|
Revenue
|
33.65M | 50.81M | 45.89M | 43.11M | 35.20M | 29.51M | 27.50M | 18.71M | 26.18M | 29.27M | 21.02M | 17.28M | 20.36M | 20.18M | 15.29M | 15.20M | 16.06M | 19.18M | 18.95M | 19.04M | 19.25M | 20.83M | 20.37M | 19.63M | 21.62M | 22.04M | 19.94M | 21.05M | 22.51M | 23.07M | 22.86M | 20.33M | 20.93M | 18.88M | 29.40M | 27.49M | 31.02M | 25.81M | 28.56M | 24.36M | 28.98M | 25.97M | 26.77M | 31.92M | 42.69M | 39.49M | 44.55M | 41.93M | 42.98M | 35.69M | 43.85M | 50.75M | 48.56M | 43.37M |
|
Cost of Revenue
|
24.64M | 35.69M | 33.20M | 31.55M | 25.84M | 20.65M | 20.91M | 14.24M | 17.96M | 19.82M | 14.64M | 12.76M | 14.23M | 14.58M | 10.95M | 10.99M | 11.58M | 13.17M | 13.10M | 13.14M | 13.70M | 14.43M | 14.47M | 13.63M | 14.82M | 15.14M | 13.72M | 14.79M | 15.64M | 15.79M | 16.31M | 14.29M | 15.22M | 13.80M | 20.53M | 19.63M | 21.67M | 18.48M | 20.60M | 17.85M | 21.62M | 19.00M | 19.50M | 24.48M | 32.10M | 29.71M | 33.15M | 30.46M | 31.42M | 27.01M | 33.25M | 38.00M | 36.96M | 33.75M |
|
Gross Profit
|
9.01M | 15.12M | 12.69M | 11.56M | 9.36M | 8.86M | 6.59M | 4.47M | 8.22M | 9.45M | 6.38M | 4.52M | 6.13M | 5.59M | 4.33M | 4.21M | 4.49M | 6.01M | 5.86M | 5.90M | 5.55M | 6.41M | 5.90M | 6.00M | 6.81M | 6.89M | 6.22M | 6.25M | 6.87M | 7.28M | 6.55M | 6.04M | 5.71M | 5.08M | 8.87M | 7.86M | 9.36M | 7.33M | 7.96M | 6.51M | 7.35M | 6.98M | 7.27M | 7.44M | 10.59M | 9.77M | 11.40M | 11.47M | 11.56M | 8.68M | 10.60M | 12.74M | 11.60M | 9.62M |
|
Research & Development
|
1.88M | 2.59M | 2.58M | 2.11M | 2.29M | 1.68M | 2.14M | 1.97M | 1.60M | 1.51M | 1.37M | 1.67M | 1.42M | 1.40M | 1.44M | 1.56M | 1.01M | 1.36M | 1.33M | 1.22M | 1.69M | 1.66M | 1.43M | 1.36M | 1.51M | 1.14M | 1.19M | 1.35M | 1.06M | 1.10M | 1.22M | 1.10M | 1.09M | 1.04M | 1.59M | 2.03M | 2.15M | 1.55M | 1.27M | 1.61M | 1.52M | 1.65M | 1.85M | 2.03M | 1.78M | 1.87M | 1.85M | 1.76M | 2.00M | 2.10M | 2.41M | 2.40M | 2.32M | 2.85M |
|
Selling, General & Administrative
|
6.14M | 6.48M | 7.07M | 6.41M | 5.52M | 5.41M | 5.74M | 5.43M | 4.87M | 5.59M | 4.63M | 4.73M | 4.06M | 3.97M | 4.00M | 3.98M | 3.53M | 3.83M | 3.71M | 3.50M | 3.20M | 4.27M | 3.98M | 3.50M | 3.65M | 3.91M | 3.71M | 3.64M | 3.76M | 3.83M | 3.70M | 3.44M | 3.55M | 3.50M | 4.24M | 4.53M | 4.73M | 4.30M | 4.39M | 4.20M | 4.62M | 4.38M | 4.32M | 5.38M | 5.14M | 5.77M | 5.90M | 5.65M | 5.65M | 6.07M | 6.71M | 6.94M | 7.03M | 7.71M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | -0.19M | 1.58M | 1.19M | 0.67M | 0.61M | 0.45M | 1.02M | 1.75M | | | | | | | 1.16M | 20.27M | | | 0.94M | -3.90M | | | 0.41M | -1.53M | | | | | | | | | | | | | |
|
Operating Expenses
|
8.02M | 9.07M | 9.65M | 8.52M | 7.82M | 7.09M | 7.88M | 7.40M | 6.46M | 7.10M | 6.00M | 6.40M | 5.47M | 5.37M | 5.43M | 5.54M | 4.54M | 5.18M | 5.04M | 4.73M | 5.03M | 5.92M | 5.40M | 4.86M | 5.16M | 5.05M | 4.90M | 4.99M | 4.82M | 4.93M | 4.92M | 4.54M | 4.64M | 4.54M | 5.82M | 6.55M | 6.88M | 5.85M | 5.67M | 5.80M | 6.14M | 6.03M | 6.18M | 7.41M | 6.92M | 7.64M | 7.75M | 7.41M | 7.65M | 8.17M | 9.12M | 9.35M | 9.35M | 10.57M |
|
Operating Income
|
0.99M | 6.05M | 3.04M | 3.04M | 1.54M | 1.77M | -1.29M | -2.93M | 1.75M | 2.35M | 0.38M | -1.87M | 0.65M | 0.22M | -1.10M | -1.32M | -0.06M | 0.82M | 0.82M | 1.17M | 0.52M | 0.48M | 0.50M | 1.14M | 1.64M | 1.84M | 1.32M | 1.26M | 2.05M | 2.36M | 1.63M | 1.50M | 1.07M | 0.55M | 3.04M | 1.31M | 2.47M | 1.49M | 2.29M | 0.71M | 1.22M | 0.95M | 1.09M | 0.03M | 3.67M | 2.13M | 3.65M | 4.06M | 3.92M | 0.51M | 1.47M | 3.40M | 2.26M | -0.95M |
|
EBIT
|
0.99M | 6.05M | 3.04M | 3.04M | 1.54M | 1.77M | -1.29M | -2.93M | 1.75M | 2.35M | 0.38M | -1.87M | 0.65M | 0.22M | -1.10M | -1.32M | -0.06M | 0.82M | 0.82M | 1.17M | 0.52M | 0.48M | 0.50M | 1.14M | 1.64M | 1.84M | 1.32M | 1.26M | 2.05M | 2.36M | 1.63M | 1.50M | 1.07M | 0.55M | 3.04M | 1.31M | 2.47M | 1.49M | 2.29M | 0.71M | 1.22M | 0.95M | 1.09M | 0.03M | 3.67M | 2.13M | 3.65M | 4.06M | 3.92M | 0.51M | 1.47M | 3.40M | 2.26M | -0.95M |
|
Other Non Operating Income
|
-0.12M | 0.44M | -0.21M | -0.01M | 0.05M | -0.17M | 0.05M | -0.02M | -0.01M | -0.04M | -0.03M | 0.00M | -0.01M | 0.01M | -0.02M | 0.05M | -0.16M | -0.12M | 0.09M | 0.07M | 0.03M | -0.01M | 0.04M | 0.02M | 0.03M | -0.03M | -0.01M | -0.02M | 0.06M | -0.10M | 0.11M | 0.03M | 0.08M | -0.05M | 0.03M | 0.06M | -0.10M | 0.08M | -0.01M | 0.04M | 0.06M | | 0.03M | -0.07M | 1.50M | 0.20M | 0.03M | 0.06M | 0.35M | 0.01M | -0.15M | 0.08M | -0.15M | 0.19M |
|
Non Operating Income
|
-0.12M | 0.44M | -0.21M | -0.01M | 0.05M | -0.12M | 0.05M | -0.02M | -0.01M | -0.04M | -0.03M | 0.00M | -0.01M | 0.01M | -0.02M | 0.05M | -0.16M | -0.12M | 0.09M | 0.07M | 0.03M | -0.11M | 0.04M | 0.02M | 0.03M | -0.09M | -0.01M | -0.02M | -0.13M | -0.13M | 0.11M | 0.03M | 0.08M | -0.06M | -0.08M | -0.16M | -0.30M | -0.09M | -0.12M | -0.05M | 1.58M | -0.06M | 0.03M | -0.49M | 1.50M | -0.39M | 0.03M | -0.46M | 0.35M | -0.16M | -0.98M | -0.95M | -1.14M | -0.80M |
|
EBT
|
0.65M | 6.25M | 2.64M | 2.87M | 1.47M | 1.48M | -1.34M | -3.06M | 1.64M | 2.19M | 0.26M | -1.90M | 0.59M | 0.17M | -1.16M | -1.32M | -0.27M | 0.63M | 0.84M | 1.18M | 0.49M | 0.37M | 0.47M | 1.11M | 1.63M | 1.75M | 1.27M | 1.21M | 2.07M | 2.22M | 1.72M | 1.52M | 1.15M | 0.49M | 2.96M | 1.15M | 2.18M | 1.39M | 2.18M | 0.65M | 2.80M | 0.90M | 1.07M | -0.47M | 4.72M | 1.75M | 3.11M | 3.61M | 3.85M | 0.35M | 0.49M | 2.45M | 1.11M | -1.75M |
|
Tax Provisions
|
0.07M | 0.28M | -1.00M | 0.13M | 0.13M | 0.15M | 0.10M | 0.19M | 0.17M | 0.12M | 0.10M | 0.05M | -0.02M | 0.10M | 0.06M | 0.06M | 0.06M | 0.11M | 0.07M | 0.13M | -0.00M | 0.09M | -0.04M | 0.09M | -0.12M | 0.09M | 0.18M | 0.10M | -1.74M | 0.06M | 0.08M | 0.09M | -18.61M | 0.04M | 0.68M | 0.23M | 0.52M | 0.32M | 0.50M | 0.19M | 0.68M | 0.22M | 0.25M | -0.13M | 1.38M | 0.45M | 0.26M | 0.70M | 0.85M | 0.07M | 0.26M | 0.57M | 0.24M | -0.50M |
|
Profit After Tax
|
0.58M | 5.96M | 3.38M | 2.75M | 1.36M | 1.79M | -1.50M | -3.24M | 1.68M | 1.57M | 0.43M | -2.08M | 0.64M | 0.10M | -1.29M | -1.38M | -0.33M | 0.53M | 0.79M | 1.05M | 0.50M | 0.30M | 0.45M | 1.02M | 1.75M | 1.66M | 1.09M | 1.10M | 3.81M | 2.17M | 1.64M | 1.44M | 19.76M | 0.45M | 2.28M | 0.92M | 1.66M | 1.07M | 1.68M | 0.46M | 2.12M | 0.68M | 0.82M | -0.35M | 3.35M | 1.33M | 2.87M | 2.90M | 2.99M | 0.28M | 0.23M | 1.88M | 0.88M | -1.25M |
|
Net Income - Minority
|
| | -0.02M | 0.00M | 0.01M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.00M | -0.03M | -0.01M | -0.01M | -0.01M | -0.02M | | -0.02M | -0.01M | | -0.01M | -0.00M | -0.02M | -0.00M | 0.01M | -0.02M | -0.00M | -0.01M | -0.01M | 0.00M | -0.01M | -0.02M | -0.00M | -0.00M | -0.00M | 0.01M | | 0.00M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.02M | 0.03M | 0.02M | 0.04M | 0.01M | 0.02M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.03M | -0.02M | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | -0.01M | -0.03M |
|
Income from Continuing Operations
|
0.58M | 5.96M | 3.64M | 2.74M | 1.34M | 1.34M | -1.44M | -3.25M | 1.47M | 2.07M | 0.16M | -1.96M | 0.61M | 0.07M | -1.22M | -1.38M | -0.33M | 0.52M | 0.77M | 1.05M | 0.50M | 0.28M | 0.52M | 1.02M | 1.74M | 1.66M | 1.09M | 1.10M | 3.81M | 2.17M | 1.64M | 1.44M | 19.76M | 0.45M | 2.28M | 0.92M | 1.66M | 1.07M | 1.68M | 0.46M | 2.12M | 0.68M | 0.82M | -0.34M | 3.35M | 1.30M | 2.85M | 2.90M | 2.99M | 0.28M | 0.23M | 1.88M | 0.87M | -1.25M |
|
Consolidated Net Income
|
-0.56M | -1.47M | -14.40M | -2.33M | 0.00M | 0.49M | -0.07M | 0.05M | 0.20M | -0.68M | 0.26M | -0.12M | 0.01M | -0.03M | -0.06M | | | | | | 0.50M | 0.28M | 0.52M | 1.02M | 1.74M | 1.66M | 1.09M | 1.10M | 3.81M | 2.17M | 1.64M | 1.44M | 19.76M | 0.45M | 2.28M | 0.92M | 1.66M | 1.07M | 1.68M | 0.46M | 2.12M | 0.68M | 0.82M | -0.34M | 3.35M | 1.30M | 2.85M | 2.90M | 2.99M | 0.28M | 0.23M | 1.88M | 0.87M | -1.25M |
|
Income towards Parent Company
|
-0.56M | -1.47M | -14.43M | -2.32M | 0.02M | 0.52M | -0.07M | 0.05M | 0.20M | -0.68M | 0.26M | -0.12M | 0.01M | -0.03M | -0.06M | | | | | | 0.50M | 0.28M | 0.52M | 1.02M | 1.74M | 1.66M | 1.09M | 1.10M | 3.81M | 2.17M | 1.64M | 1.44M | 19.76M | 0.45M | 2.28M | 0.92M | 1.66M | 1.07M | 1.68M | 0.46M | 2.12M | 0.68M | 0.82M | -0.34M | 3.35M | 1.30M | 2.85M | 2.90M | 2.99M | 0.28M | 0.23M | 1.88M | 0.87M | -1.25M |
|
Net Income towards Common Stockholders
|
-0.56M | -1.47M | -14.43M | -2.32M | 0.02M | 0.52M | -0.07M | 0.05M | 0.20M | -0.68M | 0.26M | -0.12M | 0.01M | -0.03M | -0.06M | | | | | | 0.50M | 0.28M | 0.52M | 1.02M | 1.74M | 1.66M | 1.09M | 1.10M | 3.81M | 2.17M | 1.64M | 1.44M | 19.76M | 0.45M | 2.28M | 0.92M | 1.66M | 1.07M | 1.68M | 0.46M | 2.12M | 0.68M | 0.82M | -0.34M | 3.35M | 1.30M | 2.85M | 2.90M | 2.99M | 0.28M | 0.23M | 1.88M | 0.87M | -1.25M |
|
EPS (Basic)
|
0.03 | 0.35 | -0.84 | 0.16 | 0.08 | 0.03 | -0.09 | -0.18 | 0.10 | -0.04 | 0.02 | -0.12 | 0.86 | 0.00 | -0.07 | -0.08 | -0.02 | 0.03 | 0.05 | 0.07 | 30.65 | 0.02 | 0.03 | 0.07 | 0.11 | 0.11 | 0.07 | 0.07 | 245.23 | 0.14 | 0.10 | 0.09 | 1.24 | 0.03 | 14.00 | 6.00 | 0.11 | 7.00 | 10.00 | 0.03 | 0.13 | 0.04 | 0.05 | 0.03 | 0.03 | 0.08 | 0.18 | 0.08 | 0.18 | 0.02 | 0.01 | 0.02 | 0.05 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.35 | -0.84 | 0.16 | 0.08 | 0.03 | -0.09 | -0.18 | 0.10 | -0.04 | 0.02 | -0.01 | 0.04 | 0.00 | | -0.08 | | 0.03 | 0.05 | 0.07 | 30.14 | 0.02 | 0.03 | 0.07 | 0.11 | 0.11 | 0.07 | 0.07 | 240.13 | 0.13 | 0.10 | 0.09 | 1.21 | 0.03 | 14.00 | 6.00 | 0.10 | 7.00 | 10.00 | 0.03 | 0.13 | 0.04 | 0.05 | 0.03 | 0.03 | 0.08 | 0.18 | 0.08 | 0.18 | 0.02 | 0.01 | 0.02 | 0.05 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
