|
Revenue
|
0.20M | 5.91M | 7.90M | 6.32M | 6.30M | 3.68M | 3.71M | 2.48M | 3.38M | 3.20M | 3.31M | 3.19M | 3.61M | 3.06M | 3.46M | 4.75M | 4.11M | 3.01M | 3.20M | 3.74M | 2.64M | 2.51M | 2.22M | 2.37M | 2.78M | 2.94M | 3.28M | 4.11M | 3.41M | 3.18M | 4.21M | 3.18M | 3.51M | 3.32M | 3.58M | 3.56M | 4.42M | 4.05M | 4.53M | 4.49M | 4.52M | 4.34M | 3.62M | 3.22M | 3.61M | 2.94M | 6.46M | 5.12M | 3.00M | 4.67M | 5.27M | 5.32M | 4.29M | 4.64M | 5.86M | 5.76M | 5.93M | 6.70M | 3.72M | 4.65M | 4.45M | 4.60M | 7.20M | 5.54M | 6.23M | 3.82M | 0.76M |
|
Cost of Revenue
|
| 4.75M | 6.25M | 5.00M | | 2.57M | 2.65M | 1.72M | 2.54M | 2.33M | 2.31M | 2.37M | 2.79M | 2.08M | 2.28M | 3.73M | 2.95M | 2.26M | 2.39M | 2.61M | 2.48M | 1.90M | 1.73M | 1.99M | 1.94M | 2.05M | 2.59M | 2.80M | 2.51M | 2.12M | 2.97M | 2.13M | 2.72M | 2.34M | 2.42M | 2.49M | 3.08M | 2.81M | 3.07M | 3.43M | 2.73M | 3.10M | 2.53M | 2.45M | 2.96M | 1.86M | 4.35M | 3.60M | 2.06M | 3.41M | 3.70M | 3.60M | 2.81M | 3.21M | 4.30M | 4.06M | 4.26M | 4.99M | 2.41M | 3.15M | 3.37M | 3.51M | 5.21M | 4.51M | 3.50M | 3.13M | 0.30M |
|
Gross Profit
|
| 1.17M | 1.65M | 1.32M | | 1.11M | 1.06M | 0.75M | 0.83M | 0.87M | 1.00M | 0.82M | 0.82M | 0.98M | 1.17M | 1.03M | 1.16M | 0.75M | 0.81M | 1.13M | 0.16M | 0.61M | 0.49M | 0.38M | 0.84M | 0.88M | 0.68M | 1.31M | 0.90M | 1.06M | 1.25M | 1.05M | 0.79M | 0.98M | 1.16M | 1.07M | 1.34M | 1.24M | 1.46M | 1.06M | 1.80M | 1.24M | 1.09M | 0.77M | 0.65M | 1.08M | 2.10M | 1.52M | 0.94M | 1.26M | 1.58M | 1.72M | 1.48M | 1.42M | 1.56M | 1.70M | 1.67M | 1.71M | 1.31M | 1.50M | 1.08M | 1.09M | 2.00M | 1.02M | 2.72M | 0.69M | 0.46M |
|
Research & Development
|
| 0.12M | 0.22M | 0.13M | | 0.17M | 0.15M | 0.18M | 0.11M | 0.14M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.17M | 0.13M | 0.09M | 0.15M | 0.22M | 0.16M | 0.26M | 0.15M | 0.20M | 0.20M | 0.15M | 0.15M | 0.17M | 0.14M | 0.18M | 0.20M | 0.16M | 0.17M | 0.17M | 0.17M | 0.14M | 0.15M | 0.12M | 0.09M | 0.14M | 0.14M | 0.18M | 0.17M | 0.20M | 0.13M | 0.09M | 0.11M | 0.14M | 0.10M | 0.10M | 0.10M | 0.14M | 0.09M | 0.10M | 0.10M | 0.11M | 0.06M | 0.13M | 0.08M | 0.15M | 0.09M | 0.11M | 0.13M | 0.10M | 0.11M | 0.08M |
|
Selling, General & Administrative
|
