|
Revenue
|
8.47M | 12.24M | 8.07M | 9.75M | 7.98M | 8.27M | 6.11M | 7.43M | 8.73M | 9.44M | 8.04M | 7.17M | 6.91M | 9.16M | 7.54M | 6.04M | 6.88M | 10.89M | 10.72M | 6.18M | 6.72M | 9.48M | 7.18M | 5.92M | 7.58M | 8.84M | 7.49M | 6.92M | 7.65M | 10.41M | 9.51M | 7.67M | 7.47M | 9.86M | 8.26M | 7.93M | 9.60M | 11.64M | 12.63M | 11.20M | 11.57M | 27.09M | 32.00M | 50.07M | 42.50M | 36.36M | 59.46M | 44.74M | 14.34M | 23.06M | 12.68M | 11.00M | 7.97M | 10.34M | 14.29M | 7.60M | 6.03M | 10.35M | 9.07M | 8.30M | 10.45M | 10.09M |
|
Cost of Revenue
|
5.01M | 7.03M | 7.03M | 6.46M | 4.84M | 4.88M | 5.02M | 4.59M | 5.40M | 6.09M | 6.39M | 4.40M | 5.17M | 5.84M | 5.07M | 4.32M | 4.70M | 7.03M | 6.45M | 3.78M | 4.11M | 6.26M | 4.83M | 3.73M | 4.96M | 5.58M | 5.22M | 4.60M | 5.44M | 7.15M | 7.33M | 4.81M | 5.41M | 7.07M | 5.77M | 5.44M | 6.66M | 7.87M | 7.68M | 7.67M | 7.90M | 13.26M | 16.02M | 22.08M | 22.85M | 22.96M | 25.14M | 29.17M | 10.69M | 18.32M | 8.38M | 8.13M | 7.59M | 6.01M | 12.75M | 5.70M | 6.45M | 10.36M | 11.57M | 8.30M | 10.55M | 8.40M |
|
Gross Profit
|
3.45M | 5.20M | 1.04M | 3.29M | 3.14M | 3.39M | 1.09M | 2.84M | 3.33M | 3.35M | 1.65M | 2.78M | 1.74M | 3.32M | 2.48M | 1.72M | 2.18M | 3.85M | 4.27M | 2.40M | 2.60M | 3.22M | 2.34M | 2.19M | 2.62M | 3.26M | 2.27M | 2.32M | 2.21M | 3.26M | 2.18M | 2.86M | 2.07M | 2.80M | 2.50M | 2.49M | 2.93M | 3.77M | 4.95M | 3.53M | 3.67M | 13.83M | 15.98M | 27.99M | 19.64M | 13.39M | 34.32M | 15.57M | 3.65M | 4.74M | 4.30M | 2.87M | 0.38M | 4.32M | 1.54M | 1.90M | -0.42M | -0.01M | -2.49M | -0.00M | -0.11M | 1.69M |
|
Research & Development
|
0.18M | 0.32M | 0.02M | 0.19M | 0.18M | 0.17M | 0.28M | 0.19M | 0.17M | 0.24M | 0.27M | 0.18M | 0.20M | 0.27M | 0.19M | 0.18M | 0.19M | 0.13M | 0.11M | 0.12M | 0.17M | 0.13M | 0.20M | 0.12M | 0.15M | 0.12M | 0.18M | 0.15M | 0.16M | 0.16M | 0.27M | 0.14M | 0.14M | 0.15M | 0.19M | 0.13M | 0.12M | 0.13M | 0.14M | 0.14M | 0.13M | 0.13M | 0.18M | 0.15M | 0.40M | 0.20M | 0.15M | 0.10M | 0.21M | 0.11M | 0.12M | 0.13M | 0.14M | 0.15M | 0.16M | 0.14M | 0.20M | 0.17M | 0.16M | 0.19M | 0.16M | 0.20M |
|
Selling, General & Administrative
|
4.44M | 2.73M | 2.56M | 2.44M | 3.15M | 2.31M | 2.83M | 2.40M | 2.68M | 2.29M | 2.65M | 2.90M | 2.85M | 2.78M | 2.46M | 2.43M | 2.26M | 2.38M | 2.52M | 2.32M | 2.66M | 2.34M | 2.01M | 2.05M | 2.09M | 2.17M | 2.49M | 2.30M | 2.13M | 1.91M | 2.00M | 1.71M | 1.81M | 1.68M | 1.59M | 1.66M | 1.51M | 1.65M | 1.62M | 1.78M | 1.74M | 2.19M | 2.60M | 3.49M | 5.12M | 4.21M | 4.55M | 4.73M | 4.44M | 4.15M | 10.72M | 4.13M | 3.73M | 3.74M | 2.72M | 3.31M | 3.67M | 3.20M | 3.38M | 2.88M | 3.20M | 3.56M |
