|
Revenue
|
82.14M | 93.94M | 93.32M | 95.09M | 114.53M | 108.69M | 106.10M | 108.85M | 111.94M | 114.21M | 104.20M | 98.69M | 111.72M | 100.83M | 98.54M | 89.92M | 99.98M | 102.10M | 96.18M | 85.79M | 87.87M | 89.05M | 91.96M | 78.68M | 83.22M | 88.30M |
|
Cost of Revenue
|
54.68M | 62.27M | 64.25M | 62.70M | 77.82M | 71.13M | 71.90M | 72.83M | 74.97M | 75.70M | 71.25M | 67.39M | 74.17M | 69.17M | 68.15M | 62.48M | 68.78M | 69.64M | 66.33M | 61.03M | 61.42M | 62.89M | 65.87M | 54.39M | 56.41M | 59.44M |
|
Gross Profit
|
27.45M | 31.67M | 29.07M | 32.39M | 36.71M | 37.56M | 34.19M | 36.01M | 36.97M | 38.51M | 32.95M | 31.30M | 37.55M | 31.66M | 30.39M | 27.45M | 31.20M | 32.45M | 29.85M | 24.76M | 26.44M | 26.16M | 26.09M | 24.29M | 26.81M | 28.86M |
|
Research & Development
|
2.70M | 2.92M | 3.57M | 3.36M | 3.21M | 3.24M | 3.54M | 3.65M | 3.75M | 3.89M | 4.15M | 3.77M | 3.57M | 3.71M | 3.65M | 3.77M | 4.18M | 4.40M | 3.94M | 3.72M | 3.86M | 3.75M | 3.56M | 3.74M | 3.61M | 3.43M |
|
Selling, General & Administrative
|
9.67M | 9.86M | 10.87M | 10.96M | 11.78M | 12.30M | 9.36M | 12.01M | 12.15M | 12.79M | 9.28M | 11.48M | 12.13M | 10.39M | 10.56M | 11.16M | 10.84M | 10.15M | 10.42M | 10.19M | 9.39M | 8.01M | 9.28M | 10.09M | 10.96M | 10.58M |
|
Other Operating Expenses
|
8.17M | 5.94M | 7.36M | 7.94M | 8.58M | 11.94M | 9.28M | 8.24M | 11.40M | 0.68M | -0.99M | -0.12M | -2.07M | -0.42M | -1.31M | 0.20M | 0.49M | -3.32M | -2.56M | -3.73M | -0.25M | -4.42M | -0.34M | 0.85M | 0.03M | -0.20M |
|
Operating Expenses
|
20.54M | 18.71M | 21.79M | 22.27M | 23.57M | 27.48M | 22.18M | 23.91M | 27.29M | 25.35M | 23.77M | 24.43M | 27.06M | 23.39M | 24.87M | 23.23M | 23.59M | 27.32M | 25.57M | 24.84M | 21.26M | 24.07M | 20.93M | 20.60M | 22.73M | 22.23M |
|
Operating Income
|
6.92M | 12.96M | 7.28M | 10.12M | 13.13M | 10.08M | 12.02M | 12.11M | 9.67M | 13.16M | 9.18M | 6.87M | 10.49M | 8.27M | 5.53M | 4.21M | 7.61M | 5.13M | 4.28M | -0.09M | 5.18M | 2.09M | 5.16M | 3.69M | 4.08M | 6.62M |
|
EBIT
|
6.92M | 12.96M | 7.28M | 10.12M | 13.13M | 10.08M | 12.02M | 12.11M | 9.67M | 13.16M | 9.18M | 6.87M | 10.49M | 8.27M | 5.53M | 4.21M | 7.61M | 5.13M | 4.28M | -0.09M | 5.18M | 2.09M | 5.16M | 3.69M | 4.08M | 6.62M |
|
Interest & Investment Income
|
0.09M | 0.08M | 0.11M | 0.15M | 0.14M | 0.13M | 0.15M | 0.14M | 0.18M | 0.16M | 0.17M | 0.12M | 0.13M | 0.20M | 0.16M | 0.11M | 0.10M | 0.14M | 0.14M | 0.10M | 0.11M | 0.10M | 0.07M | 0.07M | 0.07M | 0.06M |
|
Other Non Operating Income
|
0.41M | 1.00M | 0.21M | 0.18M | 0.04M | 0.19M | 0.47M | 0.14M | 0.21M | 0.23M | 0.07M | 0.04M | 0.16M | 0.19M | 0.09M | -0.02M | 0.10M | 0.16M | 0.11M | 0.06M | -0.68M | 0.09M | 0.06M | 0.05M | -0.21M | 0.11M |
|
Non Operating Income
|
0.41M | 1.00M | -4.89M | 0.18M | -0.08M | 0.19M | -1.93M | 0.14M | 0.24M | 0.25M | -1.76M | 0.05M | 0.19M | 0.28M | -1.99M | -0.08M | 0.10M | 0.16M | -1.55M | 0.06M | -0.72M | 0.09M | -0.05M | 0.05M | -0.31M | 0.11M |
|
EBT
|
