|
Revenue
|
1.83M | 1.85M | 1.83M | 1.80M | 1.88M | 1.77M | 1.93M | 1.84M | 1.89M | 1.84M | 1.72M | 1.89M | 1.83M | 2.10M | 1.92M | 1.89M | 1.78M | 1.94M | 2.02M | 2.10M | 2.21M | 2.47M | 2.51M | 2.65M | 2.95M | 3.18M | 3.27M | 3.04M | 2.92M | 3.12M | 3.08M | 2.58M | 2.72M | 2.61M | 2.94M | 3.27M | 0.00M | 0.00M | 0.00M | 0.00M | 3.47M | 3.75M | 3.91M | 3.33M | 3.31M | 3.80M | 3.74M | 3.33M | 3.67M | 3.90M | 3.88M | 3.70M | 3.76M | 4.08M | 4.14M |
|
Cost of Revenue
|
0.18M | 0.17M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.18M | 0.17M | 0.17M | 0.17M | 0.18M | | 0.19M | 0.20M | 0.23M | 0.20M | 0.18M | 0.21M | 0.19M | 0.20M | 0.23M | 0.22M | 0.20M | 0.24M | 0.27M | 0.28M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
1.66M | 1.68M | 1.65M | 1.62M | 1.70M | 1.60M | 1.76M | 1.66M | 1.72M | 1.67M | 1.56M | 1.71M | | 1.90M | 1.72M | 1.66M | 1.58M | 1.76M | 1.81M | 1.90M | 2.01M | 2.24M | 2.29M | 2.44M | 2.71M | 2.91M | 2.99M | 2.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | | 0.06M | 0.06M | 0.08M | 0.06M | 0.03M | 0.06M | 0.08M | 0.06M | 0.05M | 0.04M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.41M | 0.39M | 0.41M | 0.41M | 0.40M | 0.41M | 0.40M | 0.40M | 0.39M | 0.39M | 0.41M | 0.41M | | 0.41M | 0.42M | 0.43M | 0.41M | 0.38M | 0.42M | 0.44M | 0.40M | 0.41M | 0.43M | 0.42M | 0.38M | 0.44M | 0.43M | 0.42M | 0.42M | 0.42M | 0.43M | 0.47M | 0.45M | 0.34M | 0.46M | 0.46M | 0.30M | 0.48M | 0.51M | 0.50M | 0.54M | 0.54M | 0.52M | 0.57M | 0.52M | 0.53M | 0.52M | -0.02M | 0.58M | 0.57M | 0.57M | 0.93M | 0.42M | 0.39M | 0.47M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.08M | | |
|
Other Operating Expenses
|
0.65M | 0.63M | 0.65M | 0.64M | 0.68M | 0.67M | 0.65M | 0.69M | 0.69M | 0.68M | 0.65M | 0.69M | | -0.05M | -0.05M | 0.78M | -0.04M | | | 0.90M | | | | 1.41M | 1.39M | 1.47M | 1.54M | 3.61M | 1.24M | 1.39M | 1.31M | 1.28M | 1.17M | 0.80M | 1.51M | 1.93M | 1.36M | 2.05M | 2.01M | 2.29M | 2.11M | 2.28M | 2.38M | 2.47M | 0.65M | 2.56M | 2.71M | 2.65M | 2.57M | 2.78M | 2.90M | 2.70M | 2.75M | 2.78M | 2.86M |
|
Operating Expenses
|
1.10M | 1.06M | 1.10M | 1.09M | 1.14M | 1.12M | 1.10M | 1.14M | 1.13M | 1.12M | 1.10M | 1.14M | | 1.16M | 1.18M | 1.29M | 1.12M | 1.06M | 1.17M | 1.42M | 1.56M | 1.73M | 1.76M | 1.85M | 1.80M | 1.94M | 2.00M | 4.05M | 1.66M | 1.82M | 1.74M | 1.75M | 1.61M | 1.15M | 1.97M | 2.39M | 1.66M | 2.54M | 2.51M | 2.80M | 2.65M | 2.82M | 2.90M | 3.04M | 1.17M | 3.09M | 3.23M | 2.64M | 3.23M | 3.35M | 3.46M | 3.63M | 3.26M | 3.17M | 3.32M |
