Financial Year End | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 | 2003-12-27 | 2002-12-28 | 2001-12-29 | 2000-12-30 | 2000-01-01 | 1998-12-26 | 1997-12-27 | 1996-12-28 | 1995-12-30 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 27.55M | 26.59M | 22.45M | 20.87M | 21.47M | 21.58M | 14.58M | 15.35M | 21.76M | 23.14M | 21.41M | 14.05M | 19.81M | 21.40M | 12.98M | 14.81M | 12.45M | 11.91M | 7.16M | 6.84M | 3.99M | 4.49M | 4.46M | 5.05M | 4.81M | 5.53M | 4.59M | 2.01M | 1.39M | 1.19M |
Cost of Revenue | 20.73M | 19.29M | 17.66M | 16.70M | 18.93M | 18.67M | 12.92M | 13.20M | 17.10M | 17.67M | 16.05M | 13.80M | 16.85M | 17.38M | 10.73M | 10.83M | 9.35M | 8.63M | 5.40M | 4.58M | 3.15M | 3.63M | 3.90M | 4.33M | 3.81M | 3.04M | 2.48M | 1.69M | 1.64M | 1.77M |
Gross Profit | 6.83M | 7.30M | 4.79M | 4.17M | 2.54M | 2.91M | 1.66M | 2.16M | 4.66M | 5.47M | 5.36M | 250.00K | 2.96M | 4.02M | 2.25M | 3.98M | 3.10M | 3.28M | 1.75M | 2.26M | 840.00K | 860.00K | 560.00K | 720.00K | 1.00M | 2.49M | 2.11M | 320.00K | -250.00K | -575.75K |
Operating Expenses | 5.13M | 5.07M | 4.28M | 3.26M | 3.14M | 3.81M | 3.61M | 3.34M | 4.05M | 4.25M | 3.90M | 3.05M | 3.29M | 2.96M | 2.10M | 2.60M | 2.15M | 1.76M | 1.43M | 1.20M | 830.00K | 1.61M | 1.04M | 1.00M | 910.00K | 680.00K | 510.00K | 510.00K | 580.00K | 1.30M |
Selling, General & Admin | 5.13M | 5.07M | 4.28M | 3.26M | 3.14M | 3.81M | 3.61M | N/A | 4.05M | 4.25M | 3.90M | 3.06M | N/A | 2.96M | 2.10M | 2.60M | 2.15M | 1.75M | N/A | 1.20M | 830.00K | 1.28M | 1.04M | 1.00M | 910.00K | 690.00K | 520.00K | 520.00K | 590.00K | 834.34K |
Research & Development | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 36.06K |
Other Operating Expenses | 27.26K | 653.25K | -4.07K | -14.72K | -35.55K | 13.64K | N/A | 3.34M | N/A | N/A | N/A | -10.00K | 3.29M | N/A | N/A | N/A | N/A | 10.00K | 1.43M | N/A | N/A | 330.00K | N/A | N/A | 0 | -10.00K | -10.00K | -10.00K | -10.00K | 432.85K |
Operating Income | 1.70M | 2.23M | 43.63K | 383.82K | -597.20K | -900.56K | -1.95M | -1.18M | 619.16K | 1.22M | 1.46M | -2.80M | -335.83K | 1.05M | 150.00K | 1.39M | 950.00K | 1.52M | 321.97K | 1.07M | 20.00K | -750.00K | -470.00K | -290.00K | 80.00K | 1.80M | 1.60M | -190.00K | -830.00K | -1.88M |
Other Expenses / Income | 253.02K | 653.25K | 465.27K | 515.70K | -35.55K | 13.64K | 11.48K | 51.32K | 5.69K | 5.09K | -30.00K | -30.00K | -32.67K | -30.00K | -40.00K | -50.00K | -60.00K | -30.00K | -24.87K | -30.00K | -40.00K | 10.00K | -10.00K | 90.00K | 150.00K | N/A | -220.00K | -220.00K | -280.00K | 50.70K |
Before Tax Income | 1.95M | 2.89M | 508.90K | 899.52K | -632.75K | -921.55K | -1.94M | -1.13M | 624.85K | 1.22M | 1.43M | -2.83M | -368.50K | 1.02M | 110.00K | 1.34M | 890.00K | 1.49M | 297.10K | 1.04M | -20.00K | -740.00K | -480.00K | -200.00K | 230.00K | 1.80M | 1.38M | -410.00K | -1.11M | N/A |