|
Other Operating Expenses
|
1.01M | 7.28M | 1.88M | 1.90M | 1.90M | 1.90M | 0.95M | 0.89M | 1.01M | 1.03M | 1.28M | 1.06M | 1.08M | 1.09M | 1.18M | 1.10M | 1.06M | 0.92M | 0.89M | 0.86M | 1.01M | 0.95M | 1.01M | 0.91M | 0.99M | 1.06M | 1.53M | 1.03M | 1.22M | 1.22M | 1.19M | 1.17M | 1.05M | 1.03M | 1.15M | 0.88M | 0.98M | 1.01M | 1.35M | 1.14M | 0.85M | 1.16M | 0.91M | 0.93M | 1.45M | 1.02M | 1.08M | 1.02M | 1.07M | 1.17M | 1.29M | 1.35M | 1.55M | 1.37M | 1.44M | 1.43M | 1.47M | 1.75M | 1.19M | 1.60M | 1.66M | 1.58M |
|
Operating Expenses
|
5.63M | 4.19M | 3.51M | 3.39M | 4.12M | 3.42M | 4.06M | 3.49M | 3.86M | 3.57M | 4.20M | 4.14M | 4.12M | 4.14M | 3.83M | 3.71M | 3.52M | 3.43M | 3.52M | 3.29M | 3.84M | 3.42M | 3.22M | 3.08M | 3.22M | 3.34M | 4.20M | 3.48M | 3.51M | 3.29M | 3.47M | 3.02M | 3.01M | 2.86M | 2.93M | 2.67M | 2.60M | 2.79M | 3.11M | 3.05M | 2.71M | 3.48M | 3.69M | 4.57M | 6.97M | 5.43M | 5.79M | 5.84M | 5.71M | 5.43M | 12.13M | 5.61M | 5.41M | 5.26M | 4.32M | 4.89M | 5.34M | 5.12M | 4.73M | 4.67M | 5.02M | 5.34M |
|
Operating Income
|
-2.18M | 1.02M | -2.47M | -0.10M | -0.99M | -0.03M | -2.98M | -0.65M | -0.53M | -0.21M | -2.55M | -1.37M | -2.39M | -0.83M | -1.35M | -1.99M | -1.34M | 0.42M | 0.75M | -0.90M | -1.24M | -0.20M | -0.87M | -0.89M | -0.61M | -0.08M | -1.93M | -1.15M | -1.31M | -0.03M | -1.29M | -0.16M | -0.94M | -0.06M | -0.17M | -0.17M | 0.33M | 0.98M | 1.84M | 0.48M | 0.96M | 10.35M | 12.28M | 23.42M | 12.67M | 7.97M | 28.53M | 9.73M | -2.06M | -0.69M | -7.83M | -2.74M | -5.03M | -0.94M | -2.78M | -2.99M | -5.76M | -5.14M | -7.22M | -4.68M | -5.13M | -3.65M |
|
EBIT
|
-2.18M | 1.02M | -2.47M | -0.10M | -0.99M | -0.03M | -2.98M | -0.65M | -0.53M | -0.21M | -2.55M | -1.37M | -2.39M | -0.83M | -1.35M | -1.99M | -1.34M | 0.42M | 0.75M | -0.90M | -1.24M | -0.20M | -0.87M | -0.89M | -0.61M | -0.08M | -1.93M | -1.15M | -1.31M | -0.03M | -1.29M | -0.16M | -0.94M | -0.06M | -0.17M | -0.17M | 0.33M | 0.98M | 1.84M | 0.48M | 0.96M | 10.35M | 12.28M | 23.42M | 12.67M | 7.97M | 28.53M | 9.73M | -2.06M | -0.69M | -7.83M | -2.74M | -5.03M | -0.94M | -2.78M | -2.99M | -5.76M | -5.14M | -7.22M | -4.68M | -5.13M | -3.65M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 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 | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.09M | 0.11M | 0.09M | 0.06M | -0.14M | 1.11M | -0.09M | -0.49M | 0.09M | 0.05M | 0.05M | -0.75M | 0.07M | 0.06M | 0.11M | -0.19M | 0.21M | 0.22M | 0.77M | 0.25M | 0.32M | 0.24M | 0.29M | 0.15M | 0.16M | 0.14M | 0.15M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | -3.90M | -0.62M | 3.53M | 1.50M | -6.25M | -6.54M | 0.78M | 1.73M | -1.78M | 1.45M | 9.41M | -7.20M | 1.56M | 2.40M |