7.29M | 13.88M | 7.41M | 10.25M | 13.05M | 10.23M | 12.47M | 12.19M | 9.91M | 13.41M | 9.31M | 6.92M | 10.68M | 8.54M | 5.65M | 4.14M | 7.61M | 5.29M | 4.37M | -0.06M | 4.47M | 2.14M | 5.16M | 3.66M | 3.77M | 6.53M |
|
Tax Provisions
|
1.20M | 4.00M | 1.42M | 3.40M | 4.52M | 3.57M | 4.21M | 4.06M | 3.32M | 4.13M | 6.97M | 1.95M | 4.29M | 2.44M | 3.63M | 1.40M | 2.53M | 2.74M | 3.58M | 0.20M | 0.79M | 1.94M | 3.06M | 1.00M | 1.02M | 1.79M |
|
Profit After Tax
|
6.10M | 9.88M | 6.01M | 7.00M | 8.53M | 6.66M | 8.94M | 8.13M | 6.60M | 9.28M | 5.27M | 4.96M | 6.39M | 6.10M | 3.13M | 2.74M | 5.08M | 2.56M | 2.49M | -0.26M | 3.68M | 0.21M | 3.04M | 2.66M | 2.75M | 4.74M |
|
Income from Non-Controlling Interests
|
| 0.00M | 0.20M | -0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
6.10M | 9.88M | 6.00M | 6.85M | 8.53M | 6.66M | 8.25M | 8.13M | 6.60M | 9.28M | 2.35M | 4.96M | 6.39M | 6.10M | 2.03M | 2.74M | 5.08M | 2.56M | 0.79M | -0.26M | 3.68M | 0.21M | 2.10M | 2.66M | 2.75M | 4.74M |
|
Consolidated Net Income
|
6.10M | 9.88M | 6.00M | 6.85M | 8.53M | 6.66M | 8.25M | 8.13M | 6.60M | 9.28M | 2.35M | 4.96M | 6.39M | 6.10M | 2.03M | 2.74M | 5.08M | 2.56M | 0.79M | -0.26M | 3.68M | 0.21M | 2.10M | 2.66M | 2.75M | 4.74M |
|
Income towards Parent Company
|
6.10M | 9.88M | 6.00M | 6.85M | 8.53M | 6.66M | 8.25M | 8.13M | 6.60M | 9.28M | 2.35M | 4.96M | 6.39M | 6.10M | 2.03M | 2.74M | 5.08M | 2.56M | 0.79M | -0.26M | 3.68M | 0.21M | 2.10M | 2.66M | 2.75M | 4.74M |
|
Net Income towards Common Stockholders
|
6.10M | 9.88M | 6.00M | 6.85M | 8.53M | 6.66M | 8.25M | 8.13M | 6.60M | 9.28M | 2.35M | 4.96M | 6.39M | 6.10M | 2.03M | 2.74M | 5.08M | 2.56M | 0.79M | -0.26M | 3.68M | 0.21M | 2.10M | 2.66M | 2.75M | 4.74M |
|
EPS (Basic)
|
1.16 | 1.89 | 0.00M | 1.33 | 1.59 | 1.27 | 0.00M | 1.52 | 1.24 | 1.75 | 440.65 | 0.92 | 1.19 | 1.14 | 0.59 | 0.51 | 0.94 | 0.48 | 0.46 | -0.05 | 0.68 | 0.04 | 0.58 | 0.51 | 0.53 | 0.92 |
|
EPS (Weighted Average and Diluted)
|
1.13 | 1.83 | 0.00M | 1.30 | 1.55 | 1.24 | 0.00M | 1.50 | 1.21 | 1.71 | 436.79 | 0.91 | 1.17 | 1.12 | 0.58 | 0.50 | 0.94 | 0.48 | 0.46 | -0.05 | 0.68 | 0.04 | 0.58 | 0.51 | 0.53 | 0.92 |
|
Shares Outstanding (Weighted Average)
|
5.25M | 5.25M | 0.01M | 5.27M | 5.27M | 5.26M | 0.01M | 0.01M | 5.33M | 5.33M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
5.40M | 5.40M | 0.01M | 5.40M | 5.39M | 5.39M | 0.01M | 0.01M | 5.44M | 5.43M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
EBITDA
|
6.92M | 12.96M | 7.28M | 10.12M | 13.13M | 10.08M | 12.02M | 12.11M | 9.67M | 13.16M | 9.18M | 6.87M | 10.49M | 8.27M | 5.53M | 4.21M | 7.61M | 5.13M | 4.28M | -0.09M | 5.18M | 2.09M | 5.16M | 3.69M | 4.08M | 6.62M |
|
Interest Expenses
|
0.13M | 0.16M | 0.19M | 0.21M | 0.27M | 0.18M | 0.17M | 0.20M | 0.15M | 0.14M | 0.11M | 0.10M | 0.10M | 0.12M | 0.12M | 0.16M | 0.20M | 0.14M | 0.15M | 0.13M | 0.15M | 0.14M | 0.14M | 0.16M | 0.17M | 0.26M |
|
Tax Rate
|
16.41% | 28.82% | 19.09% | 33.13% | 34.64% | 34.88% | 33.81% | 33.29% | 33.46% | 30.77% | 74.81% | 28.22% | 40.21% | 28.56% | 64.14% | 33.82% | 33.21% | 51.74% | 81.91% | -333.90% | 17.60% | 90.38% | 59.27% | 27.30% | 26.98% | 27.43% |