|
Revenue
|
| 6.34M | 7.49M | 6.66M | 7.05M | 7.12M | 5.89M | 9.63M | 14.38M | 10.06M | 14.89M | 14.94M | 18.42M | 13.36M | 11.63M | 12.98M | 13.93M | 13.32M | 14.91M | 15.98M | 17.78M | 17.05M | 18.30M | 18.82M | 18.25M | 16.78M | 17.21M | 13.75M | 13.16M | 12.65M | 13.20M | 13.70M | 15.14M | 12.26M | 14.11M | 18.76M |
|
Cost of Revenue
|
| 4.28M | 4.82M | 4.67M | 5.10M | 4.91M | 4.25M | 6.46M | 10.07M | 7.65M | 9.47M | 9.91M | 11.88M | 9.96M | 8.30M | 8.07M | 9.12M | 8.88M | 10.25M | 10.47M | 12.74M | 11.91M | 13.10M | 13.74M | 13.27M | 11.71M | 12.41M | 10.10M | 8.72M | 8.93M | 9.87M | 15.42M | 12.76M | 8.26M | 9.70M | 12.06M |
|
Gross Profit
|
| 2.06M | 2.67M | 1.99M | 1.95M | 2.21M | 1.64M | 3.17M | 4.31M | 2.41M | 5.41M | 5.03M | 6.55M | 3.40M | 3.33M | 4.90M | 4.81M | 4.43M | 4.65M | 5.52M | 5.04M | 5.14M | 5.20M | 5.08M | 4.98M | 5.07M | 4.80M | 3.65M | 4.43M | 3.72M | 3.33M | -1.72M | 2.38M | 4.00M | 4.41M | 6.69M |
|
Research & Development
|
| 0.59M | 0.61M | 0.55M | 0.94M | 0.97M | 0.96M | 0.89M | 1.18M | 1.26M | 1.23M | 1.04M | 1.32M | 1.20M | 1.01M | 1.00M | 1.11M | 0.83M | 1.01M | 1.00M | 1.19M | 1.24M | 1.25M | 1.16M | 1.09M | 1.20M | 0.95M | 1.05M | 1.13M | 0.97M | 0.93M | 0.95M | 1.25M | 1.36M | 1.52M | 1.45M |
|
Selling, General & Administrative
|
| 0.69M | 0.97M | 0.89M | 0.95M | 1.07M | 1.10M | 1.56M | 2.78M | 2.04M | 2.23M | 2.19M | 2.03M | 2.51M | 1.88M | 1.82M | 2.21M | 2.16M | 1.65M | 1.92M | 1.93M | 1.77M | 1.82M | 1.89M | 1.79M | 2.29M | 3.07M | 1.94M | 1.97M | 2.09M | 2.41M | 2.06M | 2.41M | 2.37M | 2.39M | 2.34M |
|
Other Operating Expenses
|
| 0.61M | 0.85M | 0.68M | 0.78M | -0.90M | -0.96M | 1.47M | -0.06M | -0.94M | -1.09M | 0.54M | 1.09M | 1.19M | 0.85M | 1.10M | 0.98M | 1.17M | 1.48M | 1.57M | 1.98M | 1.47M | 1.72M | 1.86M | 1.75M | 1.79M | 4.18M | 4.64M | 1.67M | 1.92M | 2.26M | 2.01M | 1.82M | 2.22M | 2.33M | 2.33M |
|
Operating Expenses
|
| 1.88M | 2.42M | 2.13M | 2.68M | 2.91M | 2.76M | 3.45M | 5.39M | 4.44M | 6.39M | 4.61M | 4.73M | 4.91M | 3.73M | 3.92M | 4.30M | 4.16M | 4.14M | 4.49M | 5.11M | 4.49M | 4.80M | 4.91M | 4.63M | 5.27M | 8.21M | 7.63M | 4.77M | 4.99M | 5.59M | 5.02M | 5.49M | 5.94M | 6.24M | 6.12M |
|
Operating Income
|
| 0.17M | 0.24M | -0.14M | -0.73M | -0.70M | -1.12M | -0.28M | -1.08M | -2.03M | -0.98M | 0.42M | 1.81M | -1.51M | -0.41M | 0.98M | 0.51M | 0.28M | 0.52M | 1.03M | -0.07M | 0.65M | 0.40M | 0.16M | 0.35M | -0.20M | -3.41M | -3.98M | -0.33M | -1.26M | -2.25M | -6.73M | -3.11M | -1.94M | -1.82M | 0.57M |
|
EBIT
|
