|
Revenue
|
3.51M | 5.26M | 11.90M | 10.68M | 10.71M | 15.23M | 11.17M | 3.67M | 11.99M | 11.75M | 11.62M | 2.55M | 13.43M | 12.77M | 11.12M | 2.37M | 14.88M | 12.23M | 11.54M | 3.63M | 15.29M | 12.42M | 12.18M |
|
Cost of Revenue
|
1.87M | 2.59M | 5.72M | 5.56M | 5.57M | 7.33M | 6.37M | 3.08M | 7.68M | 6.70M | 6.56M | 2.93M | 7.39M | 6.52M | 6.35M | 2.25M | 11.54M | 7.37M | 7.10M | 2.66M | 9.65M | 8.31M | 8.20M |
|
Gross Profit
|
1.64M | 2.66M | 6.19M | 5.12M | 5.14M | 7.90M | 4.80M | 0.59M | 4.31M | 5.05M | 5.06M | -0.37M | 6.04M | 6.25M | 4.78M | 0.12M | 3.34M | 4.86M | 4.44M | 0.97M | 5.64M | 4.11M | 3.98M |
|
Research & Development
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | | | | |
|
Selling, General & Administrative
|
0.21M | 0.35M | 0.95M | 0.81M | 0.49M | 0.81M | 0.30M | 0.32M | 0.37M | 0.44M | 0.09M | 0.36M | 1.67M | 0.06M | 0.21M | 1.92M | 0.53M | 0.80M | 0.75M | 1.45M | 1.57M | 0.91M | 0.71M |
|
Other Operating Expenses
|
0.02M | 0.03M | 0.03M | 1.25M | 7.61M | 0.01M | 114.00 | 0.02M | 0.49M | 0.53M | 0.21M | 0.06M | 0.05M | 0.08M | 0.27M | 0.21M | 0.46M | 0.29M | 0.16M | -0.29M | 0.10M | 0.11M | 0.14M |
|
Operating Expenses
|
0.24M | 0.40M | 1.00M | 2.09M | 3.75M | 0.96M | 0.46M | 0.62M | 0.88M | 1.00M | 0.32M | 0.43M | 1.74M | 0.16M | 0.49M | 2.15M | 1.03M | 1.14M | 0.95M | 1.17M | 1.67M | 1.03M | 0.85M |
|
Operating Income
|
1.39M | 2.27M | 5.18M | 3.03M | 1.39M | 6.94M | 4.34M | -0.03M | 3.43M | 4.05M | 4.74M | -0.81M | 4.30M | 6.09M | 4.29M | -2.03M | 2.30M | 3.73M | 3.48M | -0.20M | 3.97M | 3.08M | 3.13M |
|
EBIT
|
1.39M | 2.27M | 5.18M | 3.03M | 1.39M | 6.94M | 4.34M | -0.03M | 3.43M | 4.05M | 4.74M | -0.81M | 4.30M | 6.09M | 4.29M | -2.03M | 2.30M | 3.73M | 3.48M | -0.20M | 3.97M | 3.08M | 3.13M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | -0.10M | 0.14M | -0.17M | 0.00M | 0.01M | 0.04M | 0.12M | 0.21M | | | |
|
Interest & Investment Income
|
0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.06M | 0.04M | 0.04M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | 0.05M | -171.00 | 111.00 | -0.04M | | | |
|
Non Operating Income
|
0.09M | 0.07M | 0.08M | -1.64M | 8.33M | 0.01M | 0.03M | 0.79M | 0.13M | 0.04M | -0.22M | 0.72M | -0.10M | 0.13M | -0.28M | -0.06M | -1.08M | 0.08M | 0.16M | 0.22M | 0.06M | 0.04M | 0.04M |
|
EBT
|
1.48M | 2.34M | 5.26M | 1.39M | 9.71M | 6.95M | 4.37M | 0.76M | 3.56M | 4.09M | 4.52M | -0.09M | 4.20M | 6.23M | 4.01M | -2.09M | 1.22M | 3.80M | 3.64M | 0.03M | 4.03M | 3.12M | 3.16M |
|
Tax Provisions
|
