|
Revenue
|
13.03M | 0.01M | 5.83M | 7.13M | 8.80M | 6.62M | 7.52M | 11.27M | 9.57M | 6.46M | 6.53M | 8.52M | 9.50M | 8.04M | 9.34M | 8.09M | | | 7.93M | 8.35M | 9.36M | 8.81M | 8.97M | 9.10M | 9.82M | 10.64M | 10.95M | 10.55M | 10.10M | 10.76M | 10.04M | 9.69M | 8.84M | 10.62M | 9.82M | 8.96M | 8.50M | -21.85M | 6.84M | 8.20M | 8.11M | 9.31M | 10.17M | 10.92M | 11.14M | 11.83M | 11.94M | 12.39M | 9.84M | 9.08M | 9.97M | 12.20M | 10.40M | 9.75M | 9.80M | 8.62M | 7.38M | 10.67M | 15.51M |
|
Cost of Revenue
|
10.28M | 0.01M | 4.42M | 5.85M | 7.40M | 5.86M | 6.60M | 9.77M | 7.74M | 5.19M | 5.37M | 6.82M | 7.41M | 6.07M | 7.35M | 6.30M | | | 5.75M | 6.24M | 7.22M | 6.47M | 6.61M | 6.81M | 7.38M | 8.28M | 8.19M | 7.76M | 7.87M | 7.91M | 7.94M | 7.43M | 6.66M | 8.16M | 7.57M | 7.06M | 6.71M | 5.86M | 5.32M | 6.33M | 6.05M | 7.09M | 6.99M | 8.03M | 8.66M | 8.64M | 8.32M | 9.05M | 7.38M | 6.79M | 7.45M | 9.35M | 7.70M | 7.06M | 7.48M | 6.40M | 5.41M | 8.04M | 12.93M |
|
Gross Profit
|
2.75M | 0.00M | 1.41M | 1.28M | 1.40M | 0.76M | 0.92M | 1.50M | 1.84M | 1.27M | 1.16M | 1.70M | 2.09M | 1.97M | 1.99M | 1.80M | 2.44M | 2.49M | 2.18M | 2.12M | 2.13M | 2.34M | 2.36M | 2.29M | 2.45M | 2.36M | 2.76M | 2.79M | 2.23M | 2.85M | 2.10M | 2.26M | 2.17M | 2.47M | 2.25M | 1.91M | 1.79M | 1.32M | 1.52M | 1.87M | 2.06M | 2.22M | 3.18M | 2.89M | 2.47M | 3.19M | 3.62M | 3.33M | 2.46M | 2.29M | 2.52M | 2.85M | 2.70M | 2.69M | 2.32M | 2.22M | 1.98M | 2.63M | 2.58M |
|
Research & Development
|
0.03M | 87.00 | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.18M | 0.12M | 0.07M | 0.07M | 0.07M | 0.12M | 0.08M | 0.07M | 0.08M | 0.12M | 0.08M | 0.07M | 0.07M | 0.12M | 0.08M | 0.08M | 0.08M | 0.13M | 0.08M | 0.08M | 0.07M | 0.15M | 0.09M | 0.09M | 0.09M | 0.13M | 0.09M | 0.09M | 0.09M | 0.11M | 0.09M | 0.09M | 0.09M |
|
Selling, General & Administrative
|
1.83M | 0.00M | 2.00M | 2.09M | 2.10M | 2.17M | 1.62M | 1.85M | 1.75M | 1.57M | 1.58M | 1.47M | 1.83M | 1.76M | 1.84M | 1.74M | | | 1.66M | 1.60M | 1.60M | 1.59M | 1.74M | 1.78M | 1.66M | 1.73M | 1.84M | 1.73M | 1.77M | 1.91M | 1.76M | 1.72M | 1.74M | 1.83M | 1.79M | 1.78M | 1.75M | 1.75M | 1.66M | 1.66M | 1.92M | 1.68M | 1.98M | 1.95M | 2.38M | 2.06M | 2.31M | 1.92M | 2.25M | 1.93M | 2.16M | 1.82M | 2.35M | 2.06M | 1.96M | 1.97M | 2.07M | 1.89M | 2.17M |
|
Other Operating Expenses
|