|
Operating Income
|
0.73M | 0.79M | 0.73M | 0.71M | 0.74M | 0.64M | 0.83M | 0.70M | 0.77M | 0.73M | 0.62M | 0.75M | 0.66M | 0.92M | 0.72M | 0.63M | 0.66M | 0.88M | 0.86M | 0.68M | 0.65M | 0.74M | 0.76M | 0.79M | 0.70M | 0.70M | 0.71M | 0.54M | 0.75M | 0.80M | 0.83M | 0.22M | 0.59M | 1.02M | 0.41M | 0.29M | 1.16M | 0.42M | 0.26M | -106.00 | 0.16M | 0.28M | 0.38M | -0.39M | 1.53M | 0.70M | 0.51M | 0.70M | 0.43M | 0.56M | 0.42M | 0.07M | 0.50M | 0.91M | 0.82M |
|
EBIT
|
0.73M | 0.79M | 0.73M | 0.71M | 0.74M | 0.64M | 0.83M | 0.70M | 0.77M | 0.73M | 0.62M | 0.75M | 0.66M | 0.92M | 0.72M | 0.63M | 0.66M | 0.88M | 0.86M | 0.68M | 0.65M | 0.74M | 0.76M | 0.79M | 0.70M | 0.70M | 0.71M | 0.54M | 0.75M | 0.80M | 0.83M | 0.22M | 0.59M | 1.02M | 0.41M | 0.29M | 1.16M | 0.42M | 0.26M | -106.00 | 0.16M | 0.28M | 0.38M | -0.39M | 1.53M | 0.70M | 0.51M | 0.70M | 0.43M | 0.56M | 0.42M | 0.07M | 0.50M | 0.91M | 0.82M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | -0.04M | -0.02M | 0.32M | -0.93M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.47M | 2.56M | | 2.17M | 2.32M | 2.24M | | 2.13M | 1.59M | 2.53M | | 2.12M | 3.16M | 3.16M | | | | | | | | | | | | | | | | |
|
EBT
|
0.62M | 0.67M | 0.63M | 0.61M | 0.64M | 0.54M | 0.74M | 0.60M | 0.57M | 0.67M | 0.07M | 0.69M | 0.62M | 0.28M | 0.42M | 0.01M | 0.57M | 0.05M | 0.70M | -0.04M | 0.31M | 0.76M | -1.12M | 0.91M | 0.54M | 0.55M | -0.76M | -2.43M | 0.63M | 0.58M | 0.61M | -1.28M | -0.34M | 0.70M | 0.08M | -4.98M | 827.00 | -451.00 | -79.00 | -0.45M | -0.18M | -0.07M | 0.00M | -1.21M | 1.14M | 0.33M | 0.15M | -0.16M | -0.09M | 0.06M | 0.19M | -0.32M | 0.17M | 0.49M | 0.78M |
|
Tax Provisions
|
0.25M | 0.27M | 0.25M | 0.24M | 0.26M | 0.21M | 0.29M | 0.24M | 0.22M | 0.26M | 0.03M | 0.27M | | 0.11M | 0.16M | 0.01M | 0.22M | 0.02M | 0.27M | -0.02M | 0.12M | 0.17M | -0.07M | 3.93M | 0.14M | 0.14M | -0.19M | 0.85M | 0.15M | 0.14M | 0.15M | 0.48M | -0.08M | | | 0.92M | | | | -0.13M | -0.05M | -0.02M | | -0.08M | 0.27M | | | -0.27M | | | | -0.16M | 0.04M | 0.12M | 0.14M |
|
Profit After Tax
|
0.37M | -0.53M | 0.38M | 0.37M | 0.39M | 0.33M | 0.44M | 0.37M | 0.34M | 0.40M | -0.48M | 0.42M | 0.38M | 0.17M | 0.26M | -0.03M | 0.35M | 0.03M | -0.99M | -0.26M | 0.19M | 0.58M | -1.18M | -3.02M | 0.40M | 0.41M | -0.56M | -3.31M | 0.48M | 0.44M | 0.47M | -1.76M | -0.26M | 0.70M | 0.08M | -5.91M | 0.83M | 0.09M | -0.08M | -324.00 | -0.14M | -0.05M | 0.00M | -1.13M | 0.87M | 0.33M | 0.15M | 0.11M | -0.09M | 0.06M | 0.19M | -0.17M | 0.13M | 0.37M | 0.64M |