|
EBT
|
-2.27M | 8.23M | -0.64M | 1.76M | 0.86M | 1.83M | -3.02M | -0.71M | -0.59M | -0.27M | -2.56M | -1.41M | -2.44M | -0.88M | -1.40M | -2.04M | -1.39M | 0.37M | 0.70M | -0.94M | 6.44M | -0.25M | -0.92M | -0.94M | -0.66M | -0.12M | -1.97M | -1.19M | -1.35M | -0.07M | -1.32M | -0.18M | -0.95M | -0.06M | -0.16M | -0.13M | 0.40M | 1.03M | 1.86M | 0.31M | 2.03M | 10.22M | 13.51M | 24.55M | 14.14M | 7.59M | 28.67M | 13.40M | -5.21M | -0.38M | -2.65M | 1.22M | -4.80M | -5.29M | -0.04M | 0.51M | -5.85M | -1.95M | 3.77M | -10.21M | -0.09M | 0.37M |
|
Tax Provisions
|
0.00M | | 0.16M | 0.04M | 0.02M | -0.00M | -0.04M | 0.01M | 0.01M | 0.00M | -0.02M | 0.00M | 0.00M | 0.06M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 480.00 | 480.00 | 480.00 | -308.00 | 283.00 | 282.00 | 283.00 | -0.19M | 70.00 | 140.00 | | -0.01M | | | 0.00M | 0.00M | -0.02M | -1.73M | 1.60M | 6.63M | 6.59M | 3.47M | 1.07M | 16.98M | 5.78M | -1.56M | -5.76M | -5.72M | 0.23M | -0.93M | -1.23M | 0.03M | 0.09M | 8.31M | -0.03M | 0.00M | 0.29M | 0.00M | 0.00M |
|
Profit After Tax
|
-2.27M | 8.23M | -0.79M | 1.72M | 0.85M | 1.83M | -2.98M | -0.71M | -0.60M | -0.27M | -2.54M | -1.41M | -2.44M | -0.94M | -1.43M | -2.04M | -1.39M | 0.37M | 0.70M | -0.94M | 6.44M | -0.25M | -0.93M | -0.94M | -0.66M | -0.13M | -1.97M | -1.19M | -1.35M | -0.07M | -1.13M | -0.18M | -0.95M | -0.06M | -0.15M | -0.13M | 0.39M | 1.02M | 1.86M | 0.32M | 3.77M | 8.63M | 11.51M | 17.96M | 10.66M | 6.52M | 20.92M | 7.62M | -3.64M | 5.39M | -4.28M | 0.99M | -3.87M | -4.06M | -0.07M | 0.43M | -14.16M | -1.92M | 3.77M | -10.50M | -0.09M | 0.37M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | -0.04M | -3.90M | | -0.29M | 0.75M | 4.83M | | 1.00 | | | | | | | |
|
Income from Continuing Operations
|
-2.27M | 8.23M | -0.79M | 1.72M | 0.85M | 1.83M | -2.98M | -0.71M | -0.60M | -0.27M | -2.54M | -1.41M | -2.44M | -0.94M | -1.43M | -2.04M | -1.39M | 0.37M | 0.70M | -0.94M | 6.44M | -0.25M | -0.93M | -0.94M | -0.66M | -0.13M | -1.97M | -1.19M | -1.35M | -0.07M | -1.13M | -0.18M | -0.95M | -0.06M | -0.15M | -0.13M | 0.40M | 1.02M | 1.86M | 0.32M | 3.77M | 8.63M | 6.88M | 17.96M | 10.66M | 6.52M | 11.69M | 7.62M | -3.64M | 5.39M | 3.07M | 0.99M | -3.87M | -4.06M | -0.07M | 0.43M | -14.16M | -1.92M | 3.77M | -10.50M | -0.09M | 0.37M |
|
