|
Revenue
|
13.96M | 15.21M | 16.93M | 18.36M | 18.11M | 20.32M | 20.37M | 21.45M | 23.81M | 42.85M | 33.45M | 31.20M | 28.42M | 27.40M | 29.29M | 31.96M | 32.26M | 33.31M | 35.76M | 37.51M | 39.56M | 43.31M | 49.40M | 50.74M | 50.59M | 54.97M | 58.00M | 60.70M | 59.13M | 63.06M | 71.91M |
|
Cost of Revenue
|
3.56M | 4.18M | 4.10M | 4.84M | 5.04M | 5.69M | 6.32M | 7.21M | 8.25M | 16.93M | 13.99M | 12.02M | 10.67M | 9.77M | 10.90M | 12.30M | 12.51M | 12.92M | 14.11M | 14.61M | 15.55M | 17.20M | 18.84M | 18.63M | 20.79M | 22.07M | 23.63M | 24.56M | 25.85M | 26.32M | 30.57M |
|
Gross Profit
|
10.40M | 11.02M | 12.83M | 13.52M | 13.07M | 14.64M | 14.05M | 14.24M | 15.55M | 25.93M | 19.45M | 19.18M | 17.74M | 17.62M | 18.38M | 19.66M | 19.74M | 20.39M | 21.65M | 22.90M | 24.00M | 26.11M | 30.56M | 32.11M | 29.80M | 32.89M | 34.37M | 36.14M | 33.28M | 36.73M | 41.34M |
|
Depreciation & Amortization - Total
|
0.21M | 0.12M | 0.13M | 0.13M | 1.40M | 0.14M | 0.19M | 2.00M | 2.13M | 0.20M | 0.20M | 2.84M | 2.61M | 0.21M | 0.21M | 3.12M | 3.40M | 0.24M | 0.29M | 4.37M | 4.76M | 0.30M | 0.42M | | | | | | | | |
|
Research & Development
|
| | | | 0.23M | 0.20M | 0.21M | 0.20M | 0.17M | 0.27M | 0.24M | 0.40M | 0.34M | 0.58M | 0.58M | 0.61M | 0.63M | 0.67M | 0.67M | 0.72M | 0.78M | 0.76M | 0.59M | 0.65M | 0.75M | 0.76M | 0.76M | 0.80M | 0.80M | 0.85M | 0.78M |
|
Selling, General & Administrative
|
7.26M | 7.89M | 9.46M | 9.70M | 9.46M | 11.52M | 10.23M | 10.17M | 10.58M | 16.43M | 13.55M | 12.27M | 14.51M | 12.88M | 13.26M | 14.24M | 15.78M | 17.54M | 17.68M | 17.17M | 19.76M | 20.56M | 23.65M | 23.91M | 24.81M | 26.50M | 26.67M | 28.21M | 28.43M | 28.80M | 31.92M |
|
Other Operating Expenses
|
-0.04M | -0.05M | -0.02M | 0.06M | -0.06M | -0.09M | -0.17M | -0.05M | 1.17M | 1.46M | -0.20M | -0.10M | -0.08M | -0.08M | -0.14M | -0.14M | 0.01M | 0.11M | -0.29M | -0.18M | 0.02M | -0.12M | -0.28M | -0.27M | -0.21M | 0.55M | 0.47M | 1.10M | 2.37M | 0.64M | -0.48M |
|
Operating Expenses
|
7.46M | 8.01M | 9.59M | 9.83M | 11.09M | 11.86M | 10.63M | 12.38M | 12.88M | 16.90M | 13.99M | 15.51M | 17.46M | 13.67M | 14.05M | 17.97M | 19.80M | 18.45M | 18.64M | 22.27M | 25.30M | 21.62M | 24.67M | 24.56M | 25.56M | 27.26M | 27.43M | 29.01M | 29.22M | 29.65M | 32.69M |
|
Operating Income
|
2.34M | 2.29M | 2.51M | 2.92M | 2.32M | 1.66M | 2.19M | 2.69M | 4.62M | 12.86M | 4.04M | 5.27M | 1.33M | 2.66M | 2.92M | 4.67M | 2.25M | 1.00M | 1.47M | 3.53M | 1.93M | 2.90M | 4.21M | 5.29M | 2.20M | 3.62M | 5.63M | 6.45M | 3.84M | 5.09M | 5.64M |
|
EBIT
|
2.34M | 2.29M | 2.51M | 2.92M | 2.32M | 1.66M | 2.19M | 2.69M | 4.62M | 12.86M | 4.04M | 5.27M | 1.33M | 2.66M | 2.92M | 4.67M | 2.25M | 1.00M | 1.47M | 3.53M | 1.93M | 2.90M | 4.21M | 5.29M | 2.20M | 3.62M | 5.63M | 6.45M | 3.84M | 5.09M | 5.64M |
|
Interest & Investment Income
|
-0.05M | -0.07M | -0.04M | -0.03M | -0.03M | -0.02M | -0.06M | -0.21M | -0.16M | -0.14M | -0.12M | -0.10M | -0.09M | -0.08M | -0.07M | -0.07M | -0.06M | -0.06M | -0.04M | -0.03M | 0.05M | 0.02M | -0.24M | -0.26M | -0.15M | -0.25M | -0.23M | -0.15M | -0.18M | -0.13M | -0.51M |
|
Other Non Operating Income
|
| | | | | 0.00M | -0.00M | -0.00M | | 3.57M | 0.02M | 0.36M | -0.06M | 0.03M | 0.03M | 1.54M | 0.44M | 0.22M | 0.06M | 0.27M | 0.08M | 0.00M | 0.04M | -0.03M | 0.03M | -0.56M | 0.28M | 0.09M | 0.07M | 0.07M | 0.04M |
|
Non Operating Income
|
| 0.01M | 0.03M | 0.03M | 0.02M | 0.00M | -0.00M | -0.00M | | 3.57M | 0.02M | 0.36M | -0.06M | 0.03M | 0.03M | 1.54M | 0.44M | 0.22M | 0.06M | 0.27M | 0.08M | 0.00M | 0.04M | -0.03M | 0.03M | -0.56M | 0.28M | 0.09M | 0.07M | 0.07M | 0.04M |
|
EBT
|
2.22M | 2.10M | 2.25M | 3.10M | 2.10M | 1.35M | 2.90M | 2.45M | 4.43M | 12.77M | 3.94M | 5.22M | 1.46M | 2.81M | 3.17M | 5.05M | 2.51M | 1.39M | 1.51M | 3.58M | 2.02M | 3.06M | 4.24M | 5.08M | 2.12M | 2.25M | 5.50M | 6.30M | 3.66M | 4.96M | 5.13M |
|
Tax Provisions
|
| | 0.04M | 0.13M | 0.14M | 0.02M | 0.05M | 0.06M | 0.19M | -6.65M | 1.14M | 0.15M | -0.22M | 1.25M | 1.39M | 0.97M | 0.74M | 0.42M | 0.46M | 1.15M | 0.50M | 0.73M | 1.32M | 1.60M | 0.52M | 0.77M | 1.59M | 1.88M | 1.00M | 1.71M | 1.53M |
|
Profit After Tax
|
2.22M | 2.10M | 2.22M | 2.97M | 1.96M | 1.33M | 2.85M | 2.39M | 4.24M | 19.41M | 2.80M | 5.07M | 1.68M | 1.57M | 1.79M | 4.09M | 1.76M | 0.97M | 1.05M | 2.44M | 1.52M | 2.33M | 2.92M | 3.48M | 1.60M | 1.48M | 3.90M | 4.42M | 2.71M | 3.25M | 3.60M |
|
Equity Income
|
| | | | -0.02M | -0.03M | -0.03M | -0.03M | -0.03M | 0.04M | 0.02M | 0.06M | 0.22M | 0.23M | 0.33M | 0.46M | 0.32M | 0.45M | 0.08M | 0.08M | 0.04M | 0.14M | 0.27M | 0.04M | 0.07M | -1.12M | 0.10M | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.11M | 0.09M | 0.09M | 0.09M |
|
Income from Continuing Operations
|
2.22M | 2.10M | 2.22M | 2.97M | 1.96M | 1.33M | 2.85M | 2.39M | 4.24M | 19.41M | 2.80M | 5.07M | 1.68M | 1.57M | 1.79M | 4.09M | 1.76M | 0.97M | 1.05M | 2.44M | 1.52M | 2.33M | 2.92M | 3.48M | 1.60M | 1.48M | 3.90M | 4.42M | 2.66M | 3.25M | 3.60M |
