|
Revenue
|
9.91M | 6.45M | 8.44M | 8.97M | 8.94M | 7.51M | 8.31M | 9.70M | 10.23M | 8.45M | 9.65M | 9.50M |
|
Cost of Revenue
|
4.30M | 2.85M | 3.32M | 3.90M | 3.88M | 3.03M | 3.06M | 3.11M | 3.64M | 2.77M | 3.27M | 3.11M |
|
Gross Profit
|
5.61M | 3.59M | 5.12M | 5.07M | 5.06M | 4.48M | 5.25M | 6.59M | 6.60M | 5.67M | 6.38M | 6.39M |
|
Research & Development
|
0.82M | 1.04M | 1.03M | 1.03M | 0.90M | 0.98M | 1.06M | 1.30M | 0.81M | 0.90M | 0.90M | 0.81M |
|
Selling, General & Administrative
|
1.54M | 1.84M | 1.38M | 1.51M | 1.42M | 1.48M | 1.26M | 1.43M | 1.72M | 1.46M | 2.06M | 2.10M |
|
Other Operating Expenses
|
2.34M | 2.45M | 2.62M | 2.40M | 2.48M | 2.10M | 2.26M | 2.04M | 2.60M | 2.27M | 2.45M | 2.33M |
|
Operating Expenses
|
4.69M | 5.33M | 5.04M | 4.95M | 4.80M | 4.55M | 4.58M | 4.77M | 5.13M | 4.63M | 5.41M | 5.24M |
|
Operating Income
|
0.92M | -1.73M | 0.08M | 0.12M | 0.26M | -0.07M | 0.67M | 1.82M | 1.47M | 1.05M | 0.97M | 1.15M |
|
EBIT
|
0.92M | -1.73M | 0.08M | 0.12M | 0.26M | -0.07M | 0.67M | 1.82M | 1.47M | 1.05M | 0.97M | 1.15M |
|
Non Operating Income
|
0.28M | 0.04M | -0.07M | -0.06M | 0.03M | 0.05M | 0.10M | 0.11M | 0.46M | 0.27M | -0.33M | 0.28M |
|
EBT
|
1.19M | -1.69M | 0.01M | 0.06M | 0.30M | -0.02M | 0.77M | 1.94M | 1.93M | 1.32M | 0.64M | 1.43M |
|
Tax Provisions
|
-2.26M | 0.18M | -0.27M | 0.18M | -0.14M | 0.73M | 0.28M | 0.65M | 0.32M | 0.30M | -0.58M | 0.42M |
|
Profit After Tax
|
3.45M | -1.88M | 0.28M | -0.12M | 0.43M | -0.75M | 0.49M | 1.28M | 1.60M | 1.02M | 1.22M | 1.01M |
|
Income from Continuing Operations
|
3.45M | -1.88M | 0.28M | -0.12M | 0.43M | -0.75M | 0.49M | 1.28M | 1.60M | 1.02M | 1.22M | 1.01M |
|
Consolidated Net Income
|
3.45M | -1.88M | 0.28M | -0.12M | 0.43M | -0.75M | 0.49M | 1.28M | 1.60M | 1.02M | 1.22M | 1.01M |
|
Income towards Parent Company
|
3.45M | -1.88M | 0.28M | -0.12M | 0.43M | -0.75M | 0.49M | 1.28M | 1.60M | 1.02M | 1.22M | 1.01M |
|
Net Income towards Common Stockholders
|
3.45M | -1.88M | 0.28M | -0.12M | 0.43M | -0.75M | 0.49M | 1.28M | 1.60M | 1.02M | 1.22M | 1.01M |
|
EPS (Basic)
|
0.02M | -0.02M | 0.00M | -0.00M | 0.01M | -0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.01M | 0.01M |
|
EPS (Weighted Average and Diluted)
|
0.35M | | | | 0.02 | -0.03 | 0.02 | 0.06 | | 0.04 | 0.05 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
160.00 | 80.00 | 70.00 | 70.00 | 60.00 | 30.00 | 20.00 | 60.00 | 110.00 | 40.00 | 100.00 | 140.00 |
|
Shares Outstanding (Diluted Average)
|
10.00 | | | | 23.31M | 23.31M | 23.31M | 23.31M | | 23.33M | 23.34M | 23.55M |
|
EBITDA
|
0.92M | -1.41M | 0.29M | 0.32M | 0.45M | 0.11M | 0.85M | 2.01M | 1.65M | 1.21M | 1.14M | 1.32M |
|
Tax Rate
|
-189.03% | -10.75% | -2,955.56% | 306.78% | -46.28% | -3,826.32% | 35.89% | 33.59% | 16.80% | 22.57% | -90.36% | 29.65% |