|
Revenue
|
17.98M | 13.93M | 16.44M | 16.37M | 16.17M | 20.69M | 17.52M | 14.11M | 13.64M | 17.56M | 15.85M | 15.36M | 19.62M | 15.06M | 15.79M | 16.77M | 12.53M | 16.16M | 17.22M | 14.17M | 12.12M | 14.36M | 14.80M | 14.47M | 13.60M | 14.36M | 14.80M | 14.47M | 13.60M | 14.00M | 13.60M | 15.52M | 13.19M | 12.24M | 14.75M | 11.55M | 11.76M | 11.55M | 11.35M | 11.69M | 11.16M | 10.25M | 5.29M | 7.30M | 7.76M | 8.30M | 9.32M | 10.64M | 11.12M | 9.70M | 12.62M | 17.86M | 17.96M | 22.27M | 19.91M | 17.19M | 13.27M | 10.69M | 11.60M | 10.87M | 10.23M | 13.05M | 13.80M | 13.18M |
|
Cost of Revenue
|
| | 9.02M | 10.81M | 10.53M | 13.76M | 10.86M | 8.76M | 7.96M | 10.78M | 10.01M | 9.68M | 11.93M | 8.62M | 9.34M | 9.56M | 7.53M | 7.89M | 8.02M | 8.10M | 7.38M | 9.67M | 10.06M | 7.88M | 7.08M | 8.82M | 8.82M | 8.56M | 7.59M | 7.90M | 7.17M | 8.01M | 6.57M | 6.38M | 7.76M | 7.83M | 5.87M | 5.46M | 5.65M | 6.14M | 6.56M | 5.33M | 3.00M | 3.95M | 5.39M | 5.11M | 5.89M | 6.33M | 6.82M | 7.14M | 7.19M | 9.66M | 9.74M | 10.02M | 9.05M | 8.27M | 6.89M | 5.06M | 5.49M | 5.64M | 5.71M | 6.69M | 7.15M | 6.62M |
|
Gross Profit
|
| | 5.19M | 5.56M | 5.65M | 6.93M | 6.66M | 5.35M | 5.68M | 6.78M | 5.84M | 5.68M | 7.68M | 6.43M | 6.45M | 7.21M | 5.00M | 6.49M | 7.16M | 6.29M | 5.03M | 5.88M | 5.98M | 5.92M | 6.02M | 5.88M | 5.98M | 5.92M | 6.02M | 6.09M | 6.43M | 7.52M | 6.62M | 5.86M | 6.99M | 8.00M | 5.89M | 6.09M | 5.70M | 5.55M | 4.60M | 4.92M | 2.29M | 3.35M | 2.37M | 3.34M | 3.43M | 4.30M | 4.31M | 2.57M | 5.43M | 8.19M | 8.22M | 12.26M | 10.86M | 8.92M | 6.37M | 5.62M | 6.11M | 5.23M | 4.52M | 6.36M | 6.65M | 6.56M |
|
Research & Development
|
| | 0.74M | 0.72M | 0.74M | 0.77M | 0.81M | 0.85M | 0.99M | 1.21M | 0.95M | 1.09M | 0.99M | 1.01M | 0.99M | 1.04M | 1.02M | 1.23M | 1.15M | 1.05M | 0.87M | 0.87M | 0.86M | 0.77M | 1.10M | 1.09M | 1.09M | 1.13M | 0.97M | 0.99M | 1.02M | 1.15M | 1.14M | 1.22M | 1.18M | 1.11M | 1.07M | 1.17M | 1.11M | 1.05M | 1.07M | 1.39M | 1.37M | 1.45M | 1.51M | 1.80M | 1.80M | 1.88M | 2.02M | 2.28M | 2.17M | 1.99M | 2.16M | 2.27M | 2.50M | 2.51M | 2.16M | 1.97M | 1.80M | 1.64M | 1.59M | 1.64M | 1.73M | 1.66M |
|
Selling, General & Administrative
|
