|
Revenue
|
0.48M | 0.65M | 0.78M | 0.76M | 0.68M | 0.80M | 0.92M | 0.87M | 0.82M | 1.13M | 1.25M | 1.04M | 1.03M | 1.40M | 1.55M | 1.29M | 1.03M | 1.47M | 2.08M | 2.48M | 3.05M | 2.78M | 2.45M | 2.80M | 3.34M | 3.03M | 3.07M | 3.50M | 4.73M | 4.14M | 3.62M | 4.44M | 5.13M | 4.62M | 3.96M | 4.89M | 6.23M | 5.70M | 3.91M | 4.42M | 6.20M | 5.55M | 4.44M | 5.14M | 6.54M | 5.81M | 6.16M | 5.33M | 7.26M | 6.09M | 5.27M | 6.13M | 7.01M | 6.73M | 5.58M | 6.39M | 7.11M | 6.66M | 5.27M | 6.56M | 7.01M |
|
Cost of Revenue
|
0.28M | 0.29M | 0.39M | 0.35M | 0.28M | 0.37M | 0.43M | 0.40M | 0.37M | 0.45M | 0.58M | 0.49M | 0.46M | 0.64M | 0.74M | 0.59M | 0.49M | 0.76M | 1.12M | 1.28M | 1.58M | 1.56M | 1.24M | 1.48M | 1.74M | 1.74M | 1.61M | 1.91M | 2.69M | 2.41M | 1.89M | 2.43M | 2.89M | 2.85M | 2.29M | 2.80M | 3.65M | 2.96M | 2.30M | 2.32M | 3.44M | 3.10M | 2.58M | 3.13M | 3.62M | 2.87M | 3.76M | 3.20M | 4.08M | 3.33M | 3.12M | 3.62M | 4.14M | 3.72M | 3.25M | 3.74M | 4.33M | 3.86M | 3.08M | 4.10M | 4.33M |
|
Gross Profit
|
0.20M | 0.35M | 0.39M | 0.41M | 0.40M | 0.43M | 0.49M | 0.47M | 0.45M | 0.68M | 0.67M | 0.55M | 0.57M | 0.76M | 0.80M | 0.70M | 0.53M | 0.71M | 0.96M | 1.20M | 1.47M | 1.22M | 1.21M | 1.32M | 1.60M | 1.29M | 1.46M | 1.59M | 2.04M | 1.73M | 1.73M | 2.01M | 2.24M | 1.76M | 1.67M | 2.09M | 2.59M | 2.74M | 1.61M | 2.10M | 2.76M | 2.46M | 1.86M | 2.01M | 2.93M | 2.94M | 2.40M | 2.13M | 3.18M | 2.76M | 2.14M | 2.51M | 2.87M | 3.01M | 2.33M | 2.66M | 2.77M | 2.80M | 2.19M | 2.46M | 2.69M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.04M | 0.09M | 0.08M | 0.09M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.36M | 0.29M | 0.31M | 0.51M | 0.35M | 0.36M | 0.38M | 0.35M | 0.37M | 0.39M | 0.46M | 0.45M | 0.49M | 0.58M | 0.69M | 0.59M | 0.63M | 0.72M | 0.95M | 1.00M | 1.17M | 0.94M | 1.10M | 1.07M | 1.24M | 1.37M | 1.47M | 1.71M | 1.59M | 1.97M | 1.70M | 1.77M | 1.82M | 1.58M | 1.97M | 1.69M | 1.97M | 1.90M | 1.96M | 1.63M | 1.81M | 1.84M | 1.77M | 1.73M | 1.79M | 2.14M | 1.77M | 1.82M | 2.11M | 2.12M | 1.99M | 1.83M | 1.92M | 2.08M | 2.07M | 2.08M | 2.17M | 2.05M | 2.05M | 1.91M | 2.11M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 0.01M | | | 0.01M | | | | 0.42M | 0.07M | 0.10M | 0.23M | -0.12M | | | | | | | | | -0.00M | | | -0.01M | | | 0.02M | -0.00M | 0.01M | | | 0.09M | | | | | | 0.01M | | 0.00M | | | 0.00M | | | | 0.95M |