0.14M | 121.00 | -0.04M | 0.22M | 0.15M | 0.12M | 0.16M | 0.42M | 0.12M | 0.14M | 0.15M | 0.09M | 0.22M | 0.14M | 0.21M | 0.15M | | | 0.17M | 0.14M | 0.16M | 0.19M | 0.18M | -0.01M | -0.03M | 0.23M | -0.01M | 0.25M | 0.03M | 0.16M | 0.15M | 0.19M | 0.01M | 0.67M | 0.02M | 0.18M | 0.32M | 1.15M | 0.00M | 0.12M | 0.12M | -0.00M | 0.15M | 0.16M | 0.15M | -0.00M | -0.00M | -0.00M | 0.16M | 0.14M | -0.09M | 0.02M | 0.20M | 0.03M | 0.01M | 0.03M | 0.05M | 0.00M | 0.27M |
|
Operating Expenses
|
1.99M | 0.00M | 2.02M | 2.38M | 2.32M | 2.36M | 1.86M | 2.35M | 1.95M | 1.78M | 1.80M | 1.62M | 2.10M | 1.95M | 2.09M | 1.93M | | | 1.88M | 1.79M | 1.81M | 1.83M | 1.98M | 2.02M | 1.96M | 2.01M | 2.21M | 2.10M | 2.00M | 2.14M | 1.98M | 2.03M | 2.05M | 2.15M | 2.03M | 2.08M | 2.15M | 1.95M | 1.84M | 1.91M | 2.12M | 1.85M | 2.21M | 2.23M | 2.60M | 2.33M | 2.56M | 2.27M | 2.50M | 2.16M | 2.52M | 2.18M | 2.64M | 2.33M | 2.19M | 2.22M | 2.32M | 2.16M | 2.54M |
|
Operating Income
|
0.75M | 371.00 | -0.61M | -1.10M | -0.92M | -1.61M | -0.93M | -0.84M | -0.11M | -0.51M | -0.63M | 0.08M | -0.01M | 0.02M | -0.11M | -0.13M | 2.44M | 2.49M | 0.30M | 0.33M | 0.32M | -0.16M | 0.38M | 0.28M | 0.48M | 0.18M | 0.55M | 0.70M | 0.23M | -0.28M | 0.12M | 0.23M | 0.12M | 1.07M | 0.22M | -0.17M | -0.37M | 1.20M | -0.33M | -0.04M | -0.07M | 0.37M | 0.97M | 0.66M | -0.13M | 0.86M | 1.07M | 1.07M | -0.04M | 0.13M | -0.00M | 0.68M | 0.06M | 0.36M | 0.13M | -0.00M | -0.34M | 0.47M | 0.05M |
|
EBIT
|
0.75M | 371.00 | -0.61M | -1.10M | -0.92M | -1.61M | -0.93M | -0.84M | -0.11M | -0.51M | -0.63M | 0.08M | -0.01M | 0.02M | -0.11M | -0.13M | 2.44M | 2.49M | 0.30M | 0.33M | 0.32M | -0.16M | 0.38M | 0.28M | 0.48M | 0.18M | 0.55M | 0.70M | 0.23M | -0.28M | 0.12M | 0.23M | 0.12M | 1.07M | 0.22M | -0.17M | -0.37M | 1.20M | -0.33M | -0.04M | -0.07M | 0.37M | 0.97M | 0.66M | -0.13M | 0.86M | 1.07M | 1.07M | -0.04M | 0.13M | -0.00M | 0.68M | 0.06M | 0.36M | 0.13M | -0.00M | -0.34M | 0.47M | 0.05M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | | 0.00M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.02M | | 0.01M | 0.03M | 0.03M | | 0.03M | 0.05M | 0.05M | | 0.04M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.04M | 183.00 | 0.29M | 0.27M | 0.04M | -0.02M | 0.16M | -0.00M | 0.25M | 0.08M | 0.15M | 0.13M | 0.16M | 0.08M | -0.09M | 0.05M | | | 0.21M | | | | | | | | | | | | | | | | | | | | 0.21M | 0.14M | 0.27M | -0.27M | 0.16M | 0.38M | 0.13M | -0.07M | 0.16M | -0.26M | 0.04M | 0.15M | 0.20M | -0.08M | 0.25M | 0.13M | -0.36M | 0.69M | -0.14M | -0.36M | 0.18M |