0.22M | 0.35M | 0.54M | 0.44M | 1.35M | 1.89M | 1.09M | 0.08M | 1.00M | 1.16M | 1.23M | -0.04M | 1.41M | 1.56M | 1.15M | -0.03M | 0.66M | 1.10M | 0.98M | -0.04M | 1.48M | 0.88M | 0.70M |
|
Profit After Tax
|
1.26M | 1.99M | 4.73M | 0.95M | 8.36M | 5.07M | 3.28M | 0.68M | 2.56M | 2.93M | 3.29M | -0.05M | 2.79M | 4.67M | 2.86M | -2.06M | 0.56M | 2.70M | 2.66M | 0.11M | 2.56M | 2.24M | 2.53M |
|
Income from Continuing Operations
|
1.26M | 1.99M | 4.73M | 0.95M | 8.36M | 5.07M | 3.28M | 0.68M | 2.56M | 2.93M | 3.29M | -0.05M | 2.79M | 4.67M | 2.86M | -2.06M | 0.56M | 2.70M | 2.66M | 0.07M | 2.56M | 2.24M | 2.46M |
|
Consolidated Net Income
|
1.26M | 1.99M | 4.73M | 0.95M | 8.36M | 5.07M | 3.28M | 0.68M | 2.56M | 2.93M | 3.29M | -0.05M | 2.79M | 4.67M | 2.86M | -2.06M | 0.56M | 2.70M | 2.66M | 0.07M | 2.56M | 2.24M | 2.46M |
|
Income towards Parent Company
|
1.26M | 1.99M | 4.73M | 0.95M | 8.36M | 5.07M | 3.28M | 0.68M | 2.56M | 2.93M | 3.29M | -0.05M | 2.79M | 4.67M | 2.86M | -2.06M | 0.56M | 2.70M | 2.66M | 0.07M | 2.56M | 2.24M | 2.46M |
|
Net Income towards Common Stockholders
|
1.26M | 1.99M | 4.73M | 0.95M | 8.36M | 5.07M | 3.28M | 0.68M | 2.56M | 2.93M | 3.29M | -0.05M | 2.79M | 4.67M | 2.86M | -2.06M | 0.56M | 2.70M | 2.66M | 0.07M | 2.56M | 2.24M | 2.46M |
|
EPS (Basic)
|
0.04 | 0.10 | 0.17 | 0.03 | 0.25 | 0.20 | 0.10 | 0.02 | 0.08 | 0.09 | 2.01 | -5.20 | 0.35 | 0.48 | 0.29 | -0.24 | 0.04 | 0.23 | 0.22 | 0.01 | 0.21 | 0.19 | 0.21 |
|
EPS (Weighted Average and Diluted)
|
0.04 | 0.10 | 0.17 | 0.03 | 0.25 | 0.20 | 0.10 | 0.02 | 0.08 | 0.09 | 2.01 | -4.85 | 0.35 | 0.48 | 0.29 | -0.24 | 0.04 | 0.23 | 0.22 | 0.01 | 0.21 | 0.19 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
1.59M | 1.59M | 1.59M | 1.59M | 1.59M | 1.59M | 1.59M | 1.59M | 1.59M | 1.60M | 1.60M | 1.67M | 1.67M | 9.68M | 9.72M | 9.73M | 12.73M | 11.93M | 11.93M | 11.93M | 11.93M | 11.93M | 11.93M |
|
Shares Outstanding (Diluted Average)
|
28.00M | 28.00M | 28.00M | 28.99M | | 32.65M | 32.65M | 32.65M | 32.65M | 32.69M | 1.72M | 1.84M | 8.10M | 9.78M | 9.79M | 9.38M | 13.39M | 11.98M | 11.98M | 11.68M | 11.93M | | |
|
EBITDA
|
1.39M | 2.27M | 5.18M | 3.03M | 8.08M | 5.88M | 3.41M | 1.32M | 2.94M | -0.85M | -0.91M | 2.30M | 2.11M | -1.53M | 2.18M | 1.20M | -1.37M | 1.92M | 7.01M | -4.89M | 3.30M | 3.92M | 3.36M |
|
Interest Expenses
|
0.00M | 0.00M | | | 4.00 | | | | 0.06M | 0.06M | 0.06M | 0.05M | 0.03M | 0.04M | 0.14M | 0.04M | 1.17M | | | | | | |
|
Tax Rate
|
15.03% | 14.90% | 10.20% | 31.66% | 13.92% | 27.14% | 25.01% | 10.27% | 28.10% | 28.33% | 27.26% | 43.21% | 33.47% | 24.98% | 28.65% | 1.30% | 54.22% | 28.92% | 26.91% | | 36.60% | 28.11% | 22.13% |