|
Revenue
|
2.93M | 2.22M | 2.51M | | 1.29M | 1.92M | 2.29M | 1.88M | 1.85M | 2.19M | 1.94M | 1.94M | 2.19M | 1.75M | 1.79M | 3.21M | 2.03M | 1.87M | 2.01M | 2.90M | 5.31M | 7.06M | 9.10M | 8.23M | 7.70M | 7.74M | 5.72M | 8.34M | 5.87M | 5.02M | 5.11M | 4.04M | 8.33M | 7.50M | 9.64M | 7.80M | 7.01M | 6.76M | 6.08M | 2.02M | 5.67M | 5.67M | | | | 3.03M | 3.09M | | 3.05M | 3.22M | 6.26M | 5.12M | 7.75M | 6.78M | 5.67M | 6.85M | 7.54M | | 7.05M | 7.14M |
|
Cost of Revenue
|
1.32M | 0.75M | 0.68M | | 0.37M | 0.48M | 0.59M | 0.62M | 0.83M | 0.94M | 0.73M | 0.80M | 0.96M | 0.28M | 0.49M | 2,000.00M | 0.30M | 0.24M | 0.35M | 1.00M | 1.02M | 1.67M | 2.19M | 2.41M | 2.30M | 2.81M | 2.53M | 4.19M | 5.00M | 3.69M | 3.40M | 5.37M | 5.29M | 4.07M | 4.51M | 6.48M | 3.13M | 2.93M | 2.68M | 5.01M | 2.60M | 2.40M | | | | 1.36M | 1.31M | | 1.71M | 1.94M | 4.13M | 3.48M | 5.48M | 2.75M | 3.32M | 3.06M | 3.80M | | 2.59M | 2.92M |
|
Gross Profit
|
1.62M | 1.47M | 1.83M | | 0.92M | 1.44M | 1.70M | 1.27M | 1.02M | 1.25M | 1.21M | 1.14M | 1.23M | 1.47M | 1.28M | 3.22M | 1.73M | 1.63M | 1.66M | 1.90M | 4.29M | 5.38M | 6.91M | 5.82M | 5.40M | 4.93M | 3.19M | 4.16M | 0.86M | 1.33M | 1.70M | -1.33M | 3.04M | 3.43M | 5.13M | 1.31M | 3.89M | 3.83M | 3.41M | -2.99M | 3.07M | 3.26M | | | | 1.68M | 1.78M | | 1.33M | 1.28M | 2.13M | 4.75M | 2.27M | 4.03M | 2.35M | 3.79M | 3.74M | | 4.46M | 4.22M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.24M | | 0.23M | 0.23M | | | 0.19M | | | | 0.33M | | | | | | | | | | | | | 0.38M | | | 0.46M | | 0.48M | 1.41M | | 0.45M | | 0.51M | | | 0.59M | |
|
Research & Development
|
0.21M | 0.23M | 0.21M | | 0.14M | 0.08M | 0.09M | 0.08M | 0.14M | 0.14M | 0.09M | 0.09M | 0.09M | 0.06M | 0.07M | 0.10M | 0.13M | 0.22M | 0.12M | 0.09M | 1.26M | 0.54M | 0.95M | 0.61M | 0.68M | 0.83M | 0.47M | -0.40M | 1.19M | 1.50M | 1.42M | 2.61M | 1.68M | 1.96M | 1.70M | 1.90M | 1.34M | 1.20M | 1.03M | 1.21M | 0.96M | 0.86M | | | | 0.66M | 0.59M | | 0.86M | 0.93M | 0.96M | 0.66M | 0.85M | 0.77M | 0.67M | 0.90M | 1.00M | | 0.93M | 0.88M |
|
Selling, General & Administrative
|
