|
Revenue
|
7.24M | 7.81M | 7.96M | 8.18M | 8.21M | 6.60M | 6.16M | 7.61M | 7.46M | 5.82M | 6.53M | 7.22M | 6.18M | 7.30M | 6.47M | 5.98M | 8.45M | 8.27M | 6.29M | 7.57M | 8.32M | 7.28M | 6.02M | 6.10M | 6.71M | 7.30M | 7.46M | 6.85M | 7.61M | 7.00M | 7.36M | 7.90M | 7.11M | 7.51M | 6.27M | 5.59M | 6.29M | 6.50M | 6.46M | 6.15M | 4.59M | 4.38M | 6.53M | 5.86M | 7.15M | 6.82M | 6.29M | 6.72M | 7.34M | 10.72M | 7.40M | 12.80M | 8.83M | 7.13M | 6.76M | 7.08M | 6.78M | 6.76M | 5.06M | 7.27M | 6.10M | 6.35M |
|
Cost of Revenue
|
2.08M | 2.60M | 2.46M | 2.64M | 2.60M | 2.28M | 2.17M | 2.28M | 1.80M | 1.61M | 1.74M | 1.88M | 1.38M | 1.50M | 1.45M | 1.39M | 1.56M | 1.61M | 1.47M | 1.38M | 1.99M | 1.64M | 1.51M | 1.47M | 1.39M | 1.74M | 1.50M | 1.45M | 1.80M | 1.35M | 1.66M | 1.47M | 1.40M | 1.35M | 1.17M | 1.30M | 1.09M | 1.35M | 1.26M | 1.19M | 0.84M | 0.94M | 1.08M | 1.27M | 1.77M | 1.54M | 1.39M | 1.56M | 1.65M | 2.40M | 1.48M | 2.53M | 2.08M | 1.60M | 1.36M | 1.74M | 0.98M | 0.95M | 0.80M | 1.52M | 1.18M | 1.38M |
|
Gross Profit
|
5.17M | 5.20M | 5.50M | 5.54M | 5.62M | 4.32M | 3.98M | 5.33M | 5.66M | 4.22M | 4.79M | 5.35M | 4.80M | 5.80M | 5.02M | 4.59M | 6.89M | 6.66M | 4.82M | 6.19M | 6.33M | 5.64M | 4.51M | 4.63M | 5.32M | 5.56M | 5.96M | 5.40M | 5.81M | 5.64M | 5.70M | 6.43M | 5.71M | 6.15M | 5.10M | 4.29M | 5.20M | 5.16M | 5.20M | 4.96M | 3.75M | 3.44M | 5.46M | 4.59M | 5.38M | 5.28M | 4.91M | 5.16M | 5.68M | 8.32M | 5.92M | 10.27M | 6.75M | 5.53M | 5.40M | 5.35M | 5.81M | 5.81M | 4.27M | 5.75M | 4.92M | 4.97M |
|
Research & Development
|
0.34M | 0.31M | 0.33M | 0.29M | 0.49M | 0.61M | 0.72M | 0.77M | 0.69M | 0.61M | 0.50M | 0.77M | 0.96M | 0.88M | 0.91M | 0.84M | 0.80M | 0.79M | 0.69M | 0.71M | 0.68M | 0.63M | 0.74M | 1.01M | 0.76M | 0.77M | 0.83M | 0.99M | 0.91M | 1.03M | 0.85M | 0.91M | 0.99M | 0.97M | 1.13M | 1.02M | 0.97M | 0.93M | 0.77M | 1.02M | 0.88M | 0.82M | 0.70M | 0.79M | 0.81M | 0.71M | 0.60M | 0.81M | 0.60M | 0.67M | 0.70M | 0.61M | 0.70M | 0.68M | 0.54M | 0.81M | 0.88M | 0.85M | 0.87M | 1.04M | 0.72M | 0.87M |
|
Selling, General & Administrative
|
