|
Revenue
|
0.04M | -0.01M | 10.81M | 13.38M | 2.91M | 34.83M | 38.03M | 42.04M | 46.09M | 53.84M | 66.59M |
|
Cost of Revenue
|
| | 7.85M | 9.68M | 14.76M | 21.69M | 24.45M | 28.91M | 33.34M | 39.29M | 47.08M |
|
Gross Profit
|
| | 2.97M | 3.70M | 5.40M | 13.14M | 13.57M | 13.13M | 12.75M | 14.55M | 19.51M |
|
Research & Development
|
| | 1.48M | 1.67M | 1.85M | 2.31M | 4.38M | 2.98M | 2.80M | 3.19M | 3.64M |
|
Selling, General & Administrative
|
| | 1.71M | 1.96M | 1.88M | 3.19M | 4.08M | 4.90M | 4.03M | 4.07M | 4.84M |
|
Other Operating Expenses
|
| | -0.01M | 0.00M | 0.02M | 0.01M | 0.59M | -0.04M | 0.15M | 0.12M | 0.34M |
|
Operating Expenses
|
| | 3.78M | 4.61M | 4.88M | 6.08M | 9.05M | 8.01M | 6.99M | 7.38M | 8.82M |
|
Operating Income
|
| | -0.81M | -0.90M | 0.53M | 7.07M | 4.53M | 5.12M | 5.76M | 7.17M | 10.69M |
|
EBIT
|
| | -0.81M | -0.90M | 0.53M | 7.07M | 4.53M | 5.12M | 5.76M | 7.17M | 10.69M |
|
Non Operating Investment Income
|
| | | 0.46M | | 0.03M | 1.99M | 0.93M | 3.90M | -4.12M | 1.52M |
|
Interest & Investment Income
|
| | 0.01M | 0.01M | | 0.10M | 0.13M | 0.08M | 0.29M | 0.14M | 0.08M |
|
Other Non Operating Income
|
| 0.00M | | | | | | | | | |
|
Non Operating Income
|
| | 0.06M | 0.46M | 0.32M | 0.84M | 3.09M | 0.57M | 3.67M | -4.54M | 1.37M |
|
EBT
|
| | -0.76M | -0.45M | 0.85M | 7.90M | 7.62M | 5.69M | 9.43M | 2.63M | 12.06M |
|
Tax Provisions
|
| | -0.10M | -0.04M | 0.03M | 1.79M | 1.45M | 1.12M | 2.35M | 0.51M | 3.08M |
|
Profit After Tax
|
| | -0.65M | -0.40M | 0.82M | 6.11M | 6.17M | 4.57M | 7.07M | 2.13M | 8.98M |
|
Income from Continuing Operations
|
| | -0.65M | -0.40M | 0.82M | 6.11M | 6.17M | 4.57M | 7.07M | 2.13M | 8.98M |
|
Consolidated Net Income
|
0.08M | 0.08M | 0.16M | 0.04M | 0.82M | 6.11M | 6.17M | 4.57M | 7.07M | 2.13M | 8.98M |
|
Income towards Parent Company
|
0.08M | 0.08M | 0.16M | 0.04M | 0.82M | 6.11M | 6.17M | 4.57M | 7.07M | 2.13M | 8.98M |
|
Net Income towards Common Stockholders
|
0.08M | 0.08M | 0.16M | 0.04M | 0.82M | 6.11M | 6.17M | 4.57M | 7.07M | 2.13M | 8.98M |
|
EPS (Basic)
|
-0.29 | -0.56 | -0.19 | -0.10 | 0.20 | 1.56 | 1.63 | 1.26 | 1.98 | 0.61 | 2.73 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.10 | 0.20 | 1.50 | 1.57 | 1.21 | 1.95 | 0.60 | 2.67 |
|
Shares Outstanding (Weighted Average)
|
3.27M | 3.36M | 4.21M | 4.14M | 4.15M | 3.81M | 3.65M | 3.62M | 3.55M | 3.36M | 3.26M |
|
Shares Outstanding (Diluted Average)
|
| | | 4.17M | 4.17M | 4.08M | 3,796.00M | 3,731.00M | 3.64M | 3.57M | 3.36M |
|
EBITDA
|
-0.88M | -1.78M | -0.29M | -0.36M | 0.53M | 5.08M | 5.82M | 5.12M | 5.76M | 7.17M | 10.69M |
|
Interest Expenses
|
-0.04M | 0.01M | 0.01M | 0.01M | 0.04M | 0.24M | 0.35M | 0.46M | 0.53M | 0.56M | 0.83M |
|
Tax Rate
|
| | 13.77% | 9.87% | 2.95% | 22.65% | 18.99% | 19.70% | 24.97% | 19.25% | 25.54% |