| Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116.98M | 113.06M | 125.43M | 102.08M | 88.79M | 84.73M | 67.05M | 47.58M | 20.68M | 5.01M | 1.98M | 2.06M | 1.89M | 1.69M | 1.59M | 1.28M | 595.70K | 558.82K |
| Cost of Revenue | 12.50M | 3.38M | 79.18M | 66.73M | 60.22M | 42.06M | 32.45M | 23.42M | 11.07M | 3.33M | 124.00 | 41.80K | N/A | N/A | N/A | N/A | N/A | 558.82K |
| Gross Profit | 104.48M | 109.67M | 46.25M | 35.35M | 28.57M | 42.67M | 34.59M | 24.16M | 9.61M | 1.68M | 1.98M | 2.02M | 1.89M | 1.69M | 1.59M | 1.28M | 595.70K | N/A |
| Operating Expenses | 90.79M | 115.98M | 38.88M | 30.73M | 23.46M | 46.53M | 40.76M | 34.49M | 18.10M | 6.56M | -2.61M | -1.64M | -1.60M | -1.65M | -3.22M | 2.49M | 1.61M | N/A |
| Selling, General & Admin | 20.12M | 22.02M | 20.62M | 16.32M | 12.12M | 18.19M | 13.96M | 16.14M | 19.72M | 8.51M | 655.47K | 1.64M | N/A | N/A | N/A | N/A | N/A | N/A |
| Research & Development | N/A | 0 | 0 | 0 | 105.58K | 0 | 0 | 0 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Other Operating Expenses | 70.67M | 93.95M | 18.27M | 14.40M | 11.35M | 28.34M | 23.54M | 18.35M | -1.62M | -1.95M | -2.61M | -1.64M | N/A | N/A | N/A | 2.49M | 1.61M | N/A |
| Operating Income | 13.69M | -6.30M | 7.36M | 4.63M | 5.10M | -5.18M | -6.16M | -10.33M | -8.49M | -4.88M | -693.68K | 378.86K | 279.23K | 11.26K | -1.89M | -1.27M | -1.05M | 141.88K |
| Other Expenses / Income | -18.91M | 3.30M | -3.31M | -4.30M | -4.31M | -4.28M | -2.17M | -1.93M | -994.12K | -7.08K | -38.21K | N/A | N/A | N/A | N/A | -9.66K | N/A | N/A |
| Before Tax Income | -5.22M | -3.00M | 4.06M | 323.15K | 793.82K | -9.46M | -8.33M | -12.25M | -9.00M | -4.88M | -693.68K | 378.86K | 279.23K | 11.26K | -1.89M | -1.27M | -1.05M | 141.88K |
| Income Tax Expenses | -989.81K | -16.64M | 785.31K | 663.05K | 216.40K | -126.62K | -5.16M | -9.26M | -78.39K | -458.05K | 385.92K | 469.36K | 517.13K | 735.14K | 112.35K | 9.66K | 27.29K | N/A |
| Net Income | -4.23M | 13.63M | 3.27M | -339.90K | 577.41K | -9.46M | -8.33M | -12.25M | -8.79M | -3.73M | -693.68K | 378.86K | 275.23K | -377.91K | -1.89M | -1.27M | -1.05M | 141.88K |
| Interest Expenses | 18.91M | 11.16M | 5.24M | 4.30M | 4.31M | N/A | N/A | N/A | 506.41K | N/A | 385.92K | 469.36K | 517.13K | 827.80K | 111.19K | 9.66K | 27.29K | N/A |
| Basic Shares Outstanding | 21.71M | 21.65M | 21.39M | 21.00M | 17.67M | 8.57M | 5.29M | 5.25M | 5.21M | 3.50M | 2.11M | 1.86M | 1.86M | 1.78M | 1.32M | 1.27M | 1.11M | N/A |
| Diluted Shares Outstanding | 21.71M | 22.43M | 23.23M | 21.00M | 17.67M | 8.57M | 5.29M | 5.29M | 5.21M | 3.50M | 2.11M | 2.08M | 2.05M | 2.06M | 1.32M | 1.27M | 1.11M | N/A |
| EBITDA | 13.69M | 71.02M | 90.84M | 4.63M | 5.10M | 37.87M | 27.38M | 13.97M | 3.82M | -4.42M | -617.15K | 868.03K | 299.79K | 41.53K | -1.58M | -1.21M | -1.02M | 147.36K |
| EBITDA Margin | 11.70% | 62.82% | 72.43% | 4.53% | 5.75% | 44.70% | 40.84% | 29.37% | 18.48% | -88.09% | -31.20% | 42.19% | 15.88% | 2.46% | -99.62% | -94.47% | -171.34% | 26.37% |
| EBIT | 13.69M | 8.16M | 9.30M | 4.63M | 5.10M | -9.59M | -13.49M | -21.52M | -8.36M | -4.19M | 78.16K | 1.32M | 1.31M | 1.19M | -1.67M | -1.25M | -992.11K | 141.88K |
| EBIT Margin | 11.70% | 7.22% | 7.41% | 4.53% | 5.75% | -11.32% | -20.13% | -45.23% | -40.44% | -83.52% | 3.95% | 64.05% | 69.38% | 70.20% | -104.87% | -97.30% | -166.54% | 25.39% |
| Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |