|
Revenue
|
4.28M | 4.53M | 4.98M | 7.13M | 4.57M | 6.78M | 8.01M | 9.64M | 7.32M | 6.51M | 5.75M | 9.47M | 8.82M | 8.33M | 9.06M | 5.76M | 7.81M | 5.67M | 6.30M | 6.57M | 4.81M | 6.57M | 6.41M | 7.31M | 9.48M | 7.81M | 9.01M | 5.71M | 7.70M | 7.23M | 7.74M | 5.76M | 4.72M | 4.77M | 7.26M | 7.31M | 7.76M | 6.14M | 9.66M | 9.09M | 10.50M | 9.89M | 10.72M | 9.92M | 10.34M | 12.25M | 12.07M | 11.62M | 8.55M | 10.56M | 15.56M | 9.92M | 11.60M |
|
Cost of Revenue
|
3.14M | 3.49M | 3.64M | 5.09M | 2.73M | 5.13M | 5.70M | 7.38M | 4.70M | 4.03M | 3.69M | 6.10M | 5.82M | 5.01M | 6.31M | 4.31M | 5.06M | 4.03M | 4.15M | 4.95M | 3.55M | 5.12M | 4.82M | 5.01M | 7.33M | 5.83M | 6.40M | 4.03M | 5.06M | 4.86M | 5.20M | 4.20M | 4.14M | 4.37M | 6.62M | 5.72M | 5.17M | 4.77M | 5.87M | 5.60M | 6.13M | 5.63M | 5.89M | 5.54M | 5.53M | 6.50M | 6.17M | 6.11M | 4.66M | 6.04M | 8.00M | 5.48M | 6.14M |
|
Gross Profit
|
1.14M | 1.04M | 1.34M | 2.04M | 1.84M | 1.65M | 2.31M | 2.27M | 2.62M | 2.48M | 2.06M | 3.38M | 2.99M | 3.32M | 2.75M | 1.45M | 2.75M | 1.64M | 2.15M | 1.62M | 1.26M | 1.46M | 1.59M | 2.31M | 2.15M | 1.98M | 2.61M | 1.68M | 2.64M | 2.37M | 2.54M | 1.55M | 0.58M | 0.40M | 0.64M | 1.59M | 2.59M | 1.37M | 3.79M | 3.49M | 4.37M | 4.26M | 4.83M | 4.38M | 4.81M | 5.75M | 5.89M | 5.50M | 3.89M | 4.53M | 7.56M | 4.44M | 5.46M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.31M | 0.38M | 0.32M | 0.19M | 0.22M | 0.13M | 0.08M | 0.11M | 0.07M | 0.07M | 0.10M | 0.15M | 0.13M | 0.08M | 0.21M |
|
Selling, General & Administrative
|
0.88M | 0.88M | 0.95M | 1.37M | 1.29M | 1.04M | 1.55M | 1.30M | 1.72M | 1.31M | 1.13M | 1.83M | 1.58M | 1.65M | 1.64M | 1.18M | 1.37M | 1.18M | 1.33M | 1.21M | 1.23M | 1.32M | 1.52M | 1.37M | 1.72M | 1.46M | 1.49M | 1.29M | 1.53M | 1.44M | 1.68M | 1.36M | 1.25M | 1.22M | 1.69M | 1.47M | 1.61M | 1.36M | 1.71M | 1.94M | 2.30M | 2.27M | 2.54M | 2.34M | 2.67M | 2.65M | 3.31M | 2.53M | 2.84M | 2.36M | 3.68M | 2.11M | 3.02M |
|
Operating Expenses
|
