|
Revenue
|
| | 23.61M | 28.91M | 32.79M | 32.78M | 37.94M | 33.70M | 29.19M | 26.68M | 19.83M | 22.78M | 19.07M | 12.73M | 10.54M | 16.91M | 16.96M | 13.60M | 16.35M | 17.31M | 15.12M | 10.04M | 14.81M | 12.92M | 13.45M | 12.71M | 12.71M | 11.76M | 12.59M | 12.66M | 13.16M | 11.98M | 11.74M | 11.71M | 17.14M | 22.54M | 22.08M | 24.86M | 22.05M | 30.17M | 28.35M | 23.13M | 16.14M | 15.80M | 17.12M | 15.91M | 19.45M | 18.47M | 16.76M | 20.11M | 25.03M | 21.88M | 22.72M | 13.62M | 13.99M | 16.81M | 14.70M | 13.92M | 14.59M | 17.45M |
|
Cost of Revenue
|
| | 20.59M | 20.86M | 21.49M | 26.74M | 33.57M | 29.77M | 24.96M | 23.41M | 19.29M | 18.76M | 15.94M | 10.60M | 10.45M | 11.32M | 12.28M | 12.12M | 12.32M | 12.36M | 11.22M | 10.00M | 12.99M | 11.11M | 10.02M | 9.99M | 10.36M | 10.01M | 10.79M | 9.34M | 11.12M | 10.16M | 10.47M | 9.21M | 13.86M | 17.38M | 17.43M | 20.22M | 18.74M | 25.42M | 25.15M | 20.78M | 15.18M | 13.57M | 15.84M | 14.28M | 16.57M | 15.40M | 14.74M | 17.10M | 20.52M | 17.33M | 18.42M | 14.24M | 15.29M | 15.48M | 14.11M | 13.26M | 13.04M | 14.90M |
|
Gross Profit
|
| | 3.03M | 8.05M | 11.30M | 6.04M | 4.37M | 3.93M | 4.23M | 3.28M | 0.54M | 4.02M | 3.13M | 2.13M | 0.09M | 5.58M | 4.68M | 1.48M | 4.03M | 4.95M | 3.90M | 0.03M | 1.82M | 1.81M | 3.43M | 2.72M | 2.35M | 1.75M | 1.80M | 3.32M | 2.04M | 1.82M | 1.27M | 2.50M | 3.27M | 5.16M | 4.66M | 4.64M | 3.31M | 4.75M | 3.19M | 2.36M | 0.97M | 2.22M | 1.28M | 1.64M | 2.88M | 3.07M | 2.02M | 3.01M | 4.52M | 4.55M | 4.29M | -0.62M | -1.31M | 1.33M | 0.59M | 0.66M | 1.55M | 2.56M |
|
Research & Development
|
| | | | | | 0.35M | 0.54M | 0.50M | 0.43M | 0.50M | 0.40M | 0.52M | 0.34M | 0.37M | 0.25M | 0.37M | 0.43M | 0.49M | 0.58M | 0.80M | 0.57M | 0.55M | 0.44M | 0.48M | 0.39M | 0.62M | 0.29M | 0.29M | 0.23M | 0.22M | 0.23M | 0.69M | 0.23M | 0.22M | 0.17M | 0.14M | 0.23M | 0.21M | 0.16M | 0.16M | 0.15M | 0.14M | 0.24M | 0.21M | 0.10M | 0.08M | 0.07M | 0.09M | 0.10M | 0.12M | 0.12M | 0.22M | 0.30M | 0.27M | 0.30M | 0.30M | 0.38M | 0.31M | 0.34M |
|
Selling, General & Administrative
|
| | | | | | 5.04M | 4.59M | 4.20M | 4.57M | 4.19M | 3.37M | 3.28M | 3.54M | 3.21M | 2.73M | 3.06M | 2.85M | 2.93M | 2.89M | 2.33M | 3.06M | 2.38M | 2.73M | 2.56M | 2.85M | 2.83M | 2.65M | 2.76M | 2.78M | 2.64M | 2.64M | 2.68M | 2.90M | 2.71M | 2.94M | 3.31M | 2.93M | 2.70M | 3.31M | 2.84M | 3.21M | 3.00M | 3.35M | 3.29M | 3.42M | 3.68M | 3.93M | 3.62M | 3.49M | 3.55M | 3.93M | 4.01M | 3.54M | 3.46M | 3.63M | 3.86M | 4.01M | 4.13M | 4.08M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | 0.03M | | | | 0.02M | 0.06M | -0.01M | 0.00M | -0.01M | 0.01M | | 0.00M | | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | | 0.00M | -0.00M | | -0.03M | 0.00M | | -0.00M | | | -0.00M | -0.00M | -0.00M | | | -0.02M | | | | | | -0.00M | | -0.02M | 0.01M | 0.00M | -0.00M |
