|
Revenue
|
3.90M | 2.99M | 3.39M | 3.00M | 3.58M | 3.73M | 3.85M | 2.56M | 3.64M | 4.06M | 3.35M | 3.29M | 3.89M | 3.74M | 3.53M | 2.67M | 3.95M | 3.63M | 3.40M | 4.58M | 3.96M | 2.98M | 2.52M | 4.32M | 4.37M | 4.12M | 3.62M | 1.89M | 2.33M | 2.22M | 3.57M | 3.03M | 2.79M | 3.77M | 3.18M | 3.23M | 3.52M | 3.89M | 3.34M | 2.78M | 3.18M | 3.28M | 3.32M | -9.76M | 3.32M | 2.95M | 2.34M | 2.37M | 3.43M | 3.66M | 3.18M | 3.66M | 3.89M | 3.63M | 2.42M | 2.76M | 2.57M | 2.65M | 3.06M | 2.61M | 3.25M | 3.39M | 3.06M | 2.48M | 2.48M | 2.84M | 2.26M |
|
Cost of Revenue
|
1.55M | 1.27M | 1.32M | 1.19M | 1.41M | 1.40M | 1.45M | 0.99M | 1.46M | 1.63M | 1.23M | 1.33M | 1.54M | 1.47M | 1.33M | 0.88M | 1.41M | 1.36M | 1.21M | 1.62M | 1.43M | 1.10M | 1.30M | 1.48M | 1.68M | 1.40M | 1.33M | 0.79M | 0.90M | 1.01M | 1.59M | 1.38M | 1.26M | 1.67M | 1.11M | 1.26M | 1.45M | 1.54M | 1.20M | 1.24M | 1.29M | 1.47M | 1.39M | 1.51M | 1.39M | 1.27M | 0.97M | 1.24M | 1.36M | 1.50M | 1.32M | 1.57M | 1.71M | 1.69M | 1.08M | 1.52M | 1.09M | 1.43M | 1.75M | 1.21M | 1.56M | 1.56M | 1.41M | 1.20M | 1.12M | 1.34M | 1.31M |
|
Gross Profit
|
2.35M | 1.72M | 2.08M | 1.81M | 2.16M | 2.34M | 2.40M | 1.58M | 2.18M | 2.43M | 2.12M | 1.96M | 2.35M | 2.27M | 2.19M | 1.80M | 2.54M | 2.27M | 2.19M | 2.96M | 2.53M | 1.88M | 1.22M | 2.84M | 2.69M | 2.72M | 2.29M | 1.10M | 1.43M | 1.21M | 1.97M | 1.65M | 1.52M | 2.11M | 2.07M | 1.97M | 2.07M | 2.35M | 2.15M | 1.54M | 1.89M | 1.81M | 1.93M | -11.28M | 1.93M | 1.68M | 1.36M | 1.13M | 2.07M | 2.16M | 1.86M | 2.09M | 2.18M | 1.93M | 1.34M | 1.25M | 1.48M | 1.22M | 1.31M | 1.40M | 1.70M | 1.83M | 1.65M | 1.28M | 1.36M | 1.50M | 0.95M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.16M | 0.17M | 0.16M | 0.18M | 0.14M | 0.18M | 0.16M | 0.16M | 0.16M | 0.19M | 0.16M | 0.16M | 0.14M | 0.10M | 0.09M | 0.10M | 0.11M | 0.10M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.09M | 0.13M | 0.13M | 0.13M | 0.13M | 0.11M | 0.12M | 0.13M | 0.13M | 0.13M | 0.10M | 0.11M | 0.10M | 0.11M | 0.11M | 0.13M | 0.11M | 0.11M | 0.12M |
|
Other Operating Expenses
|
0.71M | 0.69M | 0.54M | 0.67M | 0.62M | 2.95M | 2.05M | 1.63M | 1.98M | 2.33M | 1.77M | 2.13M | 2.14M | 2.01M | 1.93M | 1.64M | 1.97M | 2.00M | 1.87M | 2.28M | 2.05M | 1.73M | 1.68M | 2.05M | 2.14M | 1.85M | 1.74M | 1.33M | 1.37M | 1.47M | 2.05M | 1.84M | 1.73M | 2.09M | 1.55M | 1.72M | 1.98M | 2.07M | 1.72M | 1.79M | 1.84M | 1.97M | 1.93M | 2.07M | 1.90M | 1.78M | 1.47M | 1.74M | 1.82M | 2.01M | 1.78M | 2.17M | 2.26M | 2.31M | 1.61M | 1.99M | 1.61M | 2.00M | 2.24M | 1.71M | 2.13M | 2.16M | 2.00M | 1.79M | 1.76M | 2.03M | 1.93M |