|
Operating Expenses
|
0.36M | 0.29M | 0.31M | 0.51M | 0.35M | 0.36M | 0.38M | 0.35M | 0.37M | 0.39M | 0.46M | 0.45M | 0.49M | 0.58M | 0.69M | 0.59M | 0.63M | 0.72M | 0.95M | 1.00M | 1.17M | 0.94M | 1.10M | 1.07M | 1.24M | 1.37M | 1.54M | 1.78M | 1.64M | 2.05M | 1.78M | 1.86M | 1.94M | 1.58M | 1.97M | 1.69M | 1.97M | 1.90M | 1.96M | 1.63M | 1.81M | 1.84M | 1.77M | 1.73M | 1.79M | 2.14M | 1.77M | 1.82M | 2.11M | 2.12M | 1.99M | 1.83M | 1.92M | 2.08M | 2.07M | 2.08M | 2.17M | 2.05M | 2.05M | 1.91M | 2.11M |
|
Operating Income
|
-0.15M | 0.06M | 0.08M | -0.10M | 0.05M | 0.07M | 0.11M | 0.12M | 0.09M | 0.28M | 0.21M | 0.10M | 0.08M | 0.17M | 0.12M | 0.11M | -0.09M | -968.00 | 0.01M | 0.20M | 0.30M | 0.28M | 0.10M | 0.25M | 0.36M | -0.08M | -0.01M | -0.12M | 0.45M | -0.24M | 0.03M | 0.24M | 0.42M | 0.19M | -0.30M | 0.40M | 0.61M | 0.83M | -0.35M | 0.47M | 0.96M | 0.62M | 0.09M | 0.28M | 1.14M | 0.79M | 0.62M | 0.31M | 1.07M | 0.64M | 0.15M | 0.67M | 0.95M | 0.92M | 0.26M | 0.58M | 0.61M | 0.76M | 0.14M | 0.55M | 0.57M |
|
EBIT
|
-0.15M | 0.06M | 0.08M | -0.10M | 0.05M | 0.07M | 0.11M | 0.12M | 0.09M | 0.28M | 0.21M | 0.10M | 0.08M | 0.17M | 0.12M | 0.11M | -0.09M | -968.00 | 0.01M | 0.20M | 0.30M | 0.28M | 0.10M | 0.25M | 0.36M | -0.08M | -0.01M | -0.12M | 0.45M | -0.24M | 0.03M | 0.24M | 0.42M | 0.19M | -0.30M | 0.40M | 0.61M | 0.83M | -0.35M | 0.47M | 0.96M | 0.62M | 0.09M | 0.28M | 1.14M | 0.79M | 0.62M | 0.31M | 1.07M | 0.64M | 0.15M | 0.67M | 0.95M | 0.92M | 0.26M | 0.58M | 0.61M | 0.76M | 0.14M | 0.55M | 0.57M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.17M | 0.05M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.11M | 0.05M | 0.05M | 0.05M | 0.15M | 0.05M | 0.05M | 0.05M | 0.17M | 0.01M | 0.10M | 0.05M | 0.25M | 0.00M | 0.05M | 0.05M |
|
Other Non Operating Income
|
-263.00 | -133.00 | -250.00 | 0.00M | -290.00 | 408.00 | 426.00 | 566.00 | 562.00 | 465.00 | 210.00 | 0.01M | 0.00M | 691.00 | 556.00 | 330.00 | 447.00 | 381.00 | -0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.02M | 0.00M | -0.00M | 0.01M | 0.01M | 0.02M | -0.04M | -0.00M | -0.00M | 0.01M | -0.00M | | -0.00M | |
|
Non Operating Income
|