|
Non Operating Income
|
-0.10M | 183.00 | 0.29M | 0.27M | 0.04M | -0.09M | 0.16M | -0.00M | 0.25M | 0.08M | 0.15M | 0.13M | 0.16M | 0.08M | -0.40M | 0.05M | | | 0.15M | -0.03M | -0.14M | -0.14M | 0.05M | 0.15M | 0.00M | 0.30M | 0.10M | -0.01M | 0.05M | 0.20M | -0.04M | -0.05M | 0.74M | -0.04M | 0.04M | 1.16M | 0.38M | 0.48M | 0.21M | 0.14M | 0.27M | -1.47M | 0.16M | 0.38M | 0.13M | 0.03M | 0.16M | -0.26M | 0.09M | 0.20M | 0.24M | -0.10M | 0.25M | 0.14M | -0.36M | 0.69M | -0.14M | -0.41M | 0.18M |
|
EBT
|
0.65M | 495.00 | -0.38M | -0.90M | -0.94M | -1.70M | -0.86M | -0.93M | -0.08M | -0.51M | 0.02M | -0.09M | 0.10M | 0.04M | -0.40M | -0.15M | 2.44M | 2.49M | 0.45M | 0.29M | 0.18M | 0.53M | 0.43M | 0.43M | 0.49M | 0.45M | 0.65M | 0.69M | 0.28M | 0.67M | 0.09M | 0.18M | 0.86M | 0.28M | 0.26M | 0.98M | 0.01M | -0.15M | -0.15M | 0.07M | 0.18M | -1.00M | 1.10M | 1.01M | -0.03M | 0.98M | 1.20M | 0.82M | 0.06M | 0.31M | 0.24M | 0.58M | 0.31M | 0.50M | -0.18M | 0.68M | -0.47M | 0.15M | 0.23M |
|
Tax Provisions
|
-0.00M | 162.00 | 0.04M | | 0.04M | -0.14M | 0.01M | 0.05M | -0.12M | -0.03M | -0.03M | | -0.04M | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.12M | 0.24M | 0.18M | 0.15M | 0.17M | 0.25M | 0.23M | 0.24M | 0.01M | 0.15M | 0.04M | 0.10M | 0.14M | 0.25M | 0.05M | 0.14M | 0.01M | -0.03M | 0.06M |
|
Profit After Tax
|
0.66M | 333.00 | -0.46M | -1.26M | -0.99M | -1.56M | -0.84M | -0.98M | 0.19M | -0.59M | -0.59M | 0.12M | 0.13M | 0.25M | -0.60M | -0.15M | 0.10M | 0.21M | 0.39M | 0.21M | 0.16M | 0.30M | 0.35M | 0.37M | 0.38M | 0.37M | 0.60M | 0.68M | -0.74M | 0.72M | 0.07M | 0.35M | 0.68M | 0.45M | 0.27M | 0.86M | 0.08M | -0.03M | -0.17M | 0.25M | 0.18M | -1.57M | 0.93M | 0.86M | -0.20M | 0.79M | 0.98M | 0.57M | 0.05M | 0.16M | 0.23M | 0.50M | 0.16M | 0.29M | -0.24M | 0.54M | -0.50M | 0.19M | 0.17M |
|
Income from Non-Controlling Interests
|
0.17M | 146.00 | 0.21M | 0.00M | -0.22M | -0.36M | -0.33M | -0.40M | 0.10M | -0.06M | -0.06M | 0.07M | 0.10M | 0.10M | -0.00M | 0.06M | | | 0.12M | 0.03M | 0.01M | 0.13M | 0.04M | 0.05M | 0.03M | 0.01M | 0.03M | | 0.03M | 0.04M | -0.06M | -0.04M | -0.03M | 0.03M | -0.01M | 0.44M | -0.07M | -0.12M | -0.16M | -0.18M | -0.11M | -0.11M | 0.01M | 0.00M | -0.04M | -0.07M | 0.10M | 0.06M | 0.06M | -0.00M | -0.02M | -0.02M | 0.09M | 0.04M | 0.01M | 0.02M | 0.02M | -0.01M | 0.09M |