|
Operating Expenses
|
0.71M | 0.69M | 0.54M | 0.67M | 0.62M | 2.95M | 2.05M | 1.63M | 1.98M | 2.33M | 1.77M | 2.13M | 2.14M | 2.01M | 1.93M | 1.64M | 1.97M | 2.00M | 1.87M | 2.28M | 2.05M | 1.73M | 1.97M | 2.21M | 2.31M | 2.00M | 1.93M | 1.48M | 1.54M | 1.63M | 2.21M | 2.00M | 1.92M | 2.24M | 1.71M | 1.86M | 2.08M | 2.16M | 1.82M | 1.89M | 1.93M | 2.06M | 2.04M | 2.17M | 2.01M | 1.89M | 1.58M | 1.86M | 1.91M | 2.14M | 1.91M | 2.30M | 2.39M | 2.43M | 1.73M | 2.12M | 1.74M | 2.13M | 2.34M | 1.82M | 2.23M | 2.28M | 2.11M | 1.92M | 1.87M | 2.14M | 2.05M |
|
Operating Income
|
1.64M | 1.03M | 1.53M | 1.14M | 1.54M | 0.78M | 1.80M | 0.93M | 1.66M | 1.73M | 1.58M | 1.17M | 1.75M | 1.72M | 1.59M | 1.04M | 1.98M | 1.63M | 1.54M | 2.15M | 1.91M | 1.25M | 0.54M | 1.78M | 2.07M | 2.12M | 1.69M | 0.41M | 0.72M | 0.51M | 1.24M | 0.92M | 0.87M | 1.53M | 1.47M | 1.37M | 1.44M | 1.72M | 1.53M | 0.88M | 1.25M | 1.22M | 1.28M | 1.65M | 1.31M | 1.06M | 0.75M | 0.51M | 1.52M | 1.52M | 1.27M | 1.36M | 1.50M | 1.20M | 0.69M | 0.65M | 0.83M | 0.52M | 0.72M | 0.79M | 1.03M | 1.11M | 0.95M | 0.56M | 0.61M | 0.70M | 0.22M |
|
EBIT
|
1.64M | 1.03M | 1.53M | 1.14M | 1.54M | 0.78M | 1.80M | 0.93M | 1.66M | 1.73M | 1.58M | 1.17M | 1.75M | 1.72M | 1.59M | 1.04M | 1.98M | 1.63M | 1.54M | 2.15M | 1.91M | 1.25M | 0.54M | 1.78M | 2.07M | 2.12M | 1.69M | 0.41M | 0.72M | 0.51M | 1.24M | 0.92M | 0.87M | 1.53M | 1.47M | 1.37M | 1.44M | 1.72M | 1.53M | 0.88M | 1.25M | 1.22M | 1.28M | 1.65M | 1.31M | 1.06M | 0.75M | 0.51M | 1.52M | 1.52M | 1.27M | 1.36M | 1.50M | 1.20M | 0.69M | 0.65M | 0.83M | 0.52M | 0.72M | 0.79M | 1.03M | 1.11M | 0.95M | 0.56M | 0.61M | 0.70M | 0.22M |
|
Non Operating Investment Income
|
| | 135.00 | 0.00M | | | 829.00 | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.02M | 0.10M | -0.28M | 0.26M | 0.09M | 0.03M | 0.06M | -0.36M | 0.39M | 0.11M | 0.15M | -0.07M | 0.14M | -0.03M | -0.06M | -0.39M | -0.46M | -0.30M | 0.11M | 0.07M | 0.01M | -0.01M | 0.02M | 0.04M | -0.01M | 0.05M | -0.05M | 0.01M | 0.02M | 0.04M |
|
Interest & Investment Income
|