|
Operating Expenses
|
| | | | | | 5.39M | 5.12M | 4.70M | 5.00M | 4.68M | 3.77M | 3.80M | 3.89M | 3.58M | 2.99M | 3.43M | 3.27M | 3.42M | 3.47M | 3.13M | 3.63M | 2.93M | 3.17M | 3.04M | 3.24M | 3.45M | 2.95M | 3.06M | 3.01M | 2.86M | 2.87M | 3.37M | 3.12M | 2.93M | 3.11M | 3.45M | 3.16M | 2.91M | 3.46M | 3.00M | 3.35M | 3.14M | 3.59M | 3.50M | 3.52M | 3.76M | 4.00M | 3.71M | 3.58M | 3.67M | 4.05M | 4.23M | 3.84M | 3.73M | 3.94M | 4.16M | 4.40M | 4.44M | 4.42M |
|
Operating Income
|
| | 3.03M | 8.05M | 11.30M | 6.04M | -1.02M | -1.19M | -0.49M | -1.72M | -4.15M | -0.90M | -0.67M | -28.52M | -3.49M | 2.62M | 1.25M | -1.80M | 0.61M | 1.50M | 0.82M | -3.60M | -11.22M | -1.38M | 0.40M | -0.52M | -1.10M | -1.87M | -1.25M | 0.32M | -0.80M | -1.03M | -2.09M | -0.62M | 0.34M | 2.04M | 1.21M | 1.45M | 0.41M | 1.28M | 0.19M | -1.00M | -2.17M | -1.37M | -2.23M | -1.88M | -0.88M | -0.93M | -1.71M | -0.58M | 0.84M | 0.50M | -0.01M | -4.46M | -5.04M | -2.60M | -3.59M | -3.74M | -2.89M | -1.87M |
|
EBIT
|
| | 3.03M | 8.05M | 11.30M | 6.04M | -1.02M | -1.19M | -0.49M | -1.72M | -4.15M | -0.90M | -0.67M | -28.52M | -3.49M | 2.62M | 1.25M | -1.80M | 0.61M | 1.50M | 0.82M | -3.60M | -11.22M | -1.38M | 0.40M | -0.52M | -1.10M | -1.87M | -1.25M | 0.32M | -0.80M | -1.03M | -2.09M | -0.62M | 0.34M | 2.04M | 1.21M | 1.45M | 0.41M | 1.28M | 0.19M | -1.00M | -2.17M | -1.37M | -2.23M | -1.88M | -0.88M | -0.93M | -1.71M | -0.58M | 0.84M | 0.50M | -0.01M | -4.46M | -5.04M | -2.60M | -3.59M | -3.74M | -2.89M | -1.87M |
|
Interest & Investment Income
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.05M | 0.08M | 0.08M | 0.08M | 0.08M | 0.11M | 0.08M | 0.07M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.13M | 0.17M | 0.15M | 0.16M | 0.17M | 0.21M | 0.29M | 0.24M | 0.34M | 0.30M | 0.27M |
|
Other Non Operating Income
|
| | | | | | | 0.00M | 0.01M | -0.00M | -0.01M | 0.00M | | | 0.01M | -0.06M | 0.18M | -0.01M | 0.01M | 0.00M | 0.07M | | 0.02M | -0.00M | 0.10M | | | 0.00M | 0.12M | | | | | 0.13M | 0.10M | -0.00M | 0.00M | 0.01M | -0.03M | 0.18M | 0.02M | 0.00M | 5.38M | -0.00M | | -0.00M | -0.00M | 1.97M | -0.01M | 2.04M | 0.01M | -0.02M | 0.13M | 0.00M | 0.00M | 0.06M | 0.10M | 0.03M | 0.15M | -0.02M |
|
Non Operating Income
|