| 0.17M | 0.24M | -0.14M | -0.73M | -0.70M | -1.12M | -0.28M | -1.08M | -2.03M | -0.98M | 0.42M | 1.81M | -1.51M | -0.41M | 0.98M | 0.51M | 0.28M | 0.52M | 1.03M | -0.07M | 0.65M | 0.40M | 0.16M | 0.35M | -0.20M | -3.41M | -3.98M | -0.33M | -1.26M | -2.25M | -6.73M | -3.11M | -1.94M | -1.82M | 0.57M |
|
Interest & Investment Income
|
| | | | | | | | | 0.00M | 0.01M | 0.01M | 0.13M | 0.02M | 0.10M | 0.14M | 0.15M | 0.01M | 0.06M | 0.09M | 0.09M | 0.05M | 0.06M | 0.05M | 0.08M | 0.11M | 0.10M | 0.17M | 0.16M | 0.14M | 0.12M | 0.12M | 0.10M | 0.07M | 0.05M | 0.04M |
|
Other Non Operating Income
|
| -67.00 | -0.00M | 0.01M | 0.02M | 0.07M | 0.05M | -0.03M | 0.18M | -0.01M | -0.01M | 0.12M | 0.04M | -0.01M | 0.00M | -0.03M | -0.02M | -0.03M | 1.52M | -0.01M | -1.52M | 0.10M | -0.00M | -0.01M | 0.46M | -0.02M | 0.03M | 0.01M | -0.03M | 0.01M | 0.02M | -0.01M | 0.03M | -0.02M | -0.01M | -0.06M |
|
Non Operating Income
|
| -0.05M | -0.04M | -0.04M | -0.03M | 0.07M | 0.05M | -0.03M | 0.18M | -0.01M | -0.06M | 0.12M | 0.04M | -0.05M | -0.05M | -0.06M | -0.02M | -0.17M | 1.52M | -0.05M | -0.29M | 0.10M | 0.01M | -0.01M | 0.52M | 0.06M | 1.41M | 0.57M | 0.10M | 0.11M | 0.12M | 0.09M | 0.13M | 0.04M | 0.03M | -0.06M |
|
EBT
|
| 0.12M | 0.20M | -0.18M | -0.76M | -0.69M | -1.06M | -0.31M | -0.91M | -2.05M | -1.04M | 0.49M | 1.93M | -1.56M | -0.45M | 0.92M | 0.34M | 0.10M | 1.93M | 0.98M | -0.08M | 0.74M | 0.41M | 0.17M | 1.17M | -0.14M | -2.00M | -3.41M | -3.64M | -1.15M | -2.13M | -6.65M | -5.24M | -1.91M | -1.80M | 0.53M |
|
Tax Provisions
|
| 0.04M | 0.06M | 0.02M | -0.54M | 0.22M | 0.56M | -1.45M | -0.72M | -1.10M | 0.56M | -0.05M | 1.05M | -0.47M | -0.44M | 0.06M | 0.25M | 0.06M | 0.24M | -320.00 | 0.31M | 0.17M | 0.09M | 0.04M | 4.14M | 0.26M | 0.40M | 0.23M | 0.14M | 0.19M | 0.21M | 0.17M | 0.16M | 0.11M | 0.22M | 0.27M |
|
Profit After Tax
|
| 0.08M | 0.26M | -0.20M | -0.43M | -0.91M | -1.62M | 1.28M | -0.19M | -0.94M | -1.59M | 0.54M | 1.09M | -1.10M | -0.01M | 0.86M | 0.24M | 0.04M | 1.70M | 0.98M | -0.39M | 0.58M | 0.32M | 0.13M | -3.26M | -0.40M | -2.40M | -3.64M | -0.28M | -1.34M | -2.34M | -6.82M | -3.13M | -2.02M | -2.02M | 0.26M |
|
Income from Non-Controlling Interests
|
| | -0.12M | -0.08M | -0.11M | -0.11M | -0.12M | -0.14M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 0.08M | 0.13M | -0.20M | -0.23M | -0.91M | -1.62M | 1.14M | -0.19M | -0.94M | -1.59M | 0.54M | 0.87M | -1.10M | -0.01M | 0.86M | 0.09M | 0.04M | 1.70M | 0.98M | -0.39M | 0.58M | 0.32M | 0.13M | -2.97M | -0.40M | -2.40M | -3.64M | -3.78M | -1.34M | -2.34M | -6.82M | -5.39M | -2.02M | -2.02M | 0.26M |
|
Consolidated Net Income
|
| 0.08M | 0.13M | -0.20M | -0.23M | -0.91M | -1.62M | 1.14M | -0.19M | -0.94M | -1.59M | 0.54M | 0.87M | -1.10M | -0.01M | 0.86M | 0.09M | 0.04M | 1.70M | 0.98M | -0.39M | 0.58M | 0.32M | 0.13M | -2.97M | -0.40M | -2.40M | -3.64M | -3.78M | -1.34M | -2.34M | -6.82M | -5.39M | -2.02M | -2.02M | 0.26M |