0.09M | 0.09M | 0.09M | 0.12M | 0.09M | 0.13M | 0.07M | 0.16M | 0.07M | 0.07M | 0.06M | 0.13M | 0.07M | 0.04M | 0.05M | 0.16M | 0.05M | 0.06M | 0.05M | 0.09M | 0.03M | 0.05M | 0.05M | 0.10M | 0.05M | 0.07M | 0.07M | 0.13M | 0.04M | 0.08M | 0.06M | 0.12M | 0.05M | 0.07M | 0.06M | 0.10M | 0.05M | 0.06M | 0.04M | 0.09M | 0.04M | 0.05M | 0.05M | 0.06M | 0.04M | 0.05M | 0.04M | 0.09M | 0.04M | 0.05M | 0.04M | 0.11M | 0.04M | 0.06M | 0.05M | 0.09M | 0.05M | 0.05M | 0.08M | 0.12M | 0.10M | 0.10M | 0.10M | 0.14M | 0.08M | 0.07M | 0.08M |
|
Other Non Operating Income
|
| | | | | | | | | | 0.39M | | | | | 0.52M | 0.29M | 0.29M | 0.29M | 0.19M | 0.02M | | | 1.00 | | | | | | | | | 0.13M | 0.10M | 0.06M | | -0.14M | 0.10M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | 0.07M | 0.16M | 0.07M | 0.08M | 0.46M | 0.13M | 0.07M | 0.04M | 0.05M | 0.66M | 0.35M | 0.36M | 0.34M | 0.28M | 0.06M | 0.05M | 0.05M | 0.10M | 0.05M | 0.07M | 0.07M | 0.13M | | | | | 0.05M | 0.07M | 0.11M | 0.08M | -0.10M | 0.04M | 0.14M | -0.19M | 0.30M | 0.14M | 0.07M | 0.12M | -0.31M | 0.44M | 0.15M | 0.25M | -0.03M | 0.18M | 0.01M | 0.05M | -0.35M | -0.40M | -0.25M | 0.20M | 0.12M | 0.06M | 0.07M | 0.14M | 0.14M | 0.09M | 0.15M | 0.08M | 0.10M | 0.10M | 0.11M |
|
EBT
|
1.73M | 1.13M | 1.62M | 1.26M | 1.64M | 0.91M | 1.87M | 1.10M | 1.73M | 1.82M | 2.04M | 1.29M | 1.82M | 1.76M | 1.65M | 1.70M | 2.33M | 1.99M | 1.88M | 2.44M | 1.97M | 1.31M | 0.59M | 1.89M | 2.12M | 2.19M | 1.77M | 0.55M | 0.76M | 0.59M | 1.31M | 1.03M | 0.92M | 1.60M | 1.58M | 1.44M | 1.34M | 1.76M | 1.67M | 0.69M | 1.55M | 1.35M | 1.35M | 1.78M | 1.00M | 1.50M | 0.91M | 0.76M | 1.49M | 1.70M | 1.28M | 1.40M | 1.15M | 0.80M | 0.43M | 0.84M | 0.95M | 0.58M | 0.79M | 0.93M | 1.17M | 1.21M | 1.10M | 0.64M | 0.71M | 0.79M | 0.33M |
|
Tax Provisions
|
0.58M | 0.37M | 0.54M | 0.37M | 0.54M | 0.29M | 0.62M | 0.26M | 0.56M | 0.59M | 0.67M | 0.34M | 0.59M | 0.57M | 0.53M | 0.41M | 0.76M | 0.64M | 0.60M | 0.73M | 0.63M | 0.40M | 0.18M | 0.48M | 0.66M | 0.68M | 0.55M | 0.15M | 0.24M | 0.19M | 0.41M | 0.28M | 0.29M | 0.50M | 0.49M | 0.46M | 0.31M | 0.37M | 0.35M | 0.10M | 0.33M | 0.33M | 0.28M | 0.37M | 0.29M | 0.49M | 0.19M | 0.23M | 0.31M | 0.35M | 0.34M | 0.36M | 0.24M | 0.33M | 0.31M | 0.09M | 0.25M | 0.12M | 0.16M | 0.19M | 0.24M | 0.30M | 0.30M | 0.21M | 0.15M | 0.16M | 0.15M |
|
Profit After Tax
|