| 1.20M | 1.34M | 1.32M | | 1.21M | 1.08M | 1.06M | 1.03M | 1.10M | 1.08M | 1.04M | 1.17M | 1.36M | 1.24M | 1.29M | 1.12M | 1.09M | 1.03M | 1.08M | 1.05M | 1.19M | 1.12M | 0.99M | 0.88M | 1.16M | 1.15M | 1.14M | 1.02M | 1.11M | 1.15M | 1.01M | 1.17M | 1.14M | 1.15M | 1.14M | 1.19M | 1.20M | 1.10M | 1.12M | 1.45M | 1.24M | 1.13M | 1.08M | 1.17M | 0.99M | 1.26M | 1.32M | 1.46M | 1.13M | 1.36M | 1.57M | 1.46M | 1.38M | 1.19M | 1.18M | 1.22M | 1.42M | 1.33M | 1.31M | 1.67M | 1.40M | 1.21M | 1.76M | 1.64M | 1.11M | 1.31M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M | |
|
Operating Expenses
|
| 1.32M | 1.56M | 1.44M | | 1.37M | 1.23M | 1.24M | 1.14M | 1.24M | 1.23M | 1.17M | 1.31M | 1.49M | 1.37M | 1.41M | 1.29M | 1.22M | 1.13M | 1.22M | 1.28M | 1.35M | 1.38M | 1.14M | 1.08M | 1.36M | 1.30M | 1.29M | 1.19M | 1.25M | 1.34M | 1.21M | 1.33M | 1.32M | 1.31M | 1.31M | 1.33M | 1.35M | 1.22M | 1.21M | 1.59M | 1.38M | 1.31M | 1.25M | 1.38M | 1.12M | 1.36M | 1.43M | 1.60M | 1.23M | 1.45M | 1.67M | 1.61M | 1.47M | 1.29M | 1.28M | 1.33M | 1.49M | 1.47M | 1.39M | 1.82M | 1.49M | 1.32M | 1.89M | 1.73M | 1.23M | 1.39M |
|
Operating Income
|
| -0.15M | 0.09M | -0.12M | | -0.26M | -0.17M | -0.49M | -0.30M | -0.37M | -0.23M | -0.36M | -0.49M | -0.51M | -0.19M | -0.39M | -0.12M | -0.47M | -0.32M | -0.10M | -1.12M | -0.74M | -0.89M | -0.76M | -0.24M | -0.48M | -0.62M | 0.02M | -0.29M | -0.19M | -0.09M | -0.16M | -0.54M | -0.34M | -0.16M | -0.24M | 0.00M | -0.11M | 0.24M | -0.15M | 0.21M | -0.13M | -0.22M | -0.48M | -0.72M | -0.04M | 0.75M | 0.09M | -0.66M | 0.02M | 0.12M | 0.05M | -0.13M | -0.05M | 0.27M | 0.42M | 0.34M | 0.22M | -0.16M | 0.11M | -0.74M | -0.40M | 0.68M | -0.87M | 0.99M | -0.53M | -0.93M |
|
EBIT
|
| -0.15M | 0.09M | -0.12M | | -0.26M | -0.17M | -0.49M | -0.30M | -0.37M | -0.23M | -0.36M | -0.49M | -0.51M | -0.19M | -0.39M | -0.12M | -0.47M | -0.32M | -0.10M | -1.12M | -0.74M | -0.89M | -0.76M | -0.24M | -0.48M | -0.62M | 0.02M | -0.29M | -0.19M | -0.09M | -0.16M | -0.54M | -0.34M | -0.16M | -0.24M | 0.00M | -0.11M | 0.24M | -0.15M | 0.21M | -0.13M | -0.22M | -0.48M | -0.72M | -0.04M | 0.75M | 0.09M | -0.66M | 0.02M | 0.12M | 0.05M | -0.13M | -0.05M | 0.27M | 0.42M | 0.34M | 0.22M | -0.16M | 0.11M | -0.74M | -0.40M | 0.68M | -0.87M | 0.99M | -0.53M | -0.93M |
|
Interest & Investment Income
|
| | | | | 0.03M | 0.08M | 0.06M | 0.04M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.07M | 0.01M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -125.00 | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | 0.06M | | | | | | | | | | | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.02M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M |