0.88M | 0.88M | 0.95M | 1.37M | 1.29M | 1.04M | 1.55M | 1.30M | 1.72M | 1.31M | 1.13M | 1.83M | 1.58M | 1.65M | 1.64M | 1.18M | 1.37M | 1.18M | 1.33M | 1.21M | 1.23M | 1.32M | 1.52M | 1.37M | 1.72M | 1.46M | 1.49M | 1.29M | 1.53M | 1.44M | 1.68M | 1.36M | 1.25M | 1.22M | 1.69M | 1.47M | 1.81M | 1.57M | 2.02M | 2.31M | 2.61M | 2.46M | 2.76M | 2.47M | 2.76M | 2.76M | 3.38M | 2.60M | 2.94M | 2.51M | 3.80M | 2.19M | 3.23M |
|
Operating Income
|
0.26M | 0.16M | 0.40M | 0.66M | 0.55M | 0.61M | 0.75M | 0.97M | 0.90M | 1.17M | 0.93M | 1.55M | 1.42M | 1.67M | 1.11M | 0.27M | 1.37M | 0.47M | 0.82M | 0.41M | 0.04M | 0.14M | 0.07M | 0.93M | 0.43M | 0.52M | 1.12M | 0.39M | 1.12M | 0.93M | 0.86M | 0.19M | -0.67M | -0.82M | -1.05M | 0.12M | 0.78M | -0.19M | 1.77M | 1.18M | 1.76M | 1.80M | 2.07M | 1.92M | 2.05M | 2.99M | 2.51M | 2.90M | 0.94M | 2.02M | 3.76M | 2.25M | 2.23M |
|
EBIT
|
0.26M | 0.16M | 0.40M | 0.66M | 0.55M | 0.61M | 0.75M | 0.97M | 0.90M | 1.17M | 0.93M | 1.55M | 1.42M | 1.67M | 1.11M | 0.27M | 1.37M | 0.47M | 0.82M | 0.41M | 0.04M | 0.14M | 0.07M | 0.93M | 0.43M | 0.52M | 1.12M | 0.39M | 1.12M | 0.93M | 0.86M | 0.19M | -0.67M | -0.82M | -1.05M | 0.12M | 0.78M | -0.19M | 1.77M | 1.18M | 1.76M | 1.80M | 2.07M | 1.92M | 2.05M | 2.99M | 2.51M | 2.90M | 0.94M | 2.02M | 3.76M | 2.25M | 2.23M |
|
Other Non Operating Income
|
0.03M | 0.03M | 0.03M | 0.13M | 0.04M | 0.00M | 0.01M | -0.02M | 0.01M | -0.02M | -0.00M | 0.00M | 0.01M | 0.00M | -0.01M | 0.01M | 0.03M | 0.01M | -0.02M | 0.00M | 0.01M | 0.01M | -0.02M | -0.01M | 0.03M | 0.02M | -0.01M | 0.04M | 0.03M | 0.04M | -0.10M | 0.01M | 1.47M | 0.64M | -2.43M | 0.06M | 0.01M | 0.00M | 0.00M | 0.04M | 0.15M | 0.24M | -0.44M | 0.36M | 0.40M | 0.36M | -1.11M | 0.38M | 0.31M | 0.33M | -1.01M | 0.38M | 0.42M |
|
Non Operating Income
|
0.03M | 0.03M | 0.03M | 0.14M | 0.04M | 0.00M | 0.01M | 0.01M | 0.01M | -0.02M | -0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.00M | | | | -0.01M | 0.03M | 0.02M | 0.02M | 0.04M | 0.03M | 0.04M | 0.01M | 0.01M | 1.47M | 0.64M | 0.91M | 0.06M | 0.01M | 0.00M | 0.01M | 0.04M | 0.15M | 0.24M | 0.26M | 0.36M | 0.40M | 0.36M | 0.32M | 0.38M | 0.31M | 0.33M | 0.40M | 0.38M | 0.42M |
|
EBT
|