1.16M | 0.76M | 1.08M | 0.89M | 1.10M | 0.62M | 1.24M | 0.84M | 1.17M | 1.22M | 1.37M | 0.96M | 1.23M | 1.19M | 1.12M | 1.29M | 1.56M | 1.34M | 1.28M | 1.72M | 1.34M | 0.90M | 0.41M | 1.40M | 1.46M | 1.51M | 1.22M | 0.42M | 0.53M | 0.41M | 0.90M | 0.75M | 0.63M | 1.10M | 1.09M | 1.02M | 1.06M | 1.39M | 1.32M | 0.58M | 1.22M | 1.08M | 1.07M | 1.39M | 0.79M | 1.19M | 0.72M | 0.61M | 1.18M | 1.34M | 1.02M | 1.12M | 0.91M | 0.63M | 0.35M | 0.68M | 0.76M | 0.46M | 0.63M | 0.74M | 0.93M | 0.96M | 0.87M | 0.50M | 0.56M | 0.63M | 0.27M |
|
Other Income
|
| | 420.00 | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.16M | 0.76M | 1.08M | 0.89M | 1.10M | 0.62M | 1.24M | 0.84M | 1.17M | 1.22M | 1.37M | 0.96M | 1.23M | 1.19M | 1.12M | 1.29M | 1.56M | 1.34M | 1.28M | 1.71M | 1.34M | 0.90M | 0.41M | 1.40M | 1.46M | 1.51M | 1.22M | 0.40M | 0.53M | 0.41M | 0.90M | 0.75M | 0.63M | 1.10M | 1.09M | 0.98M | 1.03M | 1.39M | 1.32M | 0.60M | 1.22M | 1.02M | 1.07M | 1.41M | 0.71M | 1.01M | 0.72M | 0.53M | 1.18M | 1.34M | 0.94M | 1.05M | 0.91M | 0.47M | 0.13M | 0.75M | 0.71M | 0.46M | 0.63M | 0.74M | 0.93M | 0.90M | 0.80M | 0.43M | 0.56M | 0.63M | 0.17M |
|
Consolidated Net Income
|
1.16M | 0.76M | 1.08M | 0.89M | 1.10M | 0.62M | 1.24M | 0.84M | 1.17M | 1.22M | 1.37M | 0.96M | 1.23M | 1.19M | 1.12M | 1.29M | 1.56M | 1.34M | 1.28M | 1.71M | 1.34M | 0.90M | 0.41M | 1.40M | 1.46M | 1.51M | 1.22M | 0.40M | 0.53M | 0.41M | 0.90M | 0.75M | 0.63M | 1.10M | 1.09M | 0.98M | 1.03M | 1.39M | 1.32M | 0.60M | 1.22M | 1.02M | 1.07M | 1.41M | 0.71M | 1.01M | 0.72M | 0.53M | 1.18M | 1.34M | 0.94M | 1.05M | 0.91M | 0.47M | 0.13M | 0.75M | 0.71M | 0.46M | 0.63M | 0.74M | 0.93M | 0.90M | 0.80M | 0.43M | 0.56M | 0.63M | 0.17M |
|
Income towards Parent Company
|
1.16M | 0.76M | 1.08M | 0.89M | 1.10M | 0.62M | 1.24M | 0.84M | 1.17M | 1.22M | 1.37M | 0.96M | 1.23M | 1.19M | 1.12M | 1.29M | 1.56M | 1.34M | 1.28M | 1.71M | 1.34M | 0.90M | 0.41M | 1.40M | 1.46M | 1.51M | 1.22M | 0.40M | 0.53M | 0.41M | 0.90M | 0.75M | 0.63M | 1.10M | 1.09M | 0.98M | 1.03M | 1.39M | 1.32M | 0.60M | 1.22M | 1.02M | 1.07M | 1.41M | 0.71M | 1.01M | 0.72M | 0.53M | 1.18M | 1.34M | 0.94M | 1.05M | 0.91M | 0.47M | 0.13M | 0.75M | 0.71M | 0.46M | 0.63M | 0.74M | 0.93M | 0.90M | 0.80M | 0.43M | 0.56M | 0.63M | 0.17M |
|
Net Income towards Common Stockholders
|