|
Income from Continuing Operations
|
0.37M | 0.41M | 0.38M | 0.37M | 0.39M | 0.33M | 0.44M | 0.37M | 0.34M | 0.40M | 0.04M | 0.42M | 0.62M | 0.17M | 0.26M | 0.01M | 0.35M | 0.03M | 0.43M | -0.03M | 0.19M | 0.58M | -1.05M | -3.02M | 0.40M | 0.41M | -0.56M | -3.28M | 0.48M | 0.44M | 0.47M | -1.76M | -0.26M | 0.70M | 0.08M | -5.91M | 827.00 | -451.00 | -79.00 | -0.32M | -0.14M | -0.05M | 0.00M | -1.13M | 0.87M | 0.33M | 0.15M | 0.11M | -0.09M | 0.06M | 0.19M | -0.17M | 0.13M | 0.37M | 0.64M |
|
Consolidated Net Income
|
0.37M | -0.94M | -0.27M | 0.37M | 0.39M | -0.32M | -0.39M | 0.37M | 0.34M | 0.40M | 0.53M | 0.42M | | | | -0.19M | -0.04M | | -1.43M | -0.23M | | | -0.13M | 0.04M | | | | -0.04M | 0.48M | 0.44M | 0.47M | -1.76M | -0.26M | 0.70M | 0.08M | -5.91M | 827.00 | -451.00 | -79.00 | -0.32M | -0.14M | -0.05M | 0.00M | -1.13M | 0.87M | 0.33M | 0.15M | 0.11M | -0.09M | 0.06M | 0.19M | -0.17M | 0.13M | 0.37M | 0.64M |
|
Income towards Parent Company
|
0.37M | -0.94M | -0.27M | 0.37M | 0.39M | -0.32M | -0.39M | 0.37M | 0.34M | 0.40M | 0.53M | 0.42M | | | | -0.19M | -0.04M | | -1.43M | -0.23M | | | -0.13M | 0.04M | | | | -0.04M | 0.48M | 0.44M | 0.47M | -1.76M | -0.26M | 0.70M | 0.08M | -5.91M | 827.00 | -451.00 | -79.00 | -0.32M | -0.14M | -0.05M | 0.00M | -1.13M | 0.87M | 0.33M | 0.15M | 0.11M | -0.09M | 0.06M | 0.19M | -0.17M | 0.13M | 0.37M | 0.64M |
|
Net Income towards Common Stockholders
|
0.35M | -0.55M | 0.09M | 0.34M | 0.36M | -0.01M | 0.03M | 0.34M | 0.32M | 0.38M | -0.51M | 0.39M | | | | -0.19M | 0.35M | 0.03M | -0.99M | -0.23M | 0.19M | 0.62M | -1.12M | -2.77M | 0.47M | 0.47M | -0.51M | -3.27M | 0.53M | 0.49M | 0.52M | -1.85M | -0.21M | 0.71M | 0.10M | -5.93M | 0.84M | -451.00 | -0.06M | -1.45M | -0.14M | -0.05M | 0.00M | -1.13M | 0.87M | 0.33M | 0.15M | 0.11M | -0.07M | 0.07M | 0.21M | -0.15M | 0.19M | 0.39M | 0.65M |
|
EPS (Basic)
|
0.02 | -0.03 | 0.00 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | -0.03 | 0.02 | 0.02 | 0.01 | 0.01 | -0.01 | 0.02 | 0.00 | -0.05 | -0.01 | 0.01 | 0.03 | -0.06 | -0.13 | 0.02 | 0.02 | -0.03 | -0.15 | 0.02 | 0.02 | 0.02 | -0.08 | -0.01 | 0.03 | 0.00 | -0.27 | 0.04 | 0.00 | 0.00 | -0.07 | -0.01 | 0.00 | 0.00 | -0.05 | 0.04 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | -0.01 | 0.01 | 0.02 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