0.63M | 0.63M | 0.64M | 0.57M | 0.62M | 0.61M | 0.52M | 0.64M | 0.54M | 0.61M | 0.57M | 0.53M | 0.55M | 0.66M | 0.54M | 0.48M | 0.63M | 0.63M | 0.53M | 0.52M | 0.48M | 0.52M | 0.41M | 0.34M | 0.39M | 0.34M | 0.38M | 0.34M | 0.40M | 0.35M | 0.31M | 0.37M | 0.33M | 0.38M | 0.27M | 0.25M | 0.33M | 0.37M | 0.33M | 0.29M | 0.36M | 0.36M | 0.31M | 0.29M | 0.47M | 0.48M | 0.27M | 0.25M | 0.37M | 0.44M | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.25M | 0.37M | 0.44M | 0.40M | 0.75M | 0.48M | 0.43M | 0.39M | 0.47M | 0.54M | 0.57M | 0.43M | 0.47M | 0.42M | 0.44M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -0.25M | -0.37M | -0.44M | | | 0.21M | -0.20M | | | | | | | | |
|
Operating Expenses
|
0.97M | 0.94M | 0.97M | 0.86M | 1.11M | 1.22M | 1.24M | 1.41M | 1.22M | 1.22M | 1.07M | 1.30M | 1.52M | 1.54M | 1.45M | 1.32M | 1.43M | 1.41M | 1.23M | 1.24M | 1.17M | 1.15M | 1.15M | 1.35M | 1.15M | 1.11M | 1.21M | 1.33M | 1.31M | 1.38M | 1.17M | 1.29M | 1.32M | 1.35M | 1.40M | 1.27M | 1.30M | 1.30M | 1.10M | 1.31M | 1.24M | 1.17M | 1.01M | 1.08M | 1.27M | 1.19M | 0.87M | 1.06M | 0.97M | 1.11M | 1.10M | 1.36M | 1.38M | 0.91M | 0.93M | 1.28M | 1.42M | 1.42M | 1.30M | 1.51M | 1.14M | 1.31M |
|
Operating Income
|
4.20M | 4.26M | 4.53M | 4.68M | 4.51M | 3.10M | 2.74M | 3.92M | 4.44M | 3.00M | 3.71M | 4.05M | 3.28M | 4.26M | 3.58M | 3.27M | 5.46M | 5.24M | 3.59M | 4.96M | 5.16M | 4.48M | 3.36M | 3.28M | 4.17M | 4.45M | 4.75M | 4.07M | 4.50M | 4.26M | 4.54M | 5.14M | 4.39M | 4.80M | 3.70M | 3.02M | 3.90M | 3.86M | 4.10M | 3.65M | 2.52M | 2.27M | 4.44M | 3.52M | 4.11M | 4.09M | 4.04M | 4.09M | 4.71M | 7.21M | 4.82M | 8.90M | 5.37M | 4.62M | 4.47M | 4.06M | 4.39M | 4.40M | 2.96M | 4.25M | 3.78M | 3.66M |
|
EBIT
|
4.20M | 4.26M | 4.53M | 4.68M | 4.51M | 3.10M | 2.74M | 3.92M | 4.44M | 3.00M | 3.71M | 4.05M | 3.28M | 4.26M | 3.58M | 3.27M | 5.46M | 5.24M | 3.59M | 4.96M | 5.16M | 4.48M | 3.36M | 3.28M | 4.17M | 4.45M | 4.75M | 4.07M | 4.50M | 4.26M | 4.54M | 5.14M | 4.39M | 4.80M | 3.70M | 3.02M | 3.90M | 3.86M | 4.10M | 3.65M | 2.52M | 2.27M | 4.44M | 3.52M | 4.11M | 4.09M | 4.04M | 4.09M | 4.71M | 7.21M | 4.82M | 8.90M | 5.37M | 4.62M | 4.47M | 4.06M | 4.39M | 4.40M | 2.96M | 4.25M | 3.78M | 3.66M |
|
Interest & Investment Income
|