0.28M | 0.51M | 0.30M | | 0.50M | 0.56M | 0.63M | 0.30M | 0.23M | 0.22M | 0.17M | 0.11M | 0.31M | 0.18M | 0.17M | 0.19M | 0.24M | 0.20M | 0.30M | 0.44M | 0.55M | 0.55M | 0.57M | 1.25M | 0.72M | 1.34M | 0.71M | -1.17M | 1.60M | 1.84M | 1.93M | 1.91M | 1.68M | 1.52M | 1.20M | 1.72M | 1.35M | 1.25M | 1.07M | 2.07M | 1.09M | 0.93M | | | | 0.83M | 0.98M | | 1.14M | 1.35M | 1.37M | 1.33M | 1.29M | 1.09M | 1.99M | 1.39M | 1.36M | | 1.59M | 1.46M |
|
Other Operating Expenses
|
1.53M | 1.17M | 1.43M | | 0.81M | 1.21M | 1.39M | 0.60M | 0.62M | 0.95M | 0.91M | 1.67M | 0.55M | 0.62M | 0.52M | 2.35M | 0.70M | 0.71M | 0.75M | 1.51M | 1.12M | 2.10M | 1.66M | 3.24M | 1.40M | 1.47M | 1.94M | -3.00M | -0.68M | -0.45M | 1.43M | -0.14M | 1.53M | 0.42M | 1.64M | 2.49M | 1.75M | 1.61M | 1.02M | 2.89M | 0.89M | 0.90M | | | | 0.37M | 0.38M | | 0.70M | 0.76M | 0.65M | 1.68M | 0.79M | 1.32M | 2.15M | 0.78M | 1.00M | | 0.72M | 0.77M |
|
Operating Expenses
|
2.02M | 1.90M | 1.94M | | 1.44M | 1.85M | 2.11M | 0.98M | 1.00M | 1.30M | 1.17M | 1.87M | 0.95M | 0.86M | 0.77M | 2.64M | 1.07M | 1.12M | 1.18M | 2.04M | 2.92M | 3.19M | 3.18M | 5.10M | 2.79M | 3.65M | 3.12M | -4.58M | 2.11M | 2.90M | 4.78M | 4.38M | 4.89M | 3.90M | 4.53M | 6.11M | 4.44M | 4.07M | 3.13M | 6.17M | 2.94M | 2.68M | | | | 1.86M | 1.94M | | 2.70M | 3.04M | 2.98M | 3.67M | 2.92M | 3.19M | 4.82M | 3.07M | 3.36M | | 3.25M | 3.12M |
|
Operating Income
|
-0.40M | -0.44M | -0.11M | | -0.52M | -0.41M | -0.41M | 0.29M | 0.02M | -0.06M | 0.04M | -0.73M | 0.29M | 0.62M | 0.53M | 0.58M | 0.65M | 0.52M | 0.48M | -0.14M | 1.36M | 2.19M | 3.73M | 0.72M | 2.60M | 1.28M | 0.07M | -0.42M | -1.25M | -1.57M | -3.08M | -5.71M | -1.85M | -0.47M | 0.59M | -4.79M | -0.55M | -0.24M | 0.28M | -9.16M | 0.13M | 0.58M | | | | -0.18M | -0.16M | | -1.37M | -1.76M | -0.85M | -2.03M | -0.66M | 0.84M | -2.47M | 0.72M | 0.38M | | 1.22M | 1.10M |
|
EBIT
|
-0.40M | -0.44M | -0.11M | | -0.52M | -0.41M | -0.41M | 0.29M | 0.02M | -0.06M | 0.04M | -0.73M | 0.29M | 0.62M | 0.53M | 0.58M | 0.65M | 0.52M | 0.48M | -0.14M | 1.36M | 2.19M | 3.73M | 0.72M | 2.60M | 1.28M | 0.07M | -0.42M | -1.25M | -1.57M | -3.08M | -5.71M | -1.85M | -0.47M | 0.59M | -4.79M | -0.55M | -0.24M | 0.28M | -9.16M | 0.13M | 0.58M | | | | -0.18M | -0.16M | | -1.37M | -1.76M | -0.85M | -2.03M | -0.66M | 0.84M | -2.47M | 0.72M | 0.38M | | 1.22M | 1.10M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | | 1.80M | | | |
|
Other Non Operating Income
|
