|
Revenue
|
9.91M | 12.05M | 9.54M | 10.85M | 11.83M | 9.63M | 11.01M | 11.61M | 15.35M | 14.83M | 17.13M | 15.06M | 19.70M | 20.50M |
|
Cost of Revenue
|
5.14M | 5.89M | 5.01M | 5.63M | 6.20M | 5.27M | 5.71M | 6.36M | 8.04M | 7.84M | 8.52M | 7.41M | 9.86M | 10.77M |
|
Gross Profit
|
4.77M | 6.17M | 4.53M | 5.22M | 5.64M | 4.36M | 5.30M | 5.25M | 7.31M | 7.00M | 8.61M | 7.65M | 9.84M | 9.74M |
|
Research & Development
|
0.82M | 1.13M | 0.89M | 1.02M | 1.27M | 1.28M | 1.28M | 1.32M | 1.43M | 1.64M | 1.73M | 2.15M | 2.89M | 2.72M |
|
Selling, General & Administrative
|
1.17M | 1.25M | 1.15M | 1.03M | 1.10M | 1.05M | 1.12M | 1.15M | 1.37M | 1.22M | 1.63M | 1.65M | 2.08M | 2.33M |
|
Other Operating Expenses
|
2.18M | 2.53M | 2.33M | 2.32M | 2.53M | 2.16M | 2.46M | 2.63M | 3.40M | 2.79M | 3.37M | 3.17M | 3.70M | 3.68M |
|
Operating Expenses
|
4.17M | 4.90M | 4.38M | 4.36M | 4.90M | 4.54M | 4.91M | 5.17M | 6.20M | 5.66M | 6.72M | 6.97M | 8.66M | 8.73M |
|
Operating Income
|
0.60M | 1.26M | 0.15M | 0.85M | 0.74M | -0.18M | 0.38M | 0.08M | 1.12M | 1.34M | 1.89M | 0.68M | 1.18M | 1.01M |
|
EBIT
|
0.60M | 1.26M | 0.15M | 0.85M | 0.74M | -0.18M | 0.38M | 0.08M | 1.12M | 1.34M | 1.89M | 0.68M | 1.18M | 1.01M |
|
Non Operating Investment Income
|
| | | | -0.07M | 0.11M | 0.06M | | | | | -0.03M | 0.03M | 0.04M |
|
Interest & Investment Income
|
0.00M | 0.01M | 0.01M | 0.03M | 0.05M | 0.07M | 0.09M | 0.14M | 0.10M | 0.02M | 0.01M | 0.14M | 0.53M | 0.49M |
|
Other Non Operating Income
|
0.01M | -0.01M | | 0.05M | | 0.02M | 0.03M | 0.00M | 0.03M | 0.01M | -0.18M | 0.08M | | |
|
Non Operating Income
|
0.01M | -0.01M | 0.02M | 0.01M | 0.01M | 0.24M | 0.02M | 0.03M | 0.03M | 0.02M | | | | |
|
EBT
|
0.61M | 1.14M | 0.06M | 0.83M | 0.74M | 0.08M | 0.46M | 0.18M | 1.21M | 1.35M | 2.90M | 0.79M | 1.74M | 1.53M |
|
Tax Provisions
|
0.01M | -0.29M | -0.07M | 0.29M | 0.25M | 0.06M | 0.16M | 0.04M | 0.25M | 0.28M | 0.38M | 0.52M | 0.30M | 0.26M |
|
Profit After Tax
|
0.59M | 1.43M | 0.13M | 0.61M | 0.55M | 0.10M | 0.37M | 0.16M | 1.11M | 1.12M | 2.54M | 0.64M | 1.44M | 1.27M |
|
Income from Continuing Operations
|
0.59M | 1.43M | 0.13M | 0.54M | 0.49M | 0.01M | 0.30M | 0.14M | 0.96M | 1.06M | 2.52M | 0.27M | 1.44M | 1.27M |
|
Consolidated Net Income
|
0.59M | 1.43M | 0.13M | 0.54M | 0.49M | 0.01M | 0.30M | 0.14M | 0.96M | 1.06M | 2.52M | 0.27M | 1.44M | 1.27M |
|
Income towards Parent Company
|
0.59M | 1.43M | 0.13M | 0.54M | 0.49M | 0.01M | 0.30M | 0.14M | 0.96M | 1.06M | 2.52M | 0.27M | 1.44M | 1.27M |
|
Net Income towards Common Stockholders
|
0.59M | 1.43M | 0.13M | 0.54M | 0.49M | 0.01M | 0.30M | 0.14M | 0.96M | 1.06M | 2.52M | 0.27M | 1.44M | 1.27M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
14.44M | 14.44M | 14.50M | 14.72M | 14.95M | 14.96M | 14.99M | 15.20M | 15.32M | 15.45M | 15.72M | 15.74M | 15.75M | 15.75M |
|
Shares Outstanding (Diluted Average)
|
15.03M | 15.41M | 14.48M | | | | | | | 15.67M | 15.62M | 15.77M | 15.77M | 15.77M |
|
EBITDA
|
0.60M | 1.26M | 0.15M | 0.85M | 0.74M | -0.18M | 0.38M | 0.08M | 1.12M | 1.34M | 1.89M | 0.68M | 1.18M | 1.01M |
|
Tax Rate
|
2.38% | | | 35.00% | 33.98% | 84.06% | 34.00% | 21.00% | 21.01% | 21.00% | 13.10% | 66.06% | 17.37% | 16.99% |