| | 1.88M | 1.67M | 1.79M | 1.86M | 1.80M | 1.92M | 2.06M | 2.00M | 1.90M | 1.92M | 2.01M | 2.03M | 1.74M | 2.05M | 0.77M | 1.89M | 2.00M | 1.90M | 1.97M | 1.84M | 2.00M | 1.82M | 1.70M | 1.94M | 1.94M | 1.74M | 1.68M | 2.01M | 2.07M | 1.89M | 2.02M | 2.21M | 2.11M | 1.89M | 1.99M | 2.29M | 2.19M | 2.24M | 2.45M | 2.62M | 2.24M | 2.12M | 2.27M | 2.61M | 2.51M | 2.15M | 2.36M | 3.20M | 2.92M | 3.07M | 2.99M | 3.42M | 4.45M | 2.82M | 2.64M | 2.88M | 2.55M | 2.54M | 1.96M | 2.65M | 3.08M | 2.79M |
|
Restructuring Costs
|
| | | | | | | | | 0.05M | 0.06M | 0.02M | -0.00M | 0.20M | 0.06M | 0.14M | 0.08M | 0.01M | 0.04M | 0.43M | 5.03M | 1.74M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 1.58M | 1.54M | 1.67M | 1.52M | 1.84M | 1.46M | 1.77M | 1.60M | 2.15M | 2.61M | 1.82M | 1.79M | 1.86M | 2.06M | 1.64M | 1.97M | 2.26M | 1.85M | 1.85M | 1.82M | 2.12M | 2.14M | 1.75M | 1.86M | 1.86M | 1.81M | 1.45M | 1.67M | 2.03M | 1.90M | 1.96M | 1.57M | 2.08M | 1.80M | 1.75M | 1.85M | 2.09M | 1.95M | 2.14M | 2.21M | 1.42M | 1.26M | 1.26M | 1.44M | 1.77M | 1.90M | 2.52M | 2.68M | 3.29M | 2.75M | 2.57M | 2.76M | 2.68M | 2.40M | 2.10M | 2.08M | 2.20M | 1.88M | 2.01M | 2.08M | 2.10M | 2.09M |
|
Operating Expenses
|
| | 4.21M | 3.93M | 4.20M | 4.14M | 4.45M | 4.22M | 4.82M | 4.87M | 5.06M | 5.64M | 4.81M | 5.03M | 4.64M | 5.29M | 3.51M | 5.09M | 5.44M | 5.23M | 9.72M | 6.28M | 4.96M | 4.73M | 4.55M | 4.88M | 4.88M | 4.68M | 4.09M | 4.68M | 5.12M | 4.93M | 5.12M | 5.01M | 5.37M | 4.79M | 4.81M | 5.31M | 5.39M | 5.23M | 5.65M | 6.21M | 5.03M | 4.83M | 5.03M | 5.86M | 6.08M | 5.92M | 6.90M | 8.17M | 8.39M | 7.81M | 7.72M | 8.44M | 9.63M | 7.72M | 6.89M | 6.92M | 6.55M | 6.06M | 5.57M | 6.37M | 6.91M | 6.54M |
|
Operating Income
|
| | 0.98M | 1.63M | 1.45M | 2.79M | 2.21M | 1.12M | 0.87M | 1.91M | 0.78M | 0.04M | 2.87M | 1.40M | 1.81M | 1.92M | 1.49M | 0.63M | 0.34M | 0.06M | -4.80M | 0.22M | 2.21M | 1.56M | 0.48M | 1.10M | 1.10M | 1.24M | 1.92M | 1.42M | 1.31M | 2.59M | 1.50M | 0.86M | 1.62M | 3.21M | 1.07M | 0.78M | 0.31M | 0.31M | -1.05M | -1.29M | -2.74M | -1.48M | -2.66M | -2.67M | -2.65M | -1.62M | -2.60M | -5.60M | -2.95M | 0.39M | 0.49M | 3.81M | 1.22M | 1.19M | -0.52M | -1.30M | -0.44M | -0.84M | -1.05M | -0.01M | -0.26M | 0.01M |
