|
Revenue
|
1.85M | 3.08M | 2.09M | 2.48M | 2.48M | 4.12M | 4.93M | 8.27M | 0.05M | 16.28M | 7.74M | 15.52M | 5.05M | 2.67M | 6.64M | 4.22M | 2.10M | 12.25M | 4.08M | 4.59M | 1.59M |
|
Cost of Revenue
|
0.51M | 1.14M | 0.76M | 0.84M | 0.84M | 1.93M | 2.38M | 3.68M | 0.21M | 5.05M | 0.00M | 628.00 | 0.03M | 0.11M | 5.15M | 2.81M | 1.70M | 7.94M | 2.62M | 2.81M | 0.87M |
|
Gross Profit
|
1.34M | 1.93M | 1.32M | 1.65M | 1.65M | 2.19M | 2.55M | 4.59M | -0.24M | 11.23M | 7.74M | 15.52M | 5.03M | 2.57M | 1.49M | 1.42M | 0.40M | 4.31M | 1.46M | 1.78M | 0.72M |
|
Research & Development
|
| | | | | | | | | | | | 18.43M | 0.29M | 0.18M | 0.13M | 0.63M | | | 0.16M | 0.51M |
|
Selling, General & Administrative
|
0.59M | 0.52M | 0.70M | 0.93M | | 1.00M | 0.96M | 1.16M | 1.17M | 1.02M | 4.11M | 8.09M | 3.68M | 1.74M | 1.58M | 1.19M | 1.16M | 2.42M | 1.23M | 1.22M | 1.23M |
|
Other Operating Expenses
|
| | | | 0.93M | | | | | | | | | | | | -0.31M | 0.14M | 0.16M | -0.00M | -19.00 |
|
Operating Expenses
|
0.59M | 0.52M | 0.70M | 0.93M | 0.93M | 1.00M | 0.96M | 1.16M | 1.17M | 1.02M | 4.11M | 8.09M | 22.11M | 2.03M | 1.76M | 1.32M | 1.47M | 2.56M | 1.39M | 1.38M | 1.42M |
|
Operating Income
|
0.75M | 1.65M | 0.73M | 0.83M | 0.83M | 1.21M | 1.61M | 3.43M | -1.41M | 10.20M | 3.63M | 7.39M | -17.07M | 0.54M | -0.37M | 0.10M | -1.07M | 0.59M | 0.08M | 0.40M | -0.70M |
|
EBIT
|
0.75M | 1.65M | 0.73M | 0.83M | 0.83M | 1.21M | 1.61M | 3.43M | -1.41M | 10.20M | 3.63M | 7.39M | -17.07M | 0.54M | -0.37M | 0.10M | -1.07M | 0.59M | 0.08M | 0.40M | -0.70M |
|
Other Non Operating Income
|
0.01M | 0.21M | 0.11M | 0.12M | -0.09M | 0.02M | 0.02M | 0.01M | -0.00M | | | | | | | | | | | | |
|
Non Operating Income
|
| | 0.11M | 0.12M | | 0.02M | 0.02M | 0.01M | -0.00M | | | | | | | | | | | | |
|
EBT
|
0.75M | 1.65M | 0.73M | 0.83M | 0.83M | 1.21M | 1.61M | 3.43M | -1.41M | 10.20M | 3.63M | 7.39M | -17.07M | 0.54M | -0.37M | 0.10M | -1.07M | 0.59M | 0.08M | 0.40M | -0.70M |
|
Tax Provisions
|
0.13M | 0.58M | 0.38M | 0.27M | 0.27M | 0.34M | 0.67M | 1.29M | -0.49M | 3.46M | 1.61M | 2.27M | -6.18M | 0.21M | -0.06M | -0.02M | -0.21M | 0.30M | -0.02M | 0.18M | -0.19M |
|
Profit After Tax
|
0.75M | 1.41M | 0.62M | 0.71M | 0.71M | 1.19M | 1.59M | 3.42M | -1.41M | 10.21M | 3.63M | 7.43M | -17.08M | 0.54M | -0.31M | 0.11M | -1.07M | 0.49M | 0.10M | 0.40M | -0.70M |
|
Income from Continuing Operations
|
0.61M | 1.07M | 0.35M | 0.57M | 0.57M | 0.87M | 0.94M | 2.15M | -0.92M | 6.74M | 2.02M | 5.13M | -10.90M | 0.33M | -0.31M | 0.11M | -0.86M | 0.29M | 0.10M | 0.21M | -0.51M |
|
Consolidated Net Income
|
0.61M | 1.07M | 0.35M | 0.57M | 0.57M | 0.87M | 0.94M | 2.15M | -0.92M | 6.74M | 2.02M | 5.13M | -10.90M | 0.33M | -0.31M | 0.11M | -0.86M | 0.29M | 0.10M | 0.21M | -0.51M |
|
Income towards Parent Company
|
0.61M | 1.07M | 0.35M | 0.57M | 0.57M | 0.87M | 0.94M | 2.15M | -0.92M | 6.74M | 2.02M | 5.13M | -10.90M | 0.33M | -0.31M | 0.11M | -0.86M | 0.29M | 0.10M | 0.21M | -0.51M |
|
Net Income towards Common Stockholders
|
0.61M | 1.07M | 0.35M | 0.57M | 0.57M | 0.87M | 0.94M | 2.15M | -0.92M | 6.74M | 2.02M | 5.13M | -10.90M | 0.33M | -0.31M | 0.11M | -0.86M | 0.29M | 0.10M | 0.21M | -0.51M |
|
EPS (Basic)
|
0.06 | 0.11 | 0.03 | 0.05 | 0.11 | 0.08 | 0.09 | 0.20 | -0.09 | 0.63 | 0.19 | 0.48 | -1.02 | 0.03 | -0.03 | 0.01 | -0.08 | 0.03 | 0.01 | 0.02 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.05 | 0.02 | 0.03 | 0.04 | 0.04 | 0.05 | 0.10 | -0.09 | 0.33 | 0.10 | 0.25 | -0.53 | 0.02 | -0.01 | 0.01 | -0.04 | 0.01 | 0.00 | 0.01 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
10.00M | 10.08M | 10.65M | 10.65M | 10.65M | 10.65M | 10.65M | 10.65M | 10.65M | 10.65M | 10.65M | 10.65M | 10.69M | 10.70M | 10.82M | 10.82M | 11.34M | 11.22M | 11.90M | 12.00M | 12.00M |
|
Shares Outstanding (Diluted Average)
|
20.00M | 20.08M | 20.65M | 20.65M | 10.65M | 20.65M | 20.65M | 20.65M | 20.65M | 20.65M | 20.65M | 20.65M | 20.69M | 20.70M | 20.82M | 20.82M | 21.34M | 21.22M | 20.90M | 22.00M | 22.00M |
|
EBITDA
|
0.62M | 1.12M | 0.35M | 0.47M | 0.83M | 0.72M | 0.88M | 1.48M | -0.96M | 5.40M | 3.55M | 4.77M | -11.36M | -0.60M | -0.10M | -0.91M | 0.12M | 0.18M | -0.10M | 2.03M | -1.60M |
|
Tax Rate
|
17.97% | 35.12% | 51.66% | 31.91% | 31.91% | 28.12% | 41.71% | 37.45% | 34.96% | 33.93% | 44.29% | 30.67% | 36.18% | 38.81% | 17.26% | -15.81% | 20.00% | 50.63% | -32.44% | 46.36% | 27.18% |