|
Income towards Parent Company
|
| 0.08M | 0.13M | -0.20M | -0.23M | -0.91M | -1.62M | 1.14M | -0.19M | -0.94M | -1.59M | 0.54M | 0.87M | -1.10M | -0.01M | 0.86M | 0.09M | 0.04M | 1.70M | 0.98M | -0.39M | 0.58M | 0.32M | 0.13M | -2.97M | -0.40M | -2.40M | -3.64M | -3.78M | -1.34M | -2.34M | -6.82M | -5.39M | -2.02M | -2.02M | 0.26M |
|
Net Income towards Common Stockholders
|
| 0.08M | 0.13M | -0.20M | -0.23M | -0.91M | -1.62M | 1.14M | -0.19M | -0.94M | -1.59M | 0.54M | 0.87M | -1.10M | -0.01M | 0.86M | 0.09M | 0.04M | 1.70M | 0.98M | -0.39M | 0.58M | 0.32M | 0.13M | -2.97M | -0.40M | -2.40M | -3.64M | -3.78M | -1.34M | -2.34M | -6.82M | -5.39M | -2.02M | -2.02M | 0.26M |
|
EPS (Basic)
|
| 0.01 | 0.05 | -0.02 | -0.02 | -0.08 | -0.12 | 0.10 | -0.01 | -0.07 | -0.11 | 0.03 | 0.07 | -0.07 | 0.00 | 0.05 | 0.02 | 0.00 | 0.09 | 0.05 | -0.02 | 0.03 | 0.02 | 0.01 | -0.16 | -0.02 | -0.12 | -0.18 | -0.18 | -0.06 | -0.11 | -0.32 | -0.15 | -0.09 | -0.09 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| 0.01 | 0.03 | -0.02 | -0.01 | -0.08 | -0.12 | 0.09 | -0.01 | -0.07 | -0.11 | 0.03 | 0.07 | -0.07 | | 0.05 | 0.02 | | 0.09 | 0.05 | -0.02 | 0.03 | 0.02 | 0.01 | -0.16 | -0.02 | -0.12 | -0.18 | | -0.06 | -0.11 | -0.32 | -0.15 | -0.09 | -0.09 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
| 11.42M | 11.42M | 11.42M | 11.42M | 12.48M | 12.77M | 12.78M | 14.18M | 14.27M | 14.37M | 15.52M | 16.10M | 16.46M | 16.49M | 16.63M | 16.62M | 18.41M | 18.51M | 18.63M | 18.67M | 18.88M | 19.91M | 20.02M | 20.03M | 20.36M | 20.36M | 20.54M | 20.60M | 20.70M | 20.92M | 21.04M | 21.11M | 21.32M | 21.59M | 21.92M |
|
Shares Outstanding (Diluted Average)
|
4.78M | | | | 10.69M | | | | | 14.24M | | | | 16.33M | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 0.17M | 0.24M | -0.14M | -0.73M | -0.70M | -1.12M | -0.28M | -1.08M | -2.03M | -0.98M | 0.42M | 1.81M | -1.51M | -0.41M | 0.98M | 0.51M | 0.28M | 0.52M | 1.03M | -0.07M | 0.65M | 0.40M | 0.16M | 0.35M | -0.20M | -3.41M | -3.98M | -0.33M | -1.26M | -2.25M | -6.73M | -3.11M | -1.94M | -1.82M | 0.57M |
|
Interest Expenses
|
| 0.05M | 0.04M | 0.05M | 0.06M | 0.06M | | 160.00 | 0.01M | 0.01M | 0.05M | 0.05M | 0.05M | 0.07M | 0.15M | 0.17M | 0.16M | 0.15M | 0.17M | 0.13M | 0.08M | 0.06M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.00M | 0.01M | 0.01M | 0.02M |
|
Tax Rate
|
| 36.06% | 32.52% | | 70.10% | | | | 79.37% | 53.84% | | | 54.73% | 29.89% | 97.32% | 6.31% | 72.56% | 59.50% | 12.18% | | | 22.20% | 20.94% | 21.43% | | | | | | | | | | | | 50.32% |