|
EBIT
|
| | 0.98M | 1.63M | 1.45M | 2.79M | 2.21M | 1.12M | 0.87M | 1.91M | 0.78M | 0.04M | 2.87M | 1.40M | 1.81M | 1.92M | 1.49M | 0.63M | 0.34M | 0.06M | -4.80M | 0.22M | 2.21M | 1.56M | 0.48M | 1.10M | 1.10M | 1.24M | 1.92M | 1.42M | 1.31M | 2.59M | 1.50M | 0.86M | 1.62M | 3.21M | 1.07M | 0.78M | 0.31M | 0.31M | -1.05M | -1.29M | -2.74M | -1.48M | -2.66M | -2.67M | -2.65M | -1.62M | -2.60M | -5.60M | -2.95M | 0.39M | 0.49M | 3.81M | 1.22M | 1.19M | -0.52M | -1.30M | -0.44M | -0.84M | -1.05M | -0.01M | -0.26M | 0.01M |
|
Interest & Investment Income
|
| | 0.01M | -0.04M | -0.01M | 0.02M | 0.01M | -0.01M | 0.00M | -0.02M | | | | | | | | | | | | | | | | 0.01M | -0.00M | -0.01M | -0.03M | -0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.10M | | | | | | | | | | | | | -0.03M | | -0.06M | -0.03M | -0.05M | | -0.07M | -0.07M | -0.07M | | 0.05M | 0.03M | 0.04M | | 0.02M | 0.04M | 0.06M |
|
Other Non Operating Income
|
| | 0.01M | -0.01M | -0.02M | 0.01M | 0.00M | -0.02M | 0.00M | -0.02M | 0.01M | -0.01M | -0.00M | 0.04M | -0.00M | -0.02M | -0.07M | -0.01M | -0.01M | 0.01M | -0.02M | 0.01M | -0.03M | 0.01M | 0.00M | 0.01M | 0.01M | -0.00M | -0.02M | -0.01M | -0.00M | | -0.00M | 0.01M | -0.10M | -0.05M | -0.13M | 0.09M | -0.14M | -0.07M | 0.16M | -0.17M | -0.01M | 0.12M | 0.12M | -0.08M | -0.02M | 2.17M | | -0.04M | -0.26M | 0.13M | 0.15M | 0.02M | | -0.04M | 0.47M | -0.06M | 0.01M | 0.10M | -0.13M | 0.06M | 0.12M | -0.04M |
|
Non Operating Income
|
| | 0.01M | -0.01M | -0.02M | 0.01M | 0.01M | -0.02M | -0.02M | -0.02M | 0.01M | -0.01M | -0.00M | 0.04M | -0.00M | -0.03M | -0.07M | -0.02M | -0.02M | 0.01M | 0.02M | 0.01M | -0.04M | 0.01M | 0.03M | 0.01M | 0.01M | -0.00M | -0.04M | -0.01M | -0.00M | -0.01M | -0.01M | 0.01M | -0.10M | -0.06M | -0.14M | 0.09M | -0.15M | -0.07M | 0.17M | -0.17M | -0.04M | 0.12M | 0.16M | -0.10M | -0.05M | 2.08M | 1.36M | -0.10M | -0.29M | 0.13M | 0.09M | -0.04M | -0.07M | -0.12M | 0.68M | -0.06M | 0.03M | 0.14M | -0.25M | 0.09M | 0.15M | -0.04M |
|
EBT
|