| | | | | | | | -0.11M | -0.04M | | 0.78M | -0.19M | -0.10M | 0.10M | 1.27M | | | | 0.07M | | | | -0.02M | | | | | -0.06M | -4.90M | | | -0.18M | -1.92M | -0.09M | 1.64M | 0.05M | 0.13M | -0.03M | 1.04M | 0.00M | | | | | 0.32M | | | 0.49M | | 0.59M | 1.48M | 0.23M | 0.11M | | 0.26M | 0.32M | | 0.04M | |
|
Non Operating Income
|
-0.10M | -0.13M | -0.16M | | -0.15M | -0.13M | -0.20M | -0.40M | -0.19M | 0.48M | -0.26M | 1.73M | -0.18M | -0.10M | 0.01M | -0.05M | 0.03M | 0.01M | 0.04M | 0.07M | 0.03M | 0.07M | 0.05M | -0.02M | -0.01M | 0.12M | 0.01M | 0.16M | -2.61M | 0.05M | 0.08M | 0.12M | -0.18M | -0.23M | -0.03M | -0.10M | 0.05M | 0.23M | -0.35M | -0.77M | -0.40M | -0.51M | | | | -1.12M | -0.80M | | -0.98M | -1.05M | -1.25M | 1.53M | | -0.69M | 0.90M | -0.36M | 1.80M | | 3.01M | |
|
EBT
|
-0.50M | -0.57M | -0.28M | | -0.67M | -0.54M | -0.61M | 0.09M | -0.17M | 0.42M | -0.22M | 1.01M | 0.11M | 2.66M | 0.52M | 0.53M | 0.62M | 0.50M | 0.44M | -0.21M | 1.33M | 2.12M | 3.68M | 0.74M | 2.61M | 1.17M | 0.07M | -0.58M | -1.30M | -1.62M | -3.15M | -5.83M | -2.02M | -0.69M | 0.56M | -4.90M | -0.50M | -0.01M | -0.07M | -9.43M | -0.27M | 0.07M | | | | -1.30M | -0.96M | | -2.35M | -2.81M | -2.10M | -0.49M | -1.05M | 0.15M | -1.58M | 0.36M | 2.19M | | 4.22M | 1.09M |
|
Tax Provisions
|
-0.01M | -0.01M | -0.01M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | 1.02M | 0.85M | 2.55M | 1.05M | -1.06M | | | | | 0.55M | 0.08M | 1.26M | -0.03M | 1.38M | 0.11M | | 0.09M | 0.03M | 0.03M | 0.05M | -0.50M | 0.18M | 0.04M | 0.19M | 5.32M | 0.04M | 0.04M | | | | | | | | | | | | | | -0.42M | 0.84M | | | |
|
Profit After Tax
|
-0.94M | -0.82M | -0.49M | | -0.86M | -0.55M | -0.62M | 0.08M | -0.17M | 0.42M | -0.23M | 1.00M | 0.10M | 2.65M | 0.51M | 1.55M | 1.48M | 3.05M | 1.49M | 0.85M | 1.33M | 2.12M | 3.68M | -0.93M | 2.06M | 1.09M | 0.07M | -0.55M | 0.08M | -1.51M | -3.21M | -9.35M | -2.00M | -0.66M | 0.61M | -4.62M | -0.32M | 0.03M | 0.12M | -15.57M | -0.23M | 0.11M | | | | -1.30M | -0.96M | | -2.35M | 7.50M | -2.10M | -0.20M | -1.05M | 0.15M | -1.58M | 0.77M | 2.19M | | 4.22M | 1.09M |
|
Income from Continuing Operations
|