| | | | | | | 0.00M | 0.01M | -0.00M | -0.01M | 0.00M | | | 0.01M | -0.06M | 0.15M | | 0.01M | 0.00M | 0.03M | | 0.02M | -0.00M | 0.08M | | | 0.00M | 0.17M | | | | | 0.13M | 0.10M | -0.00M | 0.00M | 0.01M | 0.00M | 0.18M | 0.02M | 0.00M | | -0.00M | -0.14M | -0.00M | -0.00M | 1.97M | -0.01M | | 0.01M | -0.02M | | 0.00M | 0.00M | 0.06M | 0.10M | 0.03M | 0.15M | -0.02M |
|
EBT
|
| | 3.03M | 8.05M | 11.30M | 6.04M | -1.26M | -1.41M | -0.72M | -1.91M | -4.32M | -1.11M | -0.95M | -28.72M | -3.67M | 2.37M | 1.05M | -1.98M | 0.44M | 1.34M | 0.68M | -3.81M | -11.30M | -1.46M | 0.32M | -0.59M | -1.16M | -1.91M | -1.16M | 0.30M | 0.81M | -1.02M | -2.10M | -0.51M | 0.38M | 1.95M | 1.07M | 1.32M | 0.25M | 1.35M | 0.04M | -1.05M | 3.13M | -1.46M | -3.42M | -1.92M | -0.91M | 1.00M | -1.76M | -0.52M | 0.95M | 0.50M | 0.01M | -4.41M | -4.95M | -2.39M | -3.38M | -3.50M | -2.58M | -1.76M |
|
Tax Provisions
|
| | | | | | -0.46M | 0.40M | -0.25M | -1.05M | -1.43M | 0.13M | -0.38M | 4.76M | 0.03M | 0.03M | 0.33M | 0.04M | 0.04M | 0.05M | 0.42M | 0.04M | -3.17M | 0.04M | 0.10M | 0.08M | -0.07M | -0.07M | -1.70M | 0.05M | 0.02M | -1.34M | 0.34M | 0.04M | -0.01M | 0.06M | 0.06M | 0.01M | -0.01M | -0.13M | -0.06M | -0.02M | 0.01M | -2.84M | -1.05M | -0.67M | 0.35M | 0.18M | -0.23M | -0.20M | 0.43M | 0.25M | -0.41M | -0.96M | -1.16M | 6.42M | 0.14M | | | |
|
Profit After Tax
|
| | -0.53M | 2.55M | 6.01M | -0.14M | -1.00M | -1.17M | -0.55M | -0.86M | -2.92M | -0.98M | -0.81M | -31.38M | -3.97M | 2.34M | 0.73M | -2.24M | 0.56M | 1.45M | -0.29M | -4.01M | -8.40M | -1.69M | 0.11M | -0.81M | -1.39M | -2.12M | 0.18M | 0.29M | 0.82M | 0.35M | -3.20M | -0.70M | 0.40M | 1.92M | 1.05M | 1.33M | 0.29M | 1.51M | 0.14M | -1.15M | 3.15M | 1.45M | -2.33M | -1.34M | -1.45M | 0.82M | -1.69M | -0.41M | 0.52M | 0.34M | 0.47M | -3.56M | -3.95M | -8.98M | -3.49M | -3.57M | -2.72M | -1.83M |
|
Income from Non-Controlling Interests
|
| | | | | 0.02M | 0.06M | 0.10M | 0.02M | 0.00M | -0.00M | -0.06M | | | | | | -0.17M | -0.15M | -0.16M | -0.39M | -0.17M | -0.16M | -0.14M | -0.12M | -0.08M | -0.22M | -0.08M | -0.08M | -0.04M | -0.03M | -0.04M | -0.22M | -0.03M | 0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.04M | -0.03M | -0.03M | -0.06M | -0.04M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | 3.03M | 8.05M | 11.30M | 6.04M | -0.81M | -1.81M | -0.47M | -0.86M | -2.89M | -1.24M | -0.57M | -33.48M | -3.70M | 2.34M | 0.73M | -2.01M | 0.41M | 1.28M | 0.26M | -3.85M | -8.13M | -1.50M | 0.22M | -0.68M | -1.09M | -1.83M | 0.53M | 0.25M | 0.79M | 0.32M | -2.43M | -0.55M | 0.39M | 1.90M | 1.01M | 1.31M | 0.26M | 1.48M | 0.10M | -1.04M | 3.12M | 1.38M | -2.37M | -1.25M | -1.26M | 0.82M | -1.53M | -0.32M | 0.52M | 0.25M | 0.41M | -3.46M | -3.79M | -8.81M | -3.52M | -3.50M | -2.58M | -1.76M |