| | 0.99M | 1.60M | 1.44M | 2.81M | 2.22M | 1.11M | 0.87M | 1.89M | 0.79M | 0.04M | 2.87M | 1.44M | 1.80M | 1.89M | 1.41M | 0.61M | 0.32M | 0.05M | -4.84M | 0.23M | 2.17M | 1.57M | 0.48M | 1.11M | 1.11M | 1.23M | 1.90M | 1.40M | 1.30M | 2.58M | 1.49M | 0.86M | 1.51M | 3.15M | 0.94M | 0.86M | 0.16M | 0.24M | -0.90M | -1.46M | -2.77M | -1.38M | -2.56M | -2.76M | -2.69M | 0.46M | -1.24M | -5.70M | -3.25M | 0.47M | 0.58M | 3.77M | 1.16M | 1.07M | -0.10M | -1.31M | -0.41M | -0.70M | -1.15M | 0.07M | -0.10M | 0.04M |
|
Tax Provisions
|
| | 0.36M | 0.54M | 0.36M | 0.98M | 0.78M | 0.28M | 0.30M | 0.68M | 0.29M | 0.01M | 1.08M | 0.28M | 0.59M | 0.43M | 0.30M | 0.21M | 0.15M | 0.00M | -1.80M | 0.08M | 0.78M | 0.54M | -0.05M | 0.35M | 0.35M | 0.34M | 0.54M | 0.46M | 0.43M | 0.77M | 1.90M | 0.18M | 0.30M | 0.58M | -0.02M | 0.12M | -0.03M | -0.14M | -0.10M | -0.47M | -0.92M | -0.52M | -0.64M | -0.60M | -0.66M | -0.44M | -0.41M | -1.40M | -0.87M | -0.06M | 0.34M | 0.63M | 0.39M | 0.17M | -0.04M | -0.28M | -0.09M | -0.15M | 6.81M | 0.05M | 0.04M | 0.03M |
|
Profit After Tax
|
1.18M | 0.19M | 1.15M | 1.05M | 1.08M | 1.82M | 1.44M | 0.84M | 0.57M | 1.21M | 0.51M | 0.02M | 1.88M | 1.16M | 1.22M | 1.45M | 1.11M | 0.14M | 1.39M | 1.03M | 0.53M | 0.62M | 0.75M | 0.88M | 1.36M | 0.62M | 0.75M | 0.88M | 1.36M | 0.94M | 0.87M | 1.81M | -0.41M | 0.68M | 1.21M | 2.57M | 0.96M | 0.75M | 0.19M | 0.38M | -0.80M | -0.99M | -1.85M | -0.87M | -1.92M | -2.09M | -2.03M | 0.90M | -0.82M | -4.35M | -2.38M | 0.53M | 0.26M | 3.14M | 0.77M | 0.91M | -0.06M | -1.04M | -0.32M | -0.55M | -7.96M | 0.02M | -0.14M | 0.01M |
|
Income from Continuing Operations
|
| | 0.63M | 1.05M | 1.08M | 1.82M | 1.44M | 0.84M | 0.57M | 1.21M | 0.51M | 0.02M | 1.79M | 1.16M | 1.22M | 1.45M | 1.11M | 0.39M | 0.17M | 0.05M | -3.04M | 0.14M | 1.39M | 1.03M | 0.53M | 0.75M | 0.75M | 0.88M | 1.36M | 0.94M | 0.87M | 1.81M | -0.41M | 0.68M | 1.21M | 2.57M | 0.96M | 0.75M | 0.19M | 0.38M | -0.80M | -0.99M | -1.85M | -0.87M | -1.92M | -2.16M | -2.03M | 0.90M | -0.82M | -4.30M | -2.38M | 0.53M | 0.25M | 3.14M | 0.77M | 0.91M | -0.05M | -1.04M | -0.32M | -0.55M | -7.96M | 0.02M | -0.14M | 0.01M |
|
Consolidated Net Income
|