0.48M | 0.50M | 0.51M | 0.54M | 0.57M | 0.60M | 0.59M | 0.60M | 0.56M | 0.62M | 0.60M | 0.57M | 0.53M | 0.52M | 0.53M | 0.54M | 0.55M | 0.56M | 0.56M | 0.52M | 0.49M | 0.47M | 0.47M | 0.47M | 0.44M | 0.43M | 0.40M | 0.39M | 0.36M | 0.39M | 0.40M | 0.40M | 0.42M | 0.44M | 0.46M | 0.46M | 0.46M | 0.46M | 0.44M | 0.43M | 0.40M | 0.40M | 0.37M | 0.33M | 0.29M | 0.29M | 0.28M | 0.30M | 0.28M | 0.35M | 0.41M | 0.41M | 0.44M | 0.51M | 0.49M | 0.51M | 0.49M | 0.46M | 0.47M | 0.48M | 0.50M | 0.48M |
|
EBT
|
4.67M | 4.76M | 5.05M | 5.22M | 5.07M | 3.70M | 3.34M | 4.51M | 5.00M | 3.62M | 4.31M | 4.62M | 3.81M | 4.78M | 4.11M | 3.82M | 6.01M | 5.81M | 4.15M | 5.47M | 5.65M | 4.95M | 3.83M | 3.75M | 4.61M | 4.88M | 5.14M | 4.46M | 4.87M | 4.65M | 4.94M | 5.55M | 4.82M | 5.25M | 4.16M | 3.48M | 4.36M | 4.32M | 4.54M | 4.08M | 2.92M | 2.67M | 4.81M | 3.85M | 4.40M | 4.38M | 4.32M | 4.40M | 4.99M | 7.56M | 5.23M | 9.31M | 5.80M | 5.13M | 4.96M | 4.57M | 4.88M | 4.86M | 3.57M | 4.73M | 4.28M | 4.15M |
|
Tax Provisions
|
1.57M | 1.55M | 1.66M | 1.55M | 1.63M | 1.14M | 1.05M | 1.42M | 1.62M | 1.17M | 1.42M | 1.52M | 1.24M | 1.55M | 1.33M | 1.26M | 1.97M | 1.93M | 1.35M | 1.81M | 1.84M | 1.64M | 1.25M | 1.15M | 1.48M | 1.58M | 1.66M | 1.43M | 1.57M | 1.49M | 1.37M | 1.67M | 0.87M | 0.96M | 0.74M | 0.62M | 0.75M | 0.50M | 0.81M | 0.71M | 0.50M | 0.44M | 0.88M | 0.77M | 0.82M | 0.74M | 0.86M | 0.58M | 0.85M | 1.47M | 0.99M | 1.08M | 1.40M | 0.41M | 0.78M | 1.56M | 0.79M | 0.83M | 0.52M | 1.26M | 0.71M | 0.83M |
|
Profit After Tax
|
3.10M | 3.21M | 3.38M | 3.67M | 3.44M | 2.56M | 2.29M | 3.10M | 3.38M | 2.44M | 2.90M | 3.11M | 2.57M | 3.23M | 2.78M | 2.56M | 4.04M | 3.88M | 2.79M | 3.66M | 3.80M | 3.31M | 2.58M | 2.60M | 3.13M | 3.31M | 3.48M | 3.03M | 3.30M | 3.16M | 3.57M | 3.88M | 3.95M | 4.28M | 3.42M | 2.86M | 3.61M | 3.82M | 3.73M | 3.37M | 2.41M | 2.22M | 3.93M | 3.13M | 3.58M | 3.65M | 3.47M | 3.82M | 4.14M | 6.09M | 4.23M | 8.23M | 4.40M | 4.72M | 4.18M | 3.81M | 4.10M | 4.03M | 3.05M | 3.89M | 3.58M | 3.31M |
|
Income from Continuing Operations
|
3.10M | 3.21M | 3.38M | 3.67M | 3.44M | 2.56M | 2.29M | 3.10M | 3.38M | 2.44M | 2.90M | 3.11M | 2.57M | 3.23M | 2.78M | 2.56M | 4.04M | 3.88M | 2.79M | 3.66M | 3.80M | 3.31M | 2.58M | 2.60M | 3.13M | 3.31M | 3.48M | 3.03M | 3.30M | 3.16M | 3.57M | 3.88M | 3.95M | 4.28M | 3.42M | 2.86M | 3.61M | 3.82M | 3.73M | 3.37M | 2.41M | 2.22M | 3.93M | 3.08M | 3.58M | 3.65M | 3.47M | 3.82M | 4.14M | 6.09M | 4.23M | 8.23M | 4.40M | 4.72M | 4.18M | 3.01M | 4.10M | 4.03M | 3.05M | 3.46M | 3.58M | 3.31M |