|
Consolidated Net Income
|
| | -0.21M | 0.03M | 0.19M | -0.19M | 0.14M | 0.06M | 0.06M | -0.23M | 0.03M | -0.04M | 0.24M | 1.34M | 0.27M | -0.47M | 0.06M | -0.22M | -0.71M | -0.38M | -0.55M | -0.17M | -0.26M | -0.19M | -0.11M | -0.13M | -0.16M | -0.14M | -0.16M | -0.16M | -0.21M | -0.13M | -0.17M | -0.15M | -0.12M | -0.16M | -0.12M | -0.11M | -0.09M | -0.07M | -0.15M | -0.12M | -0.13M | -0.04M | -0.14M | -0.09M | -0.19M | -0.16M | -0.16M | -0.09M | -0.04M | 0.10M | -0.39M | -0.10M | -0.17M | -0.17M | 0.03M | -0.07M | -0.13M | -0.07M |
|
Income towards Parent Company
|
| | -0.21M | 0.03M | 0.19M | -0.19M | 0.14M | 0.06M | 0.06M | -0.23M | 0.03M | -0.04M | 0.24M | 1.34M | 0.27M | -0.47M | 0.06M | -0.22M | -0.71M | -0.38M | -0.55M | -0.17M | -0.26M | -0.19M | -0.11M | -0.13M | -0.16M | -0.14M | -0.16M | -0.16M | -0.21M | -0.13M | -0.17M | -0.15M | -0.12M | -0.16M | -0.12M | -0.11M | -0.09M | -0.07M | -0.15M | -0.12M | -0.13M | -0.04M | -0.14M | -0.09M | -0.19M | -0.16M | -0.16M | -0.09M | -0.04M | 0.10M | -0.39M | -0.10M | -0.17M | -0.17M | 0.03M | -0.07M | -0.13M | -0.07M |
|
Net Income towards Common Stockholders
|
| | -0.21M | 0.03M | 0.19M | -0.19M | 0.14M | 0.06M | 0.06M | -0.23M | 0.03M | -0.04M | 0.24M | 1.34M | 0.27M | -0.47M | 0.06M | -0.22M | -0.71M | -0.38M | -0.55M | -0.17M | -0.26M | -0.19M | -0.11M | -0.13M | -0.16M | -0.14M | -0.16M | -0.16M | -0.21M | -0.13M | -0.17M | -0.15M | -0.12M | -0.16M | -0.12M | -0.11M | -0.09M | -0.07M | -0.15M | -0.12M | -0.13M | -0.04M | -0.14M | -0.09M | -0.19M | -0.16M | -0.16M | -0.09M | -0.04M | 0.10M | -0.39M | -0.10M | -0.17M | -0.17M | 0.03M | -0.07M | -0.13M | -0.07M |
|
EPS (Basic)
|
| | -0.05 | 0.23 | 0.54 | 0.00 | -0.09 | -0.10 | -0.05 | -0.02 | -0.26 | -0.08 | -0.07 | 0.12 | 0.02 | 0.20 | 0.06 | -0.18 | 0.05 | 0.12 | 0.01 | -0.33 | -0.71 | -0.13 | 0.03 | -0.06 | -0.10 | -0.17 | 0.03 | 0.02 | 0.07 | 0.03 | -0.24 | -0.06 | 0.03 | 0.16 | 0.09 | 0.11 | 0.02 | 0.13 | 0.01 | -0.09 | 0.26 | 0.12 | -0.01 | -0.10 | -0.11 | 0.06 | -0.01 | -0.03 | 0.04 | 0.03 | -0.03 | -0.26 | -0.27 | -0.57 | 0.00 | -0.19 | -0.15 | -0.10 |
|
EPS (Weighted Average and Diluted)
|
| | -0.05 | 0.23 | 0.54 | 0.00 | -0.09 | -0.10 | -0.05 | -0.02 | 0.00 | -0.02 | -0.07 | 0.12 | 0.02 | 0.20 | | | | -0.03 | | | | | | | -0.01 | -0.01 | -0.01 | -13.34 | -0.02 | 0.03 | -0.01 | -0.01 | -9.49 | 0.16 | 0.09 | -9.23 | 0.02 | 0.13 | 0.01 | -9.45 | 0.25 | 0.12 | -0.01 | -0.01 | -0.11 | 0.06 | -0.01 | -0.03 | 0.03 | 0.02 | -0.03 | -0.26 | -0.27 | -0.57 | 0.00 | -0.19 | -0.15 | -0.10 |