|
Consolidated Net Income
|
2.22M | 2.10M | 2.22M | 2.97M | 1.96M | 1.33M | 2.85M | 2.39M | 4.24M | 19.41M | 2.80M | 5.07M | 1.68M | 1.57M | 1.79M | 4.09M | 1.76M | 0.97M | 1.05M | 2.44M | 1.52M | 2.33M | 2.92M | 3.48M | 1.60M | 1.48M | 3.90M | 4.42M | 2.66M | 3.25M | 3.60M |
|
Income towards Parent Company
|
2.22M | 2.10M | 2.22M | 2.97M | 1.96M | 1.33M | 2.85M | 2.39M | 4.24M | 19.41M | 2.80M | 5.07M | 1.68M | 1.57M | 1.79M | 4.09M | 1.76M | 0.97M | 1.05M | 2.44M | 1.52M | 2.33M | 2.92M | 3.48M | 1.60M | 1.48M | 3.90M | 4.42M | 2.66M | 3.25M | 3.60M |
|
Net Income towards Common Stockholders
|
2.22M | 2.10M | 2.22M | 2.97M | 1.96M | 1.33M | 2.85M | 2.39M | 4.24M | 19.41M | 2.80M | 5.07M | 1.68M | 1.57M | 1.79M | 4.09M | 1.76M | 0.97M | 1.05M | 2.44M | 1.52M | 2.33M | 2.92M | 3.48M | 1.60M | 1.48M | 3.90M | 4.42M | 2.66M | 3.25M | 3.60M |
|
EPS (Basic)
|
0.06 | 0.05 | 0.06 | 0.08 | 0.05 | 0.04 | 0.08 | 0.06 | 0.11 | 0.50 | 0.07 | 0.13 | 0.04 | 0.04 | 0.05 | 0.10 | 0.04 | 0.02 | 0.03 | 0.06 | 0.04 | 0.06 | 0.08 | 0.09 | 0.04 | 0.04 | 0.10 | 0.11 | 0.07 | 0.08 | 0.09 |
|
EPS (Weighted Average and Diluted)
|
0.06 | 0.05 | 0.06 | 0.07 | 0.05 | 0.03 | 0.07 | 0.06 | 0.11 | 0.48 | 0.07 | 0.13 | 0.04 | 0.04 | 0.04 | 0.10 | 0.04 | 0.02 | 0.03 | 0.07 | 0.04 | 0.06 | 0.07 | 0.08 | 0.04 | 0.04 | 0.10 | 0.11 | 0.06 | 0.08 | 0.09 |
|
Shares Outstanding (Weighted Average)
|
| 37.91M | 37.91M | 37.89M | 37.83M | 37.69M | 37.81M | 37.95M | 38.03M | 38.67M | 39.11M | 38.74M | 39.13M | 39.58M | 39.61M | 39.49M | 39.62M | 39.20M | 38.87M | 38.66M | 38.16M | 38.32M | 38.44M | 38.35M | 38.72M | 38.82M | 38.87M | 38.75M | 39.43M | 39.52M | 39.19M |
|
Shares Outstanding (Diluted Average)
|
| 39.34M | 39.95M | 39.68M | 39.45M | 39.98M | 40.05M | 40.15M | 39.68M | 40.81M | 41.16M | 40.53M | 40.66M | 41.03M | 40.72M | 40.68M | 40.36M | 40.06M | 39.85M | 39.81M | 40.02M | 40.68M | 40.42M | 40.38M | 40.58M | 40.55M | 40.78M | 40.81M | 41.63M | 41.39M | 41.09M |
|
EBITDA
|
2.55M | 2.37M | 2.42M | 2.38M | 1.96M | 1.18M | 2.77M | 2.47M | 3.93M | 19.38M | 2.83M | 5.10M | 1.79M | 1.56M | 1.81M | 4.14M | 1.93M | 1.03M | 1.17M | 2.38M | 1.52M | 2.33M | 2.92M | 3.48M | 1.60M | 3.62M | 5.63M | 6.45M | 3.84M | 5.09M | 5.64M |
|
Tax Rate
|
| | 1.55% | 4.10% | 6.58% | 1.78% | 1.76% | 2.37% | 4.22% | -52.06% | 28.92% | 2.89% | -15.26% | 44.31% | 43.65% | 19.15% | 29.72% | 30.33% | 30.18% | 31.98% | 24.83% | 23.81% | 31.14% | 31.50% | 24.42% | 34.21% | 28.99% | 29.83% | 27.31% | 34.52% | 29.89% |