17.16M | 17.23M | 17.16M | 17.30M | 17.31M | 17.30M | 17.36M | 17.40M | 17.42M | 17.40M | 0.02M | 0.02M | 0.02M | 17.46M | 17.51M | 17.53M | 17.51M | 17.35M | 16.95M | 16.50M | 0.02M | 15.32M | 15.29M | 15.26M | 15.26M | 15.41M | 0.02M | 0.02M | 0.02M | 15.70M | 15.92M | 15.95M | 15.88M | 15.74M | 15.74M | 15.79M | 15.78M | 15.88M | 15.88M | 15.91M | 15.90M | 15.97M | 16.02M | 16.14M | 16.14M | 16.24M | 16.21M | 16.40M | 16.57M | 16.62M | 16.55M | 16.63M | 16.64M | 16.65M |
|
Shares Outstanding (Diluted Average)
|
17.17M | 17.45M | 17.17M | 17.31M | 17.34M | 17.34M | 17.36M | 17.40M | 17.42M | 17.40M | 0.02M | 17.46M | | 17.46M | | | | 17.35M | 16.98M | 16.55M | 0.02M | 15.67M | 15.54M | 15.45M | 15.40M | 15.66M | 0.02M | 0.02M | 0.02M | 16.20M | 16.52M | 16.52M | 16.35M | 16.23M | 16.19M | 16.16M | 16.18M | 16.09M | 16.13M | 16.10M | 16.10M | 16.15M | 16.26M | 16.14M | 16.14M | 16.30M | 16.23M | 16.52M | 16.82M | 16.87M | 16.77M | 16.68M | 16.67M | 16.70M |
|
EBITDA
|
0.99M | 6.05M | 3.04M | 0.50M | 1.34M | 1.82M | -1.35M | -3.19M | 1.48M | 1.84M | 0.31M | -1.93M | 0.68M | 0.02M | -1.22M | -1.29M | -0.29M | 0.56M | 0.83M | 0.70M | 0.34M | 0.02M | 0.02M | 0.41M | 0.89M | 1.91M | 1.59M | 1.54M | 4.08M | 2.90M | 0.45M | 0.97M | 19.43M | 0.86M | 1.80M | 0.23M | 2.57M | 0.25M | 1.70M | 1.08M | 2.94M | 0.77M | 0.90M | -0.15M | 3.05M | 1.00M | 3.39M | 2.66M | 2.97M | 1.07M | -0.73M | 2.18M | 1.75M | -1.46M |
|
Interest Expenses
|
0.21M | 0.24M | 0.19M | 0.16M | 0.13M | 0.12M | 0.10M | 0.12M | 0.10M | 0.12M | 0.09M | 0.04M | 0.07M | 0.04M | 0.06M | 0.04M | 0.06M | 0.07M | 0.06M | 0.07M | 0.05M | 0.10M | 0.06M | 0.05M | 0.05M | 0.07M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | -0.00M | 0.01M | 0.11M | 0.22M | 0.20M | 0.17M | 0.11M | 0.09M | 0.06M | 0.06M | 0.06M | 0.42M | 0.44M | 0.59M | 0.57M | 0.52M | 0.42M | 0.17M | 0.83M | 1.03M | 0.99M | 0.99M |
|
Tax Rate
|
10.36% | 4.50% | -37.76% | 4.53% | 8.98% | 9.97% | -7.61% | -6.13% | 10.65% | 5.34% | 37.40% | -2.79% | -3.21% | 59.43% | -5.18% | -4.32% | -22.56% | 17.51% | 8.40% | 11.04% | -0.40% | 23.85% | -8.63% | 8.30% | -7.06% | 4.98% | 14.06% | 8.63% | -84.05% | 2.47% | 4.54% | 5.65% | -1,615.02% | 8.37% | 22.85% | 19.63% | 23.67% | 22.90% | 22.92% | 29.36% | 24.37% | 24.22% | 23.18% | 28.42% | 29.11% | 25.50% | 8.45% | 19.49% | 22.18% | 20.96% | 52.93% | 23.18% | 21.83% | 28.78% |