-0.50M | -0.56M | -0.27M | | -0.66M | -0.53M | -0.59M | 0.10M | -0.16M | 0.43M | -0.21M | 1.01M | 0.12M | 2.67M | 0.52M | -0.50M | -0.23M | -2.05M | -0.61M | 0.85M | 1.33M | 2.12M | 3.68M | 0.74M | 2.06M | 1.09M | -1.19M | -0.55M | -2.68M | -1.73M | -3.15M | -5.92M | -2.05M | -0.72M | 0.51M | -4.40M | -0.68M | -0.06M | -0.26M | -14.74M | -0.32M | 0.04M | | | | -1.30M | -0.96M | | -2.35M | -2.81M | -2.10M | -0.49M | -1.05M | 0.15M | -1.58M | 0.77M | 1.35M | | 4.22M | 1.09M |
|
Consolidated Net Income
|
-0.43M | -0.24M | -0.20M | | -0.18M | 0.01M | -0.01M | -0.01M | -0.16M | 0.43M | -0.21M | 1.01M | 0.12M | 2.67M | 0.52M | -0.50M | -0.23M | -2.05M | -0.61M | 0.85M | 1.33M | 2.12M | 3.68M | 0.74M | 2.06M | 1.09M | -1.19M | -0.55M | -2.68M | -1.73M | -3.15M | -5.92M | -2.05M | -0.72M | 0.51M | -4.40M | -0.68M | -0.06M | -0.26M | -14.74M | -0.32M | 0.04M | | | | -1.30M | -0.96M | | -2.35M | -2.81M | -2.10M | -0.49M | -1.05M | 0.15M | -1.58M | 0.77M | 1.35M | | 4.22M | 1.09M |
|
Income towards Parent Company
|
-0.43M | -0.24M | -0.20M | | -0.18M | 0.01M | -0.01M | -0.01M | -0.16M | 0.43M | -0.21M | 1.01M | 0.12M | 2.67M | 0.52M | -0.50M | -0.23M | -2.05M | -0.61M | 0.85M | 1.33M | 2.12M | 3.68M | 0.74M | 2.06M | 1.09M | -1.19M | -0.55M | -2.68M | -1.73M | -3.15M | -5.92M | -2.05M | -0.72M | 0.51M | -4.40M | -0.68M | -0.06M | -0.26M | -14.74M | -0.32M | 0.04M | | | | -1.30M | -0.96M | | -2.35M | -2.81M | -2.10M | -0.49M | -1.05M | 0.15M | -1.58M | 0.77M | 1.35M | | 4.22M | 1.09M |
|
Net Income towards Common Stockholders
|
-0.43M | -0.24M | -0.20M | | -0.18M | 0.01M | -0.01M | -0.01M | -0.16M | 0.43M | -0.21M | 1.01M | 10.00 | 2.67M | 0.52M | -0.50M | 30.00 | -2.05M | -0.61M | 0.85M | 1.33M | 2.12M | 3.68M | 0.74M | 2.06M | 1.09M | -1.19M | -0.55M | -2.68M | -1.73M | -210.00 | -5.92M | -2.05M | -0.72M | 40.00 | -4.40M | -0.68M | -0.06M | -0.26M | -14.74M | -0.32M | 0.04M | | | | -1.30M | -0.96M | | -2.35M | -2.81M | -2.10M | -0.49M | -1.05M | 0.15M | -1.58M | 0.77M | 1.35M | | 4.22M | 1.09M |
|
EPS (Basic)
|
-0.08 | -0.04 | -0.04 | | -0.03 | 0.00 | 0.00 | 0.00 | -0.02 | 0.01M | -0.02 | 0.47 | 0.01 | 0.02M | 0.06 | -0.08 | 0.00 | -0.00M | -0.07 | 0.00M | 0.10 | 0.01M | 0.01M | 0.05 | 0.15 | 0.00M | -0.01M | -0.04 | -0.18 | -0.02M | 0.00 | -0.39 | -0.14 | -0.00M | 0.00 | -0.29 | | -0.00M | -25.80 | -0.97 | | 0.00M | | | | | -0.01M | | | -0.00M | | -2.68 | -98.97 | | -4.67 | 967.50 | 598.23 | | 0.00M | 829.55 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.00 | 0.00 | 0.00 | -0.02 | 0.01M | -0.02 | 0.37 | 0.00 | 0.02M | 0.05 | -0.06 | 0.00 | -0.00M | -0.06 | 0.00M | 0.10 | 0.01M | 0.01M | 0.05 | 0.15 | 0.00M | -0.01M | -0.04 | -0.18 | -0.02M | 0.00 | -0.39 | -0.14 | -0.00M | 0.00 | -0.29 | | -0.00M | -25.80 | | | 0.00M | | | | | -0.01M | | | -0.00M | | -2.68 | -98.97 | | -4.67 | | 0.00M | | | 829.55 |
|
Shares Outstanding (Weighted Average)
|
5.27M | 5.50M | 5.59M | 5.51M | 5.72M | 5.72M | 6.03M | 6.18M | 7.28M | 60.00 | 9.81M | 2.15M | 12.04M | 140.00 | 8.40M | 6.46M | 8.70M | 470.00 | 9.26M | 710.00 | 13.31M | 260.00 | 530.00 | 13.56M | 13.74M | 230.00 | 230.00 | 15.05M | 15.13M | 90.00 | 15.06M | 15.05M | 14.94M | 180.00 | 0.04M | 14.94M | | 20.00 | 0.01M | 15.23M | | 10.00 | 16.15M | 20.00 | 17.39M | | 90.00 | 2.62M | | 0.00M | | 0.18M | 0.01M | | 0.34M | 800.00 | 0.00M | 1.73M | 0.00M | 0.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 5.72M | 6.03M | 6.18M | 7.28M | 40.00 | 9.81M | 2.76M | 15.31M | 120.00 | 9.53M | 8.16M | 9.57M | 430.00 | 9.79M | 700.00 | 13.38M | 260.00 | 530.00 | 13.66M | 13.88M | 220.00 | 220.00 | 15.20M | 15.22M | 90.00 | 15.14M | 15.05M | 15.02M | 180.00 | 0.04M | 14.94M | | 20.00 | 0.01M | | | 10.00 | | 20.00 | | | 90.00 | 2.62M | | 0.00M | | 0.18M | 0.01M | | 0.34M | | 0.00M | 1.73M | | 0.00M |
|
EBITDA
|
-0.40M | -0.44M | -0.11M | | -0.52M | -0.41M | -0.41M | 0.29M | 0.02M | -0.06M | 0.04M | -0.73M | 0.29M | 0.62M | 0.53M | 0.58M | 0.66M | 0.53M | 0.50M | -0.14M | 1.77M | 2.75M | 4.16M | 0.72M | 3.11M | 2.40M | 0.07M | -0.42M | -0.95M | -1.57M | -3.08M | -5.71M | -0.76M | -0.47M | 0.59M | -4.79M | 1.21M | -0.24M | 0.28M | -9.16M | 1.66M | 0.58M | | | | -0.18M | -0.16M | | -1.37M | -1.76M | -0.85M | -2.03M | -0.66M | 0.84M | -2.47M | 0.72M | 0.38M | | 1.22M | 1.10M |
|
Interest Expenses
|
| | | | | | | -0.68M | | | | | | 2.04M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
1.20% | 1.41% | 3.61% | | 1.65% | 2.41% | 2.14% | -14.61% | 4.85% | -1.41% | 4.07% | -0.20% | -4.55% | -0.30% | -0.97% | 194.68% | 136.00% | 509.18% | 238.50% | 512.08% | | | | | 21.00% | 7.02% | 1,909.09% | 4.98% | -106.07% | -6.85% | | -1.61% | -1.38% | -4.34% | 9.45% | 10.29% | -36.13% | -400.00% | -268.57% | -56.40% | -15.38% | 49.32% | | | | | | | | | | | | | | -117.42% | 38.21% | | | |