|
Consolidated Net Income
|
3.10M | 3.21M | 3.38M | 3.67M | 3.44M | 2.56M | 2.29M | 3.10M | 3.38M | 2.44M | 2.90M | 3.11M | 2.57M | 3.23M | 2.78M | 2.56M | 4.04M | 3.88M | 2.79M | 3.66M | 3.80M | 3.31M | 2.58M | 2.60M | 3.13M | 3.31M | 3.48M | 3.03M | 3.30M | 3.16M | 3.57M | 3.88M | 3.95M | 4.28M | 3.42M | 2.86M | 3.61M | 3.82M | 3.73M | 3.37M | 2.41M | 2.22M | 3.93M | 3.08M | 3.58M | 3.65M | 3.47M | 3.82M | 4.14M | 6.09M | 4.23M | 8.23M | 4.40M | 4.72M | 4.18M | 3.01M | 4.10M | 4.03M | 3.05M | 3.46M | 3.58M | 3.31M |
|
Income towards Parent Company
|
3.10M | 3.21M | 3.38M | 3.67M | 3.44M | 2.56M | 2.29M | 3.10M | 3.38M | 2.44M | 2.90M | 3.11M | 2.57M | 3.23M | 2.78M | 2.56M | 4.04M | 3.88M | 2.79M | 3.66M | 3.80M | 3.31M | 2.58M | 2.60M | 3.13M | 3.31M | 3.48M | 3.03M | 3.30M | 3.16M | 3.57M | 3.88M | 3.95M | 4.28M | 3.42M | 2.86M | 3.61M | 3.82M | 3.73M | 3.37M | 2.41M | 2.22M | 3.93M | 3.08M | 3.58M | 3.65M | 3.47M | 3.82M | 4.14M | 6.09M | 4.23M | 8.23M | 4.40M | 4.72M | 4.18M | 3.01M | 4.10M | 4.03M | 3.05M | 3.46M | 3.58M | 3.31M |
|
Net Income towards Common Stockholders
|
3.10M | 3.21M | 3.38M | 3.67M | 3.44M | 2.56M | 2.29M | 3.10M | 3.38M | 2.44M | 2.90M | 3.11M | 2.57M | 3.23M | 2.78M | 2.56M | 4.04M | 3.88M | 2.79M | 3.66M | 3.80M | 3.31M | 2.58M | 2.60M | 3.13M | 3.31M | 3.48M | 3.03M | 3.30M | 3.16M | 3.57M | 3.88M | 3.95M | 4.28M | 3.42M | 2.86M | 3.61M | 3.82M | 3.73M | 3.37M | 2.41M | 2.22M | 3.93M | 3.08M | 3.58M | 3.65M | 3.47M | 3.82M | 4.14M | 6.09M | 4.23M | 8.23M | 4.40M | 4.72M | 4.18M | 3.01M | 4.10M | 4.03M | 3.05M | 3.46M | 3.58M | 3.31M |
|
EPS (Basic)
|
0.66 | 0.68 | 0.71 | 0.77 | 0.72 | 0.53 | 0.48 | 0.64 | 0.70 | 0.51 | 0.60 | 0.64 | 0.53 | 0.67 | 0.57 | 0.53 | 0.83 | 0.80 | 0.57 | 0.75 | 0.78 | 0.68 | 0.53 | 0.53 | 0.65 | 0.68 | 0.72 | 0.63 | 0.68 | 0.65 | 0.74 | 0.80 | 0.81 | 0.88 | 0.71 | 0.59 | 0.74 | 0.79 | 0.77 | 0.70 | 0.50 | 0.46 | 0.81 | 0.65 | 0.74 | 0.75 | 0.72 | 0.79 | 0.86 | 1.26 | 0.88 | 1.71 | 0.91 | 0.98 | 0.87 | 0.79 | 0.85 | 0.83 | 0.63 | 0.81 | 0.74 | 0.68 |