|
Income from Continuing Operations
|
0.66M | 333.00 | -0.41M | -0.90M | -0.97M | -1.56M | -0.87M | -0.98M | 0.05M | -0.48M | 0.05M | -0.09M | 0.14M | 0.22M | -0.40M | -0.15M | 2.44M | 2.49M | 0.45M | 0.29M | 0.18M | 0.53M | 0.43M | 0.43M | 0.49M | 0.45M | 0.65M | 0.69M | 0.28M | 0.67M | 0.09M | 0.18M | 0.86M | 0.28M | 0.26M | 0.98M | 0.01M | -0.15M | -0.16M | 0.07M | 0.07M | -1.24M | 0.92M | 0.86M | -0.20M | 0.72M | 0.98M | 0.57M | 0.05M | 0.16M | 0.21M | 0.48M | 0.16M | 0.26M | -0.23M | 0.54M | -0.48M | 0.18M | 0.16M |
|
Consolidated Net Income
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.87M | -0.00M | -0.23M | -0.05M | -0.26M | -0.19M | -0.04M | 0.03M | -0.03M | 0.03M | -0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.00M | 0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.02M | 0.02M | -0.01M | -0.02M | 0.00M | -0.00M | 0.01M | -0.00M | -0.20M | -0.00M | 0.00M | -0.01M | 0.01M | 0.00M | 0.00M | 0.00M | -0.00M | -0.01M | 0.01M | -0.01M | 0.01M | -0.01M | 0.00M |
|
Income towards Parent Company
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.87M | -0.00M | -0.23M | -0.05M | -0.26M | -0.19M | -0.04M | 0.03M | -0.03M | 0.03M | -0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.00M | 0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.02M | 0.02M | -0.01M | -0.02M | 0.00M | -0.00M | 0.01M | -0.00M | -0.20M | -0.00M | 0.00M | -0.01M | 0.01M | 0.00M | 0.00M | 0.00M | -0.00M | -0.01M | 0.01M | -0.01M | 0.01M | -0.01M | 0.00M |
|
Net Income towards Common Stockholders
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.87M | -0.00M | -0.23M | -0.05M | -0.26M | -0.19M | -0.04M | 0.03M | -0.03M | 0.03M | -0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.00M | 0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.02M | 0.02M | -0.01M | 0.23M | 0.18M | -1.00M | 0.92M | 0.85M | -0.17M | 0.79M | 0.88M | 0.51M | -0.01M | 0.16M | 0.23M | 0.51M | 0.07M | 0.24M | -0.24M | 0.51M | -0.49M | 0.18M | 0.08M |
|
EPS (Basic)
|