|
Non Operating Income
|
| | | | | | | | | | | | 0.06M | | 0.06M | | | | | | | | | | | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.02M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.09M | | | 0.00M | -0.01M |
|
EBT
|
| 0.57M | 0.95M | 0.52M | | -0.24M | 0.33M | -0.43M | -0.26M | -0.37M | -0.22M | -0.33M | -0.48M | -0.54M | -0.20M | -0.38M | -0.12M | -0.46M | -0.31M | -0.37M | -1.27M | -0.74M | 0.01M | 0.01M | -3.75M | -0.78M | -0.00M | -0.01M | -2.12M | -0.19M | -0.12M | -0.18M | -0.54M | -0.36M | -0.18M | -0.34M | -0.07M | -0.19M | 0.14M | -0.26M | 0.01M | -0.24M | -0.33M | -0.60M | -0.80M | -0.08M | 0.73M | 0.08M | -0.68M | 0.01M | 0.11M | 0.04M | -0.24M | -0.11M | 0.20M | 0.34M | 0.30M | 0.17M | -0.19M | 0.10M | -0.78M | -0.44M | 0.59M | -0.95M | 0.94M | 2.29M | -0.99M |
|
Tax Provisions
|
| -0.04M | 0.02M | -0.25M | | -0.08M | 0.06M | -0.08M | -0.05M | -0.13M | -0.09M | -0.12M | -0.24M | -0.18M | 0.01M | 0.18M | 0.04M | -0.17M | 2.48M | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | | 0.01M | -0.01M | -0.36M | 0.12M | 0.01M |
|
Profit After Tax
|
| 0.61M | 0.92M | 0.26M | 0.47M | 0.28M | 0.27M | 0.02M | 0.25M | 581.00 | -0.31M | 0.07M | -0.26M | -0.36M | -0.22M | 0.02M | 0.10M | -0.02M | -2.56M | -0.37M | -1.50M | -0.74M | -1.11M | -1.10M | -0.75M | -0.78M | -0.41M | -0.17M | -0.78M | -0.39M | -0.06M | -0.55M | -1.06M | -0.54M | -0.17M | -1.01M | -0.54M | -0.54M | -0.17M | -1.01M | -0.27M | -0.44M | -0.12M | -0.52M | -4.74M | -0.08M | 0.73M | 0.08M | -0.46M | 0.01M | 0.11M | 0.04M | -0.24M | -0.11M | 0.20M | 0.34M | 0.28M | 0.17M | -0.19M | 0.10M | -0.78M | -0.44M | 0.58M | -0.94M | 1.30M | 1.81M | -1.00M |
|
Equity Income
|
| 0.72M | 0.89M | 0.66M | | 0.44M | 0.42M | 0.37M | 0.47M | 0.24M | 0.00M | 0.28M | -0.03M | -0.05M | -0.08M | 0.59M | 0.26M | 0.27M | 0.23M | -0.28M | -0.39M | -0.01M | -0.24M | -0.35M | -0.53M | -0.29M | 0.21M | -0.19M | -0.48M | -0.20M | 0.05M | -0.37M | -0.50M | -0.19M | 0.01M | -0.68M | -0.47M | -0.24M | -0.26M | -0.26M | -0.29M | -0.37M | -0.37M | -0.41M | -2.69M | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 0.61M | 0.92M | 0.77M | | -0.15M | 0.27M | -0.35M | -0.22M | -0.24M | -0.12M | -0.22M | -0.24M | -0.36M | -0.22M | -0.57M | -0.16M | -0.29M | -2.79M | -0.37M | -1.27M | -0.74M | 0.01M | 0.01M | -3.73M | -0.78M | -0.00M | -0.01M | -2.12M | -0.19M | -0.12M | -0.18M | -0.54M | -0.36M | -0.18M | -0.34M | -0.07M | -0.19M | 0.14M | -0.26M | 0.01M | -0.24M | -0.33M | -0.60M | -0.80M | -0.08M | 0.73M | 0.08M | -0.68M | 0.01M | 0.11M | 0.04M | -0.24M | -0.11M | 0.20M | 0.34M | 0.30M | 0.17M | -0.19M | 0.10M | -0.78M | -0.44M | 0.58M | -0.94M | 1.30M | 2.17M | -1.00M |