|
EPS (Weighted Average and Diluted)
|
0.64 | 0.66 | 0.70 | 0.76 | 0.70 | 0.52 | 0.47 | 0.63 | 0.69 | 0.50 | 0.60 | 0.63 | 0.53 | 0.66 | 0.57 | 0.53 | 0.83 | 0.80 | 0.57 | 0.75 | 0.78 | 0.68 | 0.53 | 0.53 | 0.65 | 0.68 | 0.72 | 0.63 | 0.68 | 0.65 | 0.74 | 0.80 | 0.81 | 0.88 | 0.71 | 0.59 | 0.74 | 0.79 | 0.77 | 0.70 | 0.50 | 0.46 | 0.81 | 0.65 | 0.74 | 0.75 | 0.72 | 0.79 | 0.86 | 1.26 | 0.88 | 1.71 | 0.91 | 0.98 | 0.87 | 0.79 | 0.85 | 0.83 | 0.63 | 0.80 | 0.74 | 0.68 |
|
Shares Outstanding (Weighted Average)
|
4.70M | 4.70M | 4.70M | 4.77M | 4.78M | 4.78M | 4.78M | 4.82M | 4.82M | 4.82M | 4.83M | 4.86M | 4.86M | 4.86M | 4.84M | 4.85M | 4.85M | 4.85M | 4.86M | 4.86M | 4.86M | 4.87M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.84M | 4.84M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.84M | 4.84M | 4.84M |
|
Shares Outstanding (Diluted Average)
|
4.86M | 4.86M | 4.87M | 4.84M | 4.89M | 4.90M | 4.87M | 4.86M | | | | | | | | | | | | | 4.86M | 4.86M | | | 4.84M | 4.84M | | | | | | | | | | | | | | | | | | | | | 4.84M | 4.84M | 4.83M | 4.83M | 4.83M | 4.83M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M |
|
EBITDA
|
4.20M | 4.26M | 4.53M | 4.68M | 4.51M | 3.10M | 2.74M | 3.92M | 4.44M | 3.00M | 3.71M | 4.05M | 3.28M | 4.26M | 3.58M | 3.27M | 5.46M | 5.24M | 3.59M | 4.96M | 5.16M | 4.48M | 3.36M | 3.28M | 4.17M | 4.45M | 4.75M | 4.07M | 4.50M | 4.26M | 4.54M | 5.14M | 4.39M | 4.80M | 3.70M | 3.02M | 3.90M | 3.86M | 4.10M | 3.65M | 2.52M | 2.27M | 4.44M | 3.52M | 4.11M | 4.09M | 4.04M | 4.09M | 4.71M | 7.21M | 4.82M | 8.90M | 5.37M | 4.62M | 4.47M | 4.06M | 4.39M | 4.40M | 2.96M | 4.25M | 3.78M | 3.66M |
|
Tax Rate
|
33.61% | 32.61% | 32.93% | 29.66% | 32.21% | 30.94% | 31.39% | 31.38% | 32.43% | 32.48% | 32.81% | 32.77% | 32.62% | 32.46% | 32.36% | 32.91% | 32.83% | 33.27% | 32.66% | 33.09% | 32.65% | 33.12% | 32.72% | 30.63% | 32.08% | 32.28% | 32.27% | 32.11% | 32.23% | 32.05% | 27.73% | 30.03% | 18.13% | 18.38% | 17.78% | 17.91% | 17.23% | 11.47% | 17.91% | 17.52% | 17.29% | 16.66% | 18.39% | 19.94% | 18.62% | 16.80% | 19.80% | 13.22% | 17.10% | 19.45% | 19.02% | 11.59% | 24.14% | 7.95% | 15.68% | 34.12% | 16.08% | 17.16% | 14.62% | 26.72% | 16.50% | 20.13% |