0.15 | 0.06 | -0.14 | -0.28 | -0.24 | -0.36 | -0.16 | -0.18 | 0.03 | -0.16 | -0.16 | 0.01 | -0.01 | 0.05 | -0.10 | -0.04 | 0.03 | 0.06 | 0.08 | 0.05 | 0.04 | 0.05 | 0.09 | 0.09 | 0.10 | 0.10 | 0.16 | 0.19 | -0.21 | 0.19 | 0.02 | 0.09 | 0.19 | 0.12 | 0.07 | 0.12 | 0.02 | 0.03 | 0.00 | 0.06 | 0.05 | -0.27 | 0.23 | 0.22 | -0.04 | 0.20 | 0.22 | 0.12 | 0.00 | 0.04 | 0.06 | 0.12 | 0.02 | 0.06 | -0.06 | 0.12 | -0.12 | 0.04 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.05 | -0.14 | -0.61 | -0.24 | -0.36 | -0.16 | -0.60 | -69.54 | -15.65 | -77.66 | -58.10 | -12.36 | 9.49 | -8.45 | 7.40 | -0.85 | -2.25 | 0.08 | 0.05 | 0.04 | 0.05 | 0.08 | 0.09 | 0.10 | 0.09 | 0.16 | 0.18 | -0.20 | 0.18 | 0.02 | 0.09 | 0.19 | 0.12 | 0.07 | 0.11 | 0.02 | 0.03 | 0.00 | 0.06 | 0.04 | -0.25 | | | | | | | | | 0.05 | 0.12 | 0.02 | 0.05 | -0.06 | 0.12 | -0.12 | 0.04 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
3.23M | 3.30M | 3.30M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.52M | 3.52M | 3.53M | 3.55M | 3.55M | 3.55M | 3.61M | 3.67M | 3.67M | 3.67M | 3.67M | 3.67M | 3.67M | 3.67M | 3.71M | 3.71M | 3.91M | 3.91M | 3.91M | 3.95M | 4.03M | 4.08M | 4.08M | 4.08M | 4.10M | 4.10M | 4.10M | 4.17M | 4.25M | 4.25M | 4.25M | 4.25M | 4.31M | 4.31M |
|
Shares Outstanding (Diluted Average)
|
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 | 0.00M | 0.00M | 0.00M | 0.00M | 3.52M | 0.00M | 0.00M | 3.54M | 3.58M | 3.57M | 0.00M | 3.64M | 0.00M | 0.00M | 0.00M | 3.77M | 3.73M | 0.00M | 0.00M | 3.76M | 0.00M | 0.00M | 0.00M | 0.00M | 3.70M | 3.80M | 4.05M | 3.88M | | | | | | | | | | | | | 4.33M | 4.40M | 4.38M | | 4.36M |
|
EBITDA
|
1.56M | 564.00 | -0.33M | -0.82M | -1.52M | -1.14M | -0.65M | -1.31M | 0.51M | -0.64M | -0.64M | 0.03M | -0.10M | -0.08M | -0.32M | -0.13M | 2.44M | 2.49M | 0.30M | 0.33M | 0.32M | -0.16M | 0.38M | 0.28M | 0.48M | 0.18M | 0.55M | 0.70M | 0.23M | -0.28M | 0.12M | 0.23M | 0.12M | 1.07M | 0.22M | -0.17M | -0.37M | 1.20M | -0.33M | -0.04M | -0.07M | 0.37M | 0.97M | 0.66M | -0.13M | 0.86M | 1.07M | 1.07M | -0.04M | 0.13M | -0.00M | 0.68M | 0.06M | 0.36M | 0.13M | -0.00M | -0.34M | 0.47M | 0.05M |
|
Interest Expenses
|
0.06M | 59.00 | 0.05M | 0.07M | 0.06M | 0.07M | 0.08M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.07M | 0.06M | 0.07M | 0.06M | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.08M | 0.10M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Tax Rate
|
| 32.73% | | | | 8.00% | | | | 5.52% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.48% | | 16.32% | 15.16% | | 26.02% | 18.72% | 29.53% | 14.04% | 48.21% | 15.16% | 16.46% | 46.41% | 49.00% | | 20.59% | | | 28.19% |