Income Tax Expenses | 582.09K | 756.27K | -2.71M | 456.00 | 5.46K | 2.78M | -222.03K | -676.14K | 174.23K | 218.15K | 462.71K | -1.31B | -322.77K | 310.97M | -450.00K | -130.00K | -58.40M | -288.00M | 10.00K | N/A | N/A | N/A | N/A | N/A | -10.00K | 130.00K | N/A | N/A | N/A | N/A |
Net Income | 1.37M | 2.13M | 3.22M | 908.06K | -638.20K | -3.71M | -1.72M | -453.62K | 450.62K | 1.00M | 970.00K | -1.52M | -45.73K | 710.00K | 560.00K | 1.48M | 950.00K | 1.78M | 287.10K | 1.04M | -20.00K | -740.00K | -480.00K | -200.00K | 240.00K | 1.67M | 1.38M | -410.00K | -1.11M | -1.92M |
Interest Expenses | 5.10K | 635.25K | 34.89K | 114.82K | N/A | -34.63K | 11.48K | N/A | N/A | N/A | N/A | N/A | 32.67K | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 14.06M | 50.00K | 40.00K | -90.00K | -230.00K | -250.00K | -220.00K | 90.00K |
Basic Shares Outstanding | 14.50M | 14.42M | 14.06M | 13.25M | 13.21M | 13.21M | 13.20M | 13.20M | 15.02M | 12.53M | 13.81M | 12.68M | 12.77M | 11.84M | 14.06M | 12.29M | 11.86M | 12.70M | 12.31M | 13.01M | 17.03M | 12.24M | 11.99M | 12.29M | 12.48M | 12.55M | 12.28M | 7.78M | 7.67M | 7.58M |
Diluted Shares Outstanding | 14.63M | 14.68M | 14.59M | 13.35M | 13.21M | 13.21M | 13.20M | 13.20M | 15.02M | 12.53M | 13.81M | 12.68M | 12.77M | 11.84M | 14.06M | 12.29M | 11.86M | 12.70M | 12.83M | 13.01M | 17.03M | 12.24M | 11.99M | 12.29M | 12.48M | 12.55M | 12.28M | 7.78M | 7.67M | 7.58M |
EBITDA | 2.19M | 2.23M | 512.97K | 914.24K | -597.20K | -900.56K | -1.36M | -579.00K | 1.17M | 1.80M | 2.05M | -1.31B | 415.58K | 312.43M | 834.31K | 1.95M | -56.96M | -285.82M | 601.92K | 1.34M | 380.58K | -368.90K | 13.93M | 164.71K | 470.00K | 1.89M | 1.30M | -546.64K | -1.21M | -1.68M |
EBITDA Margin | 7.94% | 8.40% | 2.29% | 4.38% | -2.78% | -4.17% | -9.34% | -3.77% | 5.38% | 7.77% | 9.57% | -9,298.91% | 2.10% | 1,459.96% | 6.43% | 13.16% | -457.52% | -2,399.87% | 8.41% | 19.53% | 9.54% | -8.22% | 312.28% | 3.26% | 9.77% | 34.23% | 28.38% | -27.20% | -87.33% | -140.80% |
EBIT | 1.96M | 3.52M | 543.78K | 1.02M | -632.75K | -956.18K | -1.93M | -1.13M | 624.85K | 1.22M | 1.43M | -1.31B | -335.83K | 311.68M | 110.00K | 1.35M | -57.45M | -286.22M | 297.10K | 1.04M | -20.00K | -740.00K | 13.58M | -150.00K | 270.00K | 1.71M | 1.15M | -660.00K | -1.33M | -1.83M |
EBIT Margin | 7.11% | 13.25% | 2.42% | 4.90% | -2.95% | -4.43% | -13.23% | -7.36% | 2.87% | 5.28% | 6.69% | -9,304.06% | -1.70% | 1,456.46% | 0.85% | 9.12% | -461.45% | -2,403.19% | 4.15% | 15.20% | -0.50% | -16.48% | 304.39% | -2.97% | 5.61% | 30.92% | 25.05% | -32.84% | -95.68% | -153.31% |
Financial Year End | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 | 2003-12-27 | 2002-12-28 | 2001-12-29 | 2000-12-30 | 2000-01-01 | 1998-12-26 | 1997-12-27 | 1996-12-28 | 1995-12-30 | 1994-12-31 |