| | | | | 408.00 | 426.00 | 566.00 | 562.00 | 465.00 | 210.00 | 0.01M | 0.00M | 691.00 | 556.00 | 330.00 | 447.00 | 381.00 | -0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.15M | 0.03M | 0.03M | 0.05M | -0.07M | 1.07M | 0.02M | 0.03M | 0.19M | 0.04M | 0.03M | 0.01M | 0.09M | 0.06M | 0.06M | 0.06M | 0.19M | 0.00M | 0.10M | 0.07M | 0.60M | -0.07M | 0.22M | 1.05M |
|
EBT
|
-0.16M | 0.05M | 0.07M | -0.11M | 0.04M | 0.07M | 0.11M | 0.12M | 0.08M | 0.28M | 0.20M | 0.08M | 0.08M | 0.17M | 0.12M | 0.11M | -0.10M | -0.02M | 0.01M | 0.20M | 0.30M | 0.27M | 0.11M | 0.25M | 0.36M | -0.08M | -0.01M | -0.11M | 0.45M | -0.24M | 0.03M | 0.25M | 0.52M | 0.19M | -0.27M | 0.43M | 0.64M | 0.68M | -0.32M | 0.50M | 1.00M | 0.67M | 1.16M | 0.31M | 1.17M | 0.99M | 0.66M | 0.34M | 1.08M | 0.73M | 0.21M | 0.74M | 1.01M | 1.11M | 0.27M | 0.69M | 0.67M | 1.35M | 0.07M | 0.77M | 1.63M |
|
Tax Provisions
|
| | | | | | | | | | | | -0.28M | -0.13M | 0.05M | -0.03M | -0.03M | -0.01M | 0.04M | 0.08M | 0.09M | 0.08M | 0.05M | 0.08M | 0.14M | -0.03M | 0.00M | -0.05M | 0.20M | 0.25M | 0.01M | 0.08M | 0.17M | 0.15M | -0.08M | 0.13M | 0.18M | 0.29M | 0.08M | 0.14M | 0.27M | 0.15M | 0.01M | 0.10M | 0.30M | 0.27M | 0.16M | 0.12M | 0.30M | 0.30M | 0.09M | 0.20M | 0.30M | 0.31M | 0.09M | 0.20M | 0.20M | 0.36M | 0.04M | 0.21M | 0.50M |
|
Profit After Tax
|
-0.16M | 0.05M | 0.07M | -0.11M | 0.04M | 0.07M | 0.11M | 0.12M | 0.08M | 0.28M | 0.20M | 0.31M | 0.36M | 0.30M | 0.07M | 0.14M | -0.06M | 0.00M | 0.05M | 0.14M | 0.21M | 0.15M | 0.09M | 0.17M | 0.22M | -0.05M | 0.12M | 0.06M | 0.29M | -0.64M | 0.04M | 0.18M | 0.38M | 0.21M | -0.19M | 0.36M | 0.54M | 0.59M | -0.24M | 0.35M | 0.73M | 0.55M | 1.15M | 0.20M | 0.87M | 0.74M | 0.50M | 0.22M | 0.79M | 0.49M | 0.12M | 0.53M | 0.72M | 0.78M | 0.18M | 0.49M | 0.49M | 0.96M | 0.03M | 0.56M | 1.15M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.00M | -0.00M | 0.01M | -253.00 | -0.01M | 0.01M | -0.08M | -0.02M | 0.03M | 0.03M | -0.03M | | | 0.06M | -0.13M | -0.12M | -0.04M | -0.03M | -0.01M | -0.01M | -0.03M | -0.07M | -0.04M | -0.06M | -0.08M | -0.14M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.16M | 0.05M | 0.07M | -0.11M | 0.04M | 0.07M | 0.11M | 0.12M | 0.08M | 0.28M | 0.20M | 0.08M | 0.36M | 0.30M | 0.07M | 0.14M | -0.06M | -0.01M | -0.03M | 0.12M | 0.21M | 0.19M | 0.06M | 0.17M | 0.22M | -0.05M | -0.01M | -0.06M | 0.25M | -0.48M | 0.02M | 0.17M | 0.35M | 0.04M | -0.19M | 0.30M | 0.46M | 0.39M | -0.40M | 0.35M | 0.73M | 0.52M | 1.15M | 0.20M | 0.87M | 0.72M | 0.50M | 0.22M | 0.79M | 0.43M | 0.12M | 0.53M | 0.71M | 0.80M | 0.18M | 0.49M | 0.47M | 0.99M | 0.03M | 0.56M | 1.13M |