Consolidated Net Income
|
-2.27M | 8.23M | -0.79M | 1.72M | 0.85M | 1.83M | -2.98M | -0.71M | -0.60M | -0.27M | -2.54M | -1.41M | -2.44M | -0.94M | -1.43M | -2.04M | -1.39M | 0.37M | 0.70M | -0.94M | 6.44M | -0.25M | -0.93M | -0.94M | -0.66M | -0.13M | -1.97M | -1.19M | -1.35M | -0.07M | -1.13M | -0.18M | -0.95M | -0.06M | -0.15M | -0.13M | 0.40M | 1.02M | 1.86M | 0.32M | 3.77M | 8.63M | 6.88M | 17.96M | 10.66M | 6.52M | 11.69M | 7.62M | -3.64M | 5.39M | 3.07M | 0.99M | -3.87M | -4.06M | -0.07M | 0.43M | -14.16M | -1.92M | 3.77M | -10.50M | -0.09M | 0.37M |
|
Income towards Parent Company
|
-2.27M | 8.23M | -0.79M | 1.72M | 0.85M | 1.83M | -2.98M | -0.71M | -0.60M | -0.27M | -2.54M | -1.41M | -2.44M | -0.94M | -1.43M | -2.04M | -1.39M | 0.37M | 0.70M | -0.94M | 6.44M | -0.25M | -0.93M | -0.94M | -0.66M | -0.13M | -1.97M | -1.19M | -1.35M | -0.07M | -1.13M | -0.18M | -0.95M | -0.06M | -0.15M | -0.13M | 0.40M | 1.02M | 1.86M | 0.32M | 3.77M | 8.63M | 6.88M | 17.96M | 10.66M | 6.52M | 11.69M | 7.62M | -3.64M | 5.39M | 3.07M | 0.99M | -3.87M | -4.06M | -0.07M | 0.43M | -14.16M | -1.92M | 3.77M | -10.50M | -0.09M | 0.37M |
|
Preferred Dividend Payments
|
0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | -0.06M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.03M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.15M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Net Income towards Common Stockholders
|
-2.61M | 7.89M | -1.14M | 1.38M | 0.50M | 1.49M | -2.92M | -0.94M | -0.83M | -0.50M | -2.77M | -1.64M | -2.67M | -1.17M | -1.65M | -2.27M | -1.62M | 0.14M | 0.47M | -1.17M | 6.21M | -0.48M | 1.35M | -1.12M | -0.83M | -0.30M | -2.15M | -1.37M | -1.53M | -0.24M | -1.31M | -0.35M | -1.12M | -0.24M | -0.33M | -0.31M | 0.22M | 0.85M | 1.68M | 0.15M | 3.59M | 11.01M | 11.88M | 17.89M | 10.60M | 6.46M | 20.87M | 7.56M | -3.70M | 5.33M | -4.34M | 0.93M | -3.93M | -4.12M | -0.13M | 0.37M | -14.22M | -1.98M | 3.71M | -10.56M | -0.15M | 0.31M |
|
EPS (Basic)
|
-0.11 | 0.33 | -0.05 | 0.06 | 0.02 | 0.06 | -0.12 | -0.04 | -0.03 | -0.02 | -0.10 | -0.06 | -0.10 | -0.04 | -0.06 | -0.08 | -0.06 | 0.01 | 0.02 | -0.04 | 0.22 | -0.02 | 0.05 | -0.04 | -0.03 | -0.01 | -0.07 | -0.04 | -0.05 | -0.01 | -0.04 | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | 0.01 | 0.03 | 0.05 | 0.00 | 0.11 | 0.33 | 0.35 | 0.53 | 0.31 | 0.19 | 0.62 | 0.23 | -0.11 | 0.16 | -0.13 | 0.03 | -0.13 | -0.14 | 0.00 | 0.01 | -0.48 | -0.07 | 0.13 | -0.35 | 0.00 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.11 | 0.29 | -0.04 | 0.05 | 0.02 | 0.06 | -0.11 | -0.04 | -0.03 | -0.02 | -0.10 | -0.06 | -0.10 | -0.04 | -0.06 | -0.08 | -0.06 | | 0.02 | -0.04 | 0.21 | -0.02 | 0.05 | -0.04 | -0.03 | -0.01 | -0.07 | -0.04 | -0.05 | -0.01 | -0.04 | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | 0.01 | 0.03 | 0.05 | 0.00 | 0.11 | 0.33 | 0.35 | 0.52 | 0.31 | 0.19 | 0.61 | 0.23 | -0.11 | 0.16 | -0.13 | 0.03 | -0.13 | -0.14 | 0.00 | 0.01 | -0.48 | -0.07 | 0.13 | -0.35 | 0.00 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
23.83M | 23.88M | 23.96M | 23.99M | 24.00M | 24.03M | 25.28M | 25.32M | 25.32M | 27.32M | 27.27M | 27.27M | 27.08M | 26.76M | 26.97M | 27.30M | 27.33M | 27.37M | 27.48M | 27.70M | 27.72M | 27.86M | 27.89M | 28.62M | 29.65M | 29.65M | 29.65M | 31.67M | 31.67M | 31.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.68M | 32.68M | 33.04M | 33.82M | 33.98M | 34.00M | 34.01M | 33.76M | 33.12M | 32.94M | 32.94M | 32.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M |
|
Shares Outstanding (Diluted Average)
|
23.83M | 28.73M | 26.25M | 26.66M | 26.57M | 26.36M | 26.35M | 25.32M | | | | 27.24M | | | | 27.26M | | | 27.38M | | 29.43M | 29.44M | 29.48M | 28.62M | 29.48M | 29.65M | 29.35M | 31.33M | 31.67M | 32.17M | 31.96M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.67M | 32.75M | 32.99M | 33.98M | 33.30M | 34.38M | 34.38M | 34.33M | 34.24M | 33.59M | 33.43M | 33.36M | 32.96M | 29.96M | 30.17M | 29.94M | 29.94M | 29.95M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M |
|
EBITDA
|
-2.18M | 1.02M | -2.47M | -0.10M | -0.99M | -0.03M | -2.98M | -0.65M | -0.53M | -0.21M | -2.55M | -1.37M | -2.39M | -0.83M | -1.35M | -1.99M | -1.34M | 0.42M | 0.75M | -0.90M | -1.24M | -0.20M | -0.87M | -0.89M | -0.61M | -0.08M | -1.93M | -1.15M | -1.31M | -0.03M | -1.29M | -0.16M | -0.94M | -0.06M | -0.17M | -0.17M | 0.33M | 0.98M | 1.84M | 0.48M | 0.96M | 10.35M | 12.28M | 23.42M | 12.67M | 7.97M | 28.53M | 9.73M | -2.06M | -0.69M | -7.83M | -2.74M | -5.03M | -0.94M | -2.78M | -2.99M | -5.76M | -5.14M | -7.22M | -4.68M | -5.13M | -3.65M |
|
Interest Expenses
|
0.09M | 0.07M | 0.07M | 0.06M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.02M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.15M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Tax Rate
|
| | | 2.00% | 2.00% | | 1.22% | | | | 0.65% | | | | | | | 0.50% | 0.36% | | 0.03% | | | | | | 0.02% | | | | 14.29% | | | | 7.97% | | | 0.43% | 0.05% | | | 15.63% | 49.09% | 26.86% | 24.57% | 14.12% | 59.23% | 43.16% | 30.05% | | | 18.90% | 19.42% | 23.30% | | 16.62% | | 1.60% | 0.05% | | | 0.45% |