -0.23M | 1.26M | | -0.45M | 3.45M | |
|
Tax Rate
|
| | | | | 32.33% | 14.81% | 17.15% | 28.24% | 15.30% | 16.35% | 5.05% | 42.63% | 15.99% | 18.05% | 37.27% | | | | | | | | | | | | | | | | | 2.81% | | | 25.90% | | | 7.27% | | |