|
Consolidated Net Income
|
-0.16M | 0.05M | 0.07M | -0.11M | 0.04M | 0.07M | 0.11M | 0.12M | 0.08M | 0.28M | 0.20M | 0.08M | 0.36M | 0.30M | 0.07M | 0.14M | -0.06M | -0.01M | -0.03M | 0.12M | 0.21M | 0.19M | 0.06M | 0.17M | 0.22M | -0.05M | -0.01M | -0.06M | 0.25M | -0.48M | 0.02M | 0.17M | 0.35M | 0.04M | -0.19M | 0.30M | 0.46M | 0.39M | -0.40M | 0.35M | 0.73M | 0.52M | 1.15M | 0.20M | 0.87M | 0.72M | 0.50M | 0.22M | 0.79M | 0.43M | 0.12M | 0.53M | 0.71M | 0.80M | 0.18M | 0.49M | 0.47M | 0.99M | 0.03M | 0.56M | 1.13M |
|
Income towards Parent Company
|
-0.16M | 0.05M | 0.07M | -0.11M | 0.04M | 0.07M | 0.11M | 0.12M | 0.08M | 0.28M | 0.20M | 0.08M | 0.36M | 0.30M | 0.07M | 0.14M | -0.06M | -0.01M | -0.03M | 0.12M | 0.21M | 0.19M | 0.06M | 0.17M | 0.22M | -0.05M | -0.01M | -0.06M | 0.25M | -0.48M | 0.02M | 0.17M | 0.35M | 0.04M | -0.19M | 0.30M | 0.46M | 0.39M | -0.40M | 0.35M | 0.73M | 0.52M | 1.15M | 0.20M | 0.87M | 0.72M | 0.50M | 0.22M | 0.79M | 0.43M | 0.12M | 0.53M | 0.71M | 0.80M | 0.18M | 0.49M | 0.47M | 0.99M | 0.03M | 0.56M | 1.13M |
|
Net Income towards Common Stockholders
|
-0.16M | 0.05M | 0.07M | -0.11M | 0.04M | 0.07M | 0.11M | 0.12M | 0.08M | 0.28M | 0.20M | 0.08M | 0.36M | 0.30M | 0.07M | 0.14M | -0.06M | -0.01M | -0.03M | 0.12M | 0.21M | 0.19M | 0.06M | 0.17M | 0.22M | -0.05M | -0.01M | -0.06M | 0.25M | -0.48M | 0.02M | 0.17M | 0.35M | 0.04M | -0.19M | 0.30M | 0.46M | 0.39M | -0.40M | 0.35M | 0.73M | 0.52M | 1.15M | 0.20M | 0.87M | 0.72M | 0.50M | 0.22M | 0.79M | 0.43M | 0.12M | 0.53M | 0.71M | 0.80M | 0.18M | 0.49M | 0.47M | 0.99M | 0.03M | 0.56M | 1.13M |
|
EPS (Basic)
|
-0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 6.56 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | -0.02 | | 0.01 | 0.02 | 0.01 | -0.01 | 0.01 | 0.02 | 0.06 | -0.04 | 0.06 | 0.12 | 0.09 | 0.19 | 0.03 | 0.14 | 0.13 | 0.08 | 0.04 | 0.13 | 0.09 | 0.02 | 0.09 | 0.13 | 0.14 | 0.03 | 0.09 | 0.09 | 0.19 | 0.01 | 0.11 | 0.22 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | -0.02 | | 0.01 | 0.02 | 0.01 | -0.01 | 0.01 | 0.02 | 0.06 | -0.04 | 0.06 | 0.12 | 0.09 | 0.19 | 0.03 | 0.14 | 0.12 | 0.08 | 0.04 | 0.13 | 0.08 | 0.02 | 0.09 | 0.13 | 0.15 | 0.03 | 0.09 | 0.09 | 0.19 | 0.01 | 0.11 | 0.22 |