1.16M | 0.76M | 1.08M | 0.89M | 1.10M | 0.62M | 1.24M | 0.84M | 1.17M | 1.22M | 1.37M | 0.96M | 1.23M | 1.19M | 1.12M | 1.29M | 1.56M | 1.34M | 1.28M | 1.71M | 1.34M | 0.90M | 0.41M | 1.40M | 1.46M | 1.51M | 1.22M | 0.40M | 0.53M | 0.41M | 0.90M | 0.75M | 0.63M | 1.10M | 1.09M | 0.98M | 1.03M | 1.39M | 1.32M | 0.60M | 1.22M | 1.02M | 1.07M | 1.41M | 0.71M | 1.01M | 0.72M | 0.53M | 1.18M | 1.34M | 0.94M | 1.05M | 0.91M | 0.47M | 0.13M | 0.75M | 0.71M | 0.46M | 0.63M | 0.74M | 0.93M | 0.90M | 0.80M | 0.43M | 0.56M | 0.63M | 0.17M |
|
EPS (Basic)
|
0.23 | 0.15 | 0.22 | 0.18 | 0.22 | 0.22 | 0.27 | 0.18 | 0.25 | 0.27 | 0.30 | 0.21 | 0.27 | 0.26 | 0.24 | 0.28 | 0.34 | 0.29 | 0.28 | 0.37 | 0.29 | 0.20 | 0.09 | 0.30 | 0.32 | 0.33 | 0.26 | 0.09 | 0.11 | 0.09 | 0.20 | 0.16 | 0.14 | 0.24 | 0.24 | 0.22 | 0.23 | 0.30 | 0.29 | 0.13 | 0.27 | 0.23 | 0.23 | 0.31 | 0.17 | 0.26 | 0.16 | 0.13 | 0.26 | 0.29 | 0.22 | 0.24 | 0.20 | 0.14 | 0.07 | 0.15 | 0.16 | 0.10 | 0.14 | 0.16 | 0.20 | 0.21 | 0.19 | 0.11 | 0.12 | 0.14 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
0.23 | 0.15 | 0.22 | 0.18 | 0.22 | 0.13 | 0.27 | 0.18 | 0.25 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
5.01M | 4.95M | 4.95M | 4.95M | 5.01M | 4.95M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M | 4.59M |
|
EBITDA
|
1.64M | 1.16M | 1.53M | 1.14M | 1.54M | 0.78M | 1.80M | 0.93M | 1.66M | 1.73M | 1.58M | 1.17M | 1.75M | 1.72M | 1.59M | 1.04M | 1.98M | 1.63M | 1.54M | 2.15M | 1.91M | 1.25M | 0.54M | 1.78M | 2.07M | 2.12M | 1.69M | 0.41M | 0.72M | 0.51M | 1.24M | 0.92M | 0.87M | 1.53M | 1.47M | 1.37M | 1.44M | 1.72M | 1.53M | 0.88M | 1.25M | 1.22M | 1.28M | 1.65M | 1.31M | 1.06M | 0.75M | 0.51M | 1.52M | 1.52M | 1.27M | 1.36M | 1.50M | 1.20M | 0.69M | 0.65M | 0.83M | 0.52M | 0.72M | 0.79M | 1.03M | 1.11M | 0.95M | 0.56M | 0.61M | 0.70M | 0.22M |
|
Tax Rate
|
33.24% | 32.89% | 33.38% | 29.65% | 33.04% | 31.65% | 33.33% | 23.89% | 32.45% | 32.53% | 32.78% | 26.04% | 32.43% | 32.35% | 32.18% | 23.90% | 32.75% | 32.44% | 32.05% | 30.01% | 32.17% | 30.98% | 30.84% | 25.64% | 31.09% | 31.11% | 31.13% | 27.41% | 31.18% | 31.43% | 31.24% | 27.33% | 31.19% | 31.14% | 31.14% | 31.78% | 23.12% | 21.22% | 21.00% | 14.36% | 21.00% | 24.39% | 21.00% | 20.63% | 29.22% | 32.74% | 20.78% | 30.01% | 20.84% | 20.85% | 26.57% | 25.34% | 20.79% | 41.47% | 70.42% | 10.72% | 25.88% | 20.57% | 20.38% | 20.78% | 20.64% | 25.07% | 27.32% | 32.85% | 20.77% | 20.72% | 47.30% |