| | 0.63M | 1.05M | 1.08M | 1.82M | 1.44M | 0.84M | 0.57M | 1.21M | 0.51M | 0.02M | 1.79M | 1.16M | 1.22M | 1.45M | 1.11M | 0.39M | 0.17M | 0.05M | -3.04M | 0.14M | 1.39M | 1.03M | 0.53M | 0.75M | 0.75M | 0.88M | 1.36M | 0.94M | 0.87M | 1.81M | -0.41M | 0.68M | 1.21M | 2.57M | 0.96M | 0.75M | 0.19M | 0.38M | -0.80M | -0.99M | -1.85M | -0.87M | -1.92M | -2.16M | -2.03M | 0.90M | -0.82M | -4.30M | -2.38M | 0.53M | 0.25M | 3.14M | 0.77M | 0.91M | -0.05M | -1.04M | -0.32M | -0.55M | -7.96M | 0.02M | -0.14M | 0.01M |
|
Income towards Parent Company
|
| | 0.63M | 1.05M | 1.08M | 1.82M | 1.44M | 0.84M | 0.57M | 1.21M | 0.51M | 0.02M | 1.79M | 1.16M | 1.22M | 1.45M | 1.11M | 0.39M | 0.17M | 0.05M | -3.04M | 0.14M | 1.39M | 1.03M | 0.53M | 0.75M | 0.75M | 0.88M | 1.36M | 0.94M | 0.87M | 1.81M | -0.41M | 0.68M | 1.21M | 2.57M | 0.96M | 0.75M | 0.19M | 0.38M | -0.80M | -0.99M | -1.85M | -0.87M | -1.92M | -2.16M | -2.03M | 0.90M | -0.82M | -4.30M | -2.38M | 0.53M | 0.25M | 3.14M | 0.77M | 0.91M | -0.05M | -1.04M | -0.32M | -0.55M | -7.96M | 0.02M | -0.14M | 0.01M |
|
Net Income towards Common Stockholders
|
| | 0.63M | 1.05M | 1.08M | 1.82M | 1.44M | 0.84M | 0.57M | 1.21M | 0.51M | 0.02M | 1.79M | 1.16M | 1.22M | 1.45M | 1.11M | 0.39M | 0.17M | 0.05M | -3.04M | 0.14M | 1.39M | 1.03M | 0.53M | 0.75M | 0.75M | 0.88M | 1.36M | 0.94M | 0.87M | 1.81M | -0.41M | 0.68M | 1.21M | 2.57M | 0.96M | 0.75M | 0.19M | 0.38M | -0.80M | -0.99M | -1.85M | -0.87M | -1.92M | -2.16M | -2.03M | 0.90M | -0.82M | -4.30M | -2.38M | 0.53M | 0.25M | 3.14M | 0.77M | 0.91M | -0.05M | -1.04M | -0.32M | -0.55M | -7.96M | 0.02M | -0.14M | 0.01M |
|
EPS (Basic)
|
| | 0.07 | 0.11 | 0.12 | 0.19 | 0.15 | 0.09 | 0.06 | 0.13 | 0.06 | 0.00 | 0.21 | 0.13 | 0.14 | 0.17 | 0.13 | 0.02 | 0.18 | 0.13 | 0.07 | 0.08 | 0.10 | 0.12 | 0.18 | 0.08 | 0.10 | 0.12 | 0.18 | 0.13 | 0.12 | 0.24 | -0.06 | 0.09 | 0.16 | 0.35 | 0.13 | 0.10 | 0.02 | 0.05 | -0.11 | -0.13 | -0.25 | -0.11 | -0.22 | -0.23 | -0.23 | 0.10 | -0.08 | -0.44 | -0.24 | 0.05 | 0.03 | 0.32 | 0.08 | 0.09 | -0.01 | -0.10 | -0.03 | -0.06 | -0.79 | 0.00 | -0.01 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | 0.07 | 0.11 | 0.11 | 0.19 | 0.15 | 0.09 | 0.06 | 0.13 | 0.06 | 0.00 | 0.21 | 0.13 | 0.14 | 0.17 | 0.13 | 0.02 | 0.18 | 0.13 | 0.07 | 0.08 | 0.10 | 0.12 | 0.18 | 0.08 | 0.10 | 0.12 | 0.18 | 0.13 | 0.12 | 0.24 | -0.06 | 0.09 | 0.16 | 0.33 | 0.12 | 0.10 | 0.02 | 0.05 | -0.11 | -0.13 | -0.25 | -0.11 | -0.22 | -0.23 | -0.23 | 0.09 | -0.08 | -0.44 | -0.24 | 0.05 | 0.03 | 0.31 | 0.08 | 0.09 | -0.01 | -0.10 | -0.03 | -0.06 | -0.79 | | -0.01 | |