|
Consolidated Net Income
|
| 0.61M | 0.92M | 0.77M | | -0.15M | 0.27M | -0.35M | -0.22M | -0.24M | -0.12M | -0.22M | -0.24M | -0.36M | -0.22M | -0.57M | -0.16M | -0.29M | -2.79M | -0.37M | -1.27M | -0.74M | 0.01M | 0.01M | -3.73M | -0.78M | -0.00M | -0.01M | -2.12M | -0.19M | -0.12M | -0.18M | -0.54M | -0.36M | -0.18M | -0.34M | -0.07M | -0.19M | 0.14M | -0.26M | 0.01M | -0.24M | -0.33M | -0.60M | -0.80M | -0.08M | 0.73M | 0.08M | -0.68M | 0.01M | 0.11M | 0.04M | -0.24M | -0.11M | 0.20M | 0.34M | 0.30M | 0.17M | -0.19M | 0.10M | -0.78M | -0.44M | 0.58M | -0.94M | 1.30M | 2.17M | -1.00M |
|
Income towards Parent Company
|
| 0.61M | 0.92M | 0.77M | | -0.15M | 0.27M | -0.35M | -0.22M | -0.24M | -0.12M | -0.22M | -0.24M | -0.36M | -0.22M | -0.57M | -0.16M | -0.29M | -2.79M | -0.37M | -1.27M | -0.74M | 0.01M | 0.01M | -3.73M | -0.78M | -0.00M | -0.01M | -2.12M | -0.19M | -0.12M | -0.18M | -0.54M | -0.36M | -0.18M | -0.34M | -0.07M | -0.19M | 0.14M | -0.26M | 0.01M | -0.24M | -0.33M | -0.60M | -0.80M | -0.08M | 0.73M | 0.08M | -0.68M | 0.01M | 0.11M | 0.04M | -0.24M | -0.11M | 0.20M | 0.34M | 0.30M | 0.17M | -0.19M | 0.10M | -0.78M | -0.44M | 0.58M | -0.94M | 1.30M | 2.17M | -1.00M |
|
Net Income towards Common Stockholders
|
| 0.25 | 0.39 | 0.11 | 0.20 | -0.15M | 0.27M | -0.35M | -0.22M | -0.24M | -0.12M | -0.22M | -0.24M | -0.36M | -0.22M | -0.57M | -0.16M | -0.29M | -2.79M | -0.37M | -1.27M | -0.74M | 0.01M | 0.01M | -3.73M | -0.78M | -0.00M | -0.01M | -2.12M | -0.19M | -0.12M | -0.18M | -0.54M | -0.36M | -0.18M | -0.34M | -0.07M | -0.19M | 0.14M | -0.26M | 0.01M | -0.24M | -0.33M | -0.60M | -0.80M | -0.08M | 0.73M | 0.08M | -0.68M | 0.01M | 0.11M | 0.04M | -0.24M | -0.11M | 0.20M | 0.34M | 0.30M | 0.17M | -0.19M | 0.10M | -0.78M | -0.44M | 0.58M | -0.94M | 1.30M | 2.17M | -1.00M |
|
EPS (Basic)
|
