|
Revenue
|
58.59M | 67.51M | 73.34M | 83.52M | 75.27M | 82.98M | 73.57M | 64.62M | 64.09M | 87.83M | 71.32M | 55.28M | 59.14M | 69.08M | 72.17M | 66.67M | 73.04M |
|
Cost of Revenue
|
38.75M | 43.75M | 47.05M | 51.97M | 49.35M | 54.51M | 51.77M | 44.89M | 43.29M | 59.96M | 53.02M | 41.19M | 42.86M | 48.57M | 49.88M | 48.47M | 50.44M |
|
Gross Profit
|
19.84M | 23.76M | 26.29M | 31.55M | 25.91M | 28.47M | 21.80M | 19.73M | 20.80M | 27.87M | 18.30M | 14.09M | 16.27M | 20.51M | 22.29M | 18.20M | 22.60M |
|
Amortization - Intangibles
|
0.83M | 0.59M | 0.43M | 0.13M | 0.07M | 0.04M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Research & Development
|
| | | | | | | | | | | | | | | 0.61M | 0.69M |
|
Selling, General & Administrative
|
22.35M | 24.27M | 25.17M | 27.30M | 25.00M | 26.99M | 24.04M | 20.76M | 21.97M | 26.13M | 23.43M | 19.25M | 18.24M | 19.96M | 21.22M | 21.50M | 22.97M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | -17.83M | -19.17M |
|
Operating Expenses
|
22.35M | 24.27M | 25.17M | 27.30M | 25.00M | 26.99M | 24.04M | 20.76M | 21.97M | 26.13M | 23.43M | 19.25M | 18.24M | 19.96M | 21.22M | 4.28M | 4.49M |
|
Operating Income
|
-2.80M | -5.44M | 1.47M | 4.42M | 0.77M | 1.33M | -2.38M | -1.22M | -1.32M | 1.74M | -5.16M | -5.53M | -1.97M | 0.47M | 0.99M | -3.38M | -0.45M |
|
EBIT
|
-2.80M | -5.44M | 1.47M | 4.42M | 0.77M | 1.33M | -2.38M | -1.22M | -1.32M | 1.74M | -5.16M | -5.53M | -1.97M | 0.47M | 0.99M | -3.38M | -0.45M |
|
Interest & Investment Income
|
0.83M | 0.08M | 0.00M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.02M | 0.06M | 0.00M | 0.02M | -0.03M | -0.03M | 0.01M | 0.04M | 0.10M | -0.08M | 0.01M | -307.00 | 9.25M | -0.03M | 0.17M | 0.05M | 0.03M |
|
Non Operating Income
|
0.17M | -0.48M | -0.62M | -0.53M | -0.49M | -0.44M | -0.43M | -0.58M | -0.43M | -0.69M | -0.51M | -0.57M | 9.25M | -0.80M | 1.22M | -0.81M | -0.97M |
|
EBT
|
-2.63M | -5.92M | 0.86M | 3.88M | 0.28M | 0.89M | -2.82M | -1.80M | -1.74M | 1.05M | -5.68M | -6.10M | 6.59M | -0.32M | 2.21M | -4.19M | -1.42M |
|
Tax Provisions
|
-0.71M | 0.09M | 0.40M | 1.82M | -0.65M | 0.69M | 1.48M | 0.04M | -0.01M | -0.04M | -0.01M | 0.02M | -0.02M | 0.02M | 0.15M | 0.02M | 0.03M |
|
Profit After Tax
|
-1.92M | -6.01M | 0.67M | 2.75M | -0.07M | 0.68M | -4.30M | -1.80M | -1.74M | 1.07M | -5.67M | -6.12M | 6.61M | -0.35M | 2.07M | -4.21M | -1.45M |
|
Income from Non-Controlling Interests
|
| -0.28M | -0.21M | -0.12M | -0.03M | -0.06M | -0.04M | -0.02M | | | | | | | | | |
|
Income from Continuing Operations
|
-1.92M | -6.01M | 0.46M | 2.07M | 0.93M | 0.20M | -4.30M | -1.83M | -1.74M | 1.09M | -5.67M | -6.12M | 6.61M | -0.35M | 2.07M | -4.21M | -1.45M |
|
Consolidated Net Income
|
-1.92M | -6.01M | 0.46M | 2.07M | 0.93M | 0.20M | -4.30M | -1.83M | -1.74M | 1.09M | -5.67M | -6.12M | 6.61M | -0.35M | 2.07M | -4.21M | -1.45M |
|
Income towards Parent Company
|
-1.92M | -6.01M | 0.46M | 2.07M | 0.93M | 0.20M | -4.30M | -1.83M | -1.74M | 1.09M | -5.67M | -6.12M | 6.61M | -0.35M | 2.07M | -4.21M | -1.45M |
|
Net Income towards Common Stockholders
|
-1.92M | -6.01M | 0.46M | 2.07M | 0.93M | 0.20M | -4.30M | -1.83M | -1.74M | 1.09M | -5.67M | -6.12M | 6.61M | -0.35M | 2.07M | -4.21M | -1.45M |
|
EPS (Basic)
|
-0.34 | -0.95 | 0.11 | 0.43 | -0.01 | 0.10 | -0.69 | -0.28 | -0.27 | 0.14 | -0.77 | -0.83 | 0.87 | -0.05 | 0.26 | -0.54 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
6.55M | 6.40M | 6.31M | 6.49M | 6.58M | 6.87M | 7.08M | 7.10M | 7.33M | 7.69M | 7.46M | 7.54M | 7.57M | 7.89M | 7.89M | 8.22M | 8.87M |
|
EBITDA
|
-2.80M | -5.44M | 1.47M | 4.42M | 0.77M | 1.33M | -2.38M | -1.22M | -1.32M | 1.74M | -5.16M | -5.53M | -1.97M | 0.47M | 0.99M | -3.38M | -0.45M |
|
Interest Expenses
|
0.68M | 0.62M | 0.62M | 0.56M | 0.47M | 0.41M | 0.44M | 0.62M | 0.52M | 0.61M | 0.52M | 0.57M | 0.69M | 0.77M | 1.15M | 1.17M | 1.01M |
|
Tax Rate
|
26.83% | | 46.54% | 46.76% | | 77.61% | | | 0.31% | | 0.10% | | | | 6.59% | | |