|
Shares Outstanding (Weighted Average)
|
9.32M | 9.32M | 9.39M | 9.41M | 9.41M | 9.44M | 9.32M | 9.45M | 9.46M | 9.41M | 9.01M | 8.76M | 8.76M | 8.65M | 8.63M | 8.69M | 8.24M | 8.37M | 8.33M | 8.33M | 8.22M | 7.78M | 7.75M | 7.75M | 7.75M | 7.78M | 7.66M | 7.46M | 7.38M | 7.35M | 7.35M | 7.36M | 7.37M | 7.49M | 7.40M | 7.38M | 7.39M | 7.45M | 7.46M | 7.47M | 7.47M | 7.53M | 7.54M | 7.55M | 8.93M | 8.96M | 8.97M | 8.99M | 9.84M | 9.91M | 9.91M | 9.91M | 9.91M | 9.94M | 9.95M | 9.96M | 9.96M | 9.99M | 9.99M | 10.00M | 10.08M | 10.08M | 10.08M | 10.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 0.01M | 0.01M | 9.60M | 0.01M | 9.36M | 9.21M | | | 8.80M | 8.76M | | | 8.54M | | | | | | | | | | 7.66M | | | | 7.59M | | | | 7.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | 0.98M | 1.63M | 1.45M | 2.79M | 2.21M | 1.12M | 0.87M | 1.91M | 0.78M | 0.04M | 2.87M | 1.40M | 1.81M | 1.92M | 1.49M | 0.63M | 0.34M | 0.06M | -4.80M | 0.22M | 2.21M | 1.56M | 0.48M | 1.10M | 1.10M | 1.24M | 1.92M | 1.42M | 1.31M | 2.59M | 1.50M | 0.86M | 1.62M | 3.21M | 1.07M | 0.78M | 0.31M | 0.31M | -1.05M | -1.29M | -2.74M | -1.48M | -2.66M | -2.67M | -2.65M | -1.62M | -2.60M | -5.60M | -2.95M | 0.39M | 0.49M | 3.81M | 1.22M | 1.19M | -0.52M | -1.30M | -0.44M | -0.84M | -1.05M | -0.01M | -0.26M | 0.01M |
|
Interest Expenses
|
| | | | | | | | | | | 1.04M | -1.45M | 0.20M | 0.06M | 0.14M | -0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M |
|
Tax Rate
|
| | 36.46% | 34.09% | 24.88% | 34.98% | 35.02% | 24.75% | 34.26% | 36.02% | 36.02% | 36.11% | 37.67% | 19.33% | 32.61% | 23.02% | 21.07% | 35.30% | 45.48% | 7.41% | 37.16% | 36.00% | 36.01% | 34.48% | | 32.04% | 32.04% | 28.04% | 28.59% | 32.74% | 33.10% | 29.78% | | 20.75% | 20.13% | 18.42% | | 13.36% | | | 10.61% | 31.91% | 33.20% | 37.26% | 24.96% | 21.72% | 24.65% | | 33.41% | 24.55% | 26.80% | | 57.56% | 16.69% | 33.82% | 15.72% | 46.88% | 21.10% | 21.23% | 21.17% | | 72.86% | | 62.50% |