0.29M | 0.19M | 0.42M | 0.80M | 0.59M | 0.62M | 0.77M | 0.97M | 0.90M | 1.16M | 0.93M | 1.55M | 1.42M | 1.67M | 1.12M | 0.28M | 1.40M | 0.48M | 0.83M | 0.41M | 0.04M | 0.15M | 0.07M | 0.92M | 0.46M | 0.54M | 1.14M | 0.43M | 1.14M | 0.97M | 0.87M | 0.20M | 0.80M | -0.18M | -0.14M | 0.18M | 0.79M | -0.19M | 1.77M | 1.22M | 1.91M | 2.04M | 2.33M | 2.28M | 2.45M | 3.36M | 2.83M | 3.28M | 1.25M | 2.35M | 4.15M | 2.63M | 2.65M |
|
Tax Provisions
|
0.11M | 0.07M | 0.04M | 0.08M | 0.18M | 0.20M | 0.26M | 0.11M | 0.29M | 0.39M | 0.31M | 0.54M | 0.50M | 0.49M | 0.08M | 0.07M | 0.46M | 0.14M | 0.14M | 0.11M | -0.01M | 0.17M | -0.04M | 0.18M | 0.08M | 0.10M | 0.16M | 0.07M | 0.23M | 0.19M | -0.10M | 0.03M | 0.15M | -0.36M | -0.20M | | 0.13M | -0.07M | 0.26M | 0.22M | 0.35M | 0.39M | 0.76M | 0.43M | 0.47M | 0.66M | 0.80M | 0.61M | 0.20M | 0.34M | 1.05M | 0.44M | 0.65M |
|
Profit After Tax
|
0.18M | 0.12M | 0.39M | 0.72M | 0.41M | 0.41M | 0.51M | 0.86M | 0.61M | 0.77M | 0.62M | 1.01M | 0.92M | 1.18M | 1.09M | 0.21M | 0.94M | 0.34M | 0.84M | 0.30M | 0.05M | -0.02M | 0.11M | 0.74M | 0.38M | 0.45M | 0.98M | 0.35M | 0.92M | 0.78M | 0.98M | 0.18M | 0.65M | 0.18M | 0.06M | 0.18M | 0.66M | -0.12M | 1.52M | 1.00M | 1.56M | 1.66M | 2.07M | 1.85M | 1.98M | 2.70M | 2.47M | 2.67M | 1.06M | 2.00M | 3.69M | 2.19M | 2.01M |
|
Income from Continuing Operations
|
0.18M | 0.12M | 0.39M | 0.72M | 0.41M | 0.41M | 0.51M | 0.86M | 0.61M | 0.77M | 0.62M | 1.01M | 0.92M | 1.18M | 1.04M | 0.21M | 0.94M | 0.34M | 0.70M | 0.30M | 0.05M | -0.02M | 0.11M | 0.74M | 0.38M | 0.45M | 0.98M | 0.35M | 0.92M | 0.78M | 0.98M | 0.18M | 0.65M | 0.18M | 0.06M | 0.18M | 0.66M | -0.12M | 1.52M | 1.00M | 1.56M | 1.66M | 1.57M | 1.85M | 1.98M | 2.70M | 2.03M | 2.67M | 1.06M | 2.00M | 3.10M | 2.19M | 2.01M |
|
Consolidated Net Income
|
0.18M | 0.12M | 0.39M | 0.72M | 0.41M | 0.41M | 0.51M | 0.86M | 0.61M | 0.77M | 0.62M | 1.01M | 0.92M | 1.18M | 1.04M | 0.21M | 0.94M | 0.34M | 0.70M | 0.30M | 0.05M | -0.02M | 0.11M | 0.74M | 0.38M | 0.45M | 0.98M | 0.35M | 0.92M | 0.78M | 0.98M | 0.18M | 0.65M | 0.18M | 0.06M | 0.18M | 0.66M | -0.12M | 1.52M | 1.00M | 1.56M | 1.66M | 1.57M | 1.85M | 1.98M | 2.70M | 2.03M | 2.67M | 1.06M | 2.00M | 3.10M | 2.19M | 2.01M |
|
Income towards Parent Company
|