0.02 | -0.03 | 0.00 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | -0.03 | 0.02 | 0.02 | 0.01 | 0.01 | -0.01 | 0.02 | 0.00 | 0.02 | -0.01 | 0.01 | 0.02 | -0.05 | -0.11 | 0.02 | 0.02 | -0.02 | -0.13 | 0.02 | 0.02 | 0.02 | -0.08 | -0.01 | 0.03 | 0.00 | -0.25 | 0.04 | 0.00 | 0.00 | -0.06 | -0.01 | 0.00 | 0.00 | -0.05 | 0.04 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | 0.01 | 0.02 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
19.41M | 19.41M | 19.41M | 19.42M | 19.47M | 19.47M | 19.46M | 19.48M | 19.49M | 19.51M | 19.50M | 19.52M | 20.10M | 20.48M | 20.72M | 20.52M | 20.78M | 20.78M | 20.78M | 20.78M | 20.78M | 20.78M | 20.78M | 20.78M | 20.87M | 21.16M | 21.43M | 21.25M | 21.67M | 21.74M | 21.98M | 22.05M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 22.22M | 222.22M | |
|
Shares Outstanding (Diluted Average)
|
20.07M | 20.11M | 20.09M | 20.12M | 20.18M | 20.16M | 20.11M | 20.01M | 20.04M | 20.07M | 20.08M | 20.24M | 21.88M | 21.84M | 22.01M | 21.44M | 20.84M | 20.97M | 20.92M | 21.21M | 25.42M | 25.77M | 25.79M | 25.70M | 26.39M | 26.38M | 26.29M | 26.09M | 25.58M | 25.66M | 23.55M | 23.32M | 23.47M | 23.47M | 23.77M | 23.47M | 23.47M | 23.47M | 23.52M | 23.64M | 23.47M | 23.58M | 23.51M | 22.22M | 23.63M | 23.50M | 23.58M | 23.60M | 22.22M | 23.71M | 24.37M | 24.31M | 25.28M | 25.01M | 25.97M |
|
EBITDA
|
0.73M | 0.79M | 0.73M | 0.71M | 0.74M | 0.64M | 0.83M | 0.70M | 0.77M | 0.73M | 0.62M | 0.75M | 0.66M | 0.92M | 0.72M | 0.63M | 0.66M | 0.88M | 0.86M | 0.68M | 0.65M | 0.74M | 0.76M | 0.79M | 0.70M | 0.70M | 0.71M | 0.54M | 0.75M | 0.80M | 0.83M | 0.22M | 0.59M | 1.02M | 0.41M | 0.29M | 1.16M | 0.42M | 0.26M | -106.00 | 0.16M | 0.28M | 0.38M | -0.39M | 1.53M | 0.70M | 0.51M | 0.70M | 0.43M | 0.56M | 0.42M | 0.07M | 0.50M | 0.91M | 0.82M |
|
Interest Expenses
|
| | | | | | | | | | | | | 0.04M | 0.05M | | 0.06M | 0.08M | 0.15M | | 0.32M | 0.30M | 0.60M | 0.25M | 0.16M | 0.15M | 0.17M | 0.17M | 0.13M | 0.22M | 0.22M | 0.21M | 0.93M | 0.32M | 0.33M | 0.34M | 0.33M | 0.34M | 0.34M | 0.35M | 0.34M | 3.47M | 3.53M | 3.72M | 1.78M | 0.38M | 0.36M | 0.62M | 0.39M | 0.44M | 0.42M | 0.39M | 0.33M | 0.42M | 0.41M |
|
Tax Rate
|
39.61% | 39.61% | 39.61% | 39.64% | 39.61% | 39.65% | 39.59% | 39.61% | 39.58% | 39.61% | 39.71% | 39.61% | | 38.46% | 38.42% | 38.26% | 38.57% | 33.78% | 38.21% | 38.16% | 38.01% | 23.08% | 6.46% | 431.94% | 25.34% | 25.01% | 25.50% | -34.96% | 23.99% | 24.02% | 24.01% | -37.39% | 24.33% | | | -18.50% | | | | 28.26% | 25.20% | 24.00% | | 6.65% | 24.00% | | | 168.97% | | | | 48.53% | 24.00% | 24.37% | 18.07% |