|
Shares Outstanding (Weighted Average)
|
20.87M | 20.87M | 20.87M | 20.87M | 20.85M | 0.01M | 20.86M | 20.85M | 20.76M | 20.74M | 20.67M | 20.67M | 20.61M | 20.85M | 21.06M | 20.94M | 21.44M | 21.88M | 23.76M | 23.81M | | 23.80M | 23.75M | 23.85M | | 23.82M | 24.65M | 24.66M | | 24.67M | | | | | 24.96M | 24.83M | 24.88M | 6.21M | 6.24M | 6.23M | 6.21M | 6.16M | 6.14M | 6.15M | 6.15M | 6.10M | 6.07M | 6.05M | 6.02M | 5.96M | 5.73M | 5.69M | 5.61M | 5.49M | 5.48M | 5.43M | 5.40M | 5.32M | 5.21M | 5.27M | 5.28M |
|
Shares Outstanding (Diluted Average)
|
20.87M | 20.96M | 21.00M | 20.87M | 20.86M | 20.85M | 0.01M | 20.86M | 20.81M | 21.08M | 20.90M | 21.01M | 21.11M | 21.55M | 21.80M | 21.68M | 21.44M | 21.88M | 23.97M | 23.98M | | 23.97M | 23.90M | 24.01M | | 23.96M | 24.78M | 24.82M | | 24.84M | | | | | 24.96M | 25.03M | 25.06M | 6.26M | 6.24M | 6.27M | 6.25M | 6.22M | 6.23M | 6.24M | 6.21M | 6.18M | 6.15M | 6.14M | 6.10M | 6.04M | 5.80M | 5.76M | 5.67M | 5.55M | 5.50M | 5.44M | 5.42M | 5.33M | 5.23M | 5.28M | 5.30M |
|
EBITDA
|
-0.15M | 0.06M | 0.08M | -0.10M | 0.05M | 0.07M | 0.11M | 0.12M | 0.09M | 0.28M | 0.21M | 0.10M | 0.08M | 0.17M | 0.12M | 0.11M | -0.09M | -968.00 | 0.01M | 0.20M | 0.30M | 0.28M | 0.10M | 0.25M | 0.36M | -0.08M | -0.01M | -0.12M | 0.45M | -0.24M | 0.03M | 0.24M | 0.42M | 0.19M | -0.30M | 0.40M | 0.61M | 0.83M | -0.35M | 0.47M | 0.96M | 0.62M | 0.09M | 0.28M | 1.14M | 0.79M | 0.62M | 0.31M | 1.07M | 0.64M | 0.15M | 0.67M | 0.95M | 0.92M | 0.26M | 0.58M | 0.61M | 0.76M | 0.14M | 0.55M | 0.57M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 456.00 | 416.00 | 380.00 | 332.00 | 295.00 | 402.00 | 649.00 | 170.00 | 162.00 | 154.00 | 287.00 | 988.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | |
|
Tax Rate
|
| | | | | | | | | | | | -363.46% | -74.05% | 38.60% | -25.59% | 34.98% | 59.92% | 398.35% | 40.00% | 30.25% | 31.07% | 47.31% | 32.05% | 37.50% | 37.65% | -42.70% | 46.01% | 44.11% | -103.96% | 27.89% | 32.64% | 32.52% | 77.82% | 30.74% | 29.79% | 28.57% | 42.90% | -24.92% | 29.23% | 27.07% | 22.21% | 0.95% | 33.99% | 25.58% | 26.92% | 24.70% | 34.71% | 27.52% | 41.06% | 42.65% | 27.72% | 29.73% | 28.22% | 32.83% | 29.11% | 29.72% | 26.51% | 55.07% | 27.20% | 30.75% |