0.18M | 0.12M | 0.39M | 0.72M | 0.41M | 0.41M | 0.51M | 0.86M | 0.61M | 0.77M | 0.62M | 1.01M | 0.92M | 1.18M | 1.04M | 0.21M | 0.94M | 0.34M | 0.70M | 0.30M | 0.05M | -0.02M | 0.11M | 0.74M | 0.38M | 0.45M | 0.98M | 0.35M | 0.92M | 0.78M | 0.98M | 0.18M | 0.65M | 0.18M | 0.06M | 0.18M | 0.66M | -0.12M | 1.52M | 1.00M | 1.56M | 1.66M | 1.57M | 1.85M | 1.98M | 2.70M | 2.03M | 2.67M | 1.06M | 2.00M | 3.10M | 2.19M | 2.01M |
|
Net Income towards Common Stockholders
|
0.18M | 0.12M | 0.39M | 0.72M | 0.41M | 0.41M | 0.51M | 0.86M | 0.61M | 0.77M | 0.62M | 1.01M | 0.92M | 1.18M | 1.04M | 0.21M | 0.94M | 0.34M | 0.70M | 0.30M | 0.05M | -0.02M | 0.11M | 0.74M | 0.38M | 0.45M | 0.98M | 0.35M | 0.92M | 0.78M | 0.98M | 0.18M | 0.65M | 0.18M | 0.06M | 0.18M | 0.66M | -0.12M | 1.52M | 1.00M | 1.56M | 1.66M | 1.57M | 1.85M | 1.98M | 2.70M | 2.03M | 2.67M | 1.06M | 2.00M | 3.10M | 2.19M | 2.01M |
|
EPS (Basic)
|
0.06 | 0.04 | 0.12 | 0.23 | 0.13 | 0.13 | 0.16 | 0.26 | 0.18 | 0.23 | 0.19 | 0.30 | 0.27 | 0.35 | 0.32 | 0.06 | 0.27 | 0.10 | 0.25 | 0.09 | 0.02 | -0.01 | 0.04 | 0.21 | 0.11 | 0.13 | 0.28 | 0.10 | 0.26 | 0.22 | 0.28 | 0.05 | 0.19 | 0.05 | 0.01 | 0.05 | 0.19 | -0.03 | 0.43 | 0.29 | 0.45 | 0.47 | 0.59 | 0.52 | 0.56 | 0.82 | 0.77 | 0.85 | 0.34 | 0.64 | 1.18 | 0.70 | 0.64 |
|
EBITDA
|
0.26M | 0.16M | 0.40M | 0.66M | 0.55M | 0.61M | 0.75M | 0.97M | 0.90M | 1.17M | 0.93M | 1.55M | 1.42M | 1.67M | 1.11M | 0.27M | 1.37M | 0.47M | 0.82M | 0.41M | 0.04M | 0.14M | 0.07M | 0.93M | 0.43M | 0.52M | 1.12M | 0.39M | 1.12M | 0.93M | 0.86M | 0.19M | -0.67M | -0.82M | -1.05M | 0.12M | 0.78M | -0.19M | 1.77M | 1.18M | 1.76M | 1.80M | 2.07M | 1.92M | 2.05M | 2.99M | 2.51M | 2.90M | 0.94M | 2.02M | 3.76M | 2.25M | 2.23M |
|
Tax Rate
|
36.36% | 36.11% | 8.53% | 10.21% | 30.61% | 33.02% | 33.15% | 11.40% | 32.68% | 33.47% | 33.10% | 34.93% | 35.10% | 29.40% | 6.81% | 23.93% | 32.90% | 29.57% | 16.32% | 27.07% | -23.73% | 116.08% | -50.74% | 19.37% | 17.74% | 18.17% | 14.31% | 17.46% | 19.70% | 19.45% | -11.80% | 12.44% | 19.37% | 203.19% | 141.53% | | 16.25% | 37.04% | 14.55% | 17.73% | 18.33% | 18.88% | 32.58% | 18.98% | 19.21% | 19.64% | 28.36% | 18.74% | 15.65% | 14.63% | 25.30% | 16.70% | 24.31% |