|
Shares Outstanding (Weighted Average)
|
0.06M | 54.95M | | 0.06M | 0.06M | 55.30M | | | | 11.22M | 11.25M | | | 11.32M | 11.42M | 11.45M | | | | 11.53M | | | | | | | 11.70M | 11.71M | 11.71M | 0.01M | 11.81M | 11.92M | 11.86M | 11.96M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 12.18M | 12.20M | 12.43M | 13.23M | 13.26M | 13.30M | 13.28M | 13.36M | 13.47M | 13.57M | 13.51M | 13.68M | 14.59M | 15.80M | 15.07M | 18.42M | 18.45M | 18.47M |
|
Shares Outstanding (Diluted Average)
|
0.06M | 55.03M | | 0.06M | 0.06M | 55.32M | | | | 11.22M | 11.25M | | | 11.32M | 11.42M | 11.49M | | | | 11.56M | | | | | | | 11.70M | 11.71M | 11.71M | 0.01M | 11.91M | 12.03M | 11.86M | 11.96M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 12.44M | 12.42M | 12.67M | 13.23M | 13.26M | 13.45M | 13.28M | 13.36M | 13.85M | 13.98M | 13.74M | 13.68M | 14.59M | 15.80M | 15.07M | 18.42M | 18.45M | 18.47M |
|
EBITDA
|
| | 3.03M | 8.05M | 11.30M | 6.04M | -1.02M | -1.19M | -0.49M | -1.72M | -4.15M | -0.90M | -0.67M | -28.52M | -3.49M | 2.62M | 1.25M | -1.80M | 0.61M | 1.50M | 0.82M | -3.60M | -11.22M | -1.38M | 0.40M | -0.52M | -1.10M | -1.87M | -1.25M | 0.32M | -0.80M | -1.03M | -2.09M | -0.62M | 0.34M | 2.04M | 1.21M | 1.45M | 0.41M | 1.28M | 0.19M | -1.00M | -2.17M | -1.37M | -2.23M | -1.88M | -0.88M | -0.93M | -1.71M | -0.58M | 0.84M | 0.50M | -0.01M | -4.46M | -5.04M | -2.60M | -3.59M | -3.74M | -2.89M | -1.87M |
|
Interest Expenses
|
| | | | | | 0.22M | 0.20M | 0.22M | 0.18M | 0.14M | 0.20M | 0.19M | 0.23M | 0.15M | 0.14M | 0.11M | 0.13M | 0.14M | 0.12M | 0.10M | 0.17M | 0.11M | 0.10M | 0.11M | 0.10M | 0.09M | 0.06M | 0.07M | 0.05M | 0.06M | 0.06M | 0.07M | 0.09M | 0.11M | 0.10M | 0.14M | 0.12M | 0.10M | 0.09M | 0.09M | 0.07M | 0.07M | 0.08M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.09M | 0.13M | 0.12M | 0.11M | 0.12M | 0.13M | 0.11M | 0.12M | 0.12M |
|
Tax Rate
|
| | | | | | 36.05% | -28.34% | 34.35% | 54.92% | 33.10% | -11.87% | 40.27% | -16.58% | -0.82% | 1.26% | 31.00% | -1.82% | 8.13% | 3.96% | 61.80% | -0.94% | 28.02% | -2.53% | 31.33% | -13.64% | 5.69% | 3.73% | 145.74% | 16.78% | 2.35% | 130.93% | -16.03% | -7.63% | -1.58% | 2.82% | 5.42% | 1.06% | -3.59% | -9.87% | -156.41% | 1.61% | 0.41% | 194.91% | 30.68% | 35.02% | -38.13% | 17.85% | 13.13% | 39.08% | 45.43% | 50.80% | -8,120.00% | 21.66% | 23.47% | -268.61% | -3.99% | | | |