| 0.00 | 0.00 | 0.00 | 0.20 | 0.12 | 0.11 | 0.01 | 0.10 | -0.10 | -0.13 | 0.03 | -0.10 | -0.16 | -0.09 | 0.01 | -0.07 | -0.01 | -1.12 | -0.16 | -0.56 | -0.32 | -0.48 | -0.48 | -1.61 | -0.34 | -0.18 | -0.08 | -0.92 | -0.17 | -0.03 | -0.24 | -0.23 | -0.24 | -0.07 | -0.44 | -0.03 | -0.19 | -0.05 | -0.22 | 0.01 | -0.26 | -0.30 | -0.44 | -0.35 | -0.03 | 0.31 | 0.03 | -0.29 | 0.01 | 0.05 | 0.02 | -0.10 | -0.05 | 0.09 | 0.15 | 0.12 | 0.07 | -0.08 | 0.04 | -0.34 | -0.19 | 0.25 | -0.40 | 0.56 | 0.78 | -0.43 |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | 0.00 | 0.00 | 0.20 | 0.12 | 0.11 | 0.01 | 0.10 | -0.10 | -0.13 | 0.03 | -0.10 | -0.16 | -0.09 | 0.01 | -0.07 | -0.01 | -1.12 | -0.16 | -0.56 | -0.32 | 0.00 | 0.00 | -1.61 | -0.34 | | | | | | | | | | | | | | | | | | | -0.32 | | 0.31 | 0.03 | -0.19 | 0.01 | 0.05 | 0.02 | -0.10 | -0.05 | 0.09 | 0.15 | 0.12 | 0.07 | -0.08 | 0.04 | -0.34 | -0.19 | 0.25 | -0.40 | 0.56 | 0.78 | -0.43 |
|
Shares Outstanding (Weighted Average)
|
| 0.25M | 0.64M | 0.75M | | 2.39M | 2.39M | | | 2.39M | 2.39M | 2.38M | 2.37M | 2.33M | 2.32M | 2.32M | 2.31M | 2.29M | 2.29M | 2.29M | 2.29M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M |
|
Shares Outstanding (Diluted Average)
|
| 0.25M | 0.64M | 0.75M | | 2.40M | 0.23M | 0.24M | | 2.40M | 2.39M | 2.38M | 2.37M | 2.33M | 2.32M | 2.32M | 2.31M | 2.29M | 2.29M | 2.29M | 2.29M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | | | | | | | | | | | | | | | | | | | 2.51M | | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.49M |
|
EBITDA
|
| -0.15M | 0.09M | -0.12M | | -0.26M | -0.17M | -0.49M | -0.30M | -0.37M | -0.23M | -0.36M | -0.49M | -0.51M | -0.19M | -0.39M | -0.12M | -0.47M | -0.32M | -0.10M | -1.12M | -0.74M | -0.89M | -0.76M | -0.24M | -0.48M | -0.62M | 0.02M | -0.29M | -0.19M | -0.09M | -0.16M | -0.54M | -0.34M | -0.16M | -0.24M | 0.00M | -0.11M | 0.24M | -0.15M | 0.21M | -0.13M | -0.22M | -0.48M | -0.72M | -0.04M | 0.75M | 0.09M | -0.66M | 0.02M | 0.12M | 0.05M | -0.13M | -0.05M | 0.27M | 0.42M | 0.34M | 0.22M | -0.16M | 0.11M | -0.74M | -0.40M | 0.68M | -0.87M | 0.99M | -0.53M | -0.93M |
|
Interest Expenses
|
| -0.01M | -0.04M | -0.03M | | 0.01M | 0.00M | -0.00M | -13.00 | 0.00M | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.10M | 0.07M | 0.08M | 0.09M | 0.12M | 0.19M | 0.11M | 0.11M | 0.12M | 0.08M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | 0.06M | 0.07M | 0.08M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.09M | 0.08M | 0.05M | | |
|
Tax Rate
|
| -7.80% | 2.60% | -49.10% | | 34.93% | 17.56% | 17.56% | 17.51% | 34.81% | 43.24% | 34.90% | 50.47% | 33.39% | -6.77% | -48.01% | -32.51% | 36.70% | -795.62% | | | | | | 0.67% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75% | 2.44% | | | | 1.97% | 1.22% | -38.34% | 5.32% | -1.32% |