Financial Year End | 2024-09-24 | 2023-09-26 | 2022-09-27 | 2021-09-28 | 2020-09-29 | 2019-09-24 | 2018-09-25 | 2017-09-26 | 2016-09-27 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 | 1995-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 142.31M | 138.12M | 138.20M | 123.95M | 109.86M | 110.75M | 99.24M | 79.08M | 64.44M | 44.06M | 28.04M | 22.89M | 19.71M | 20.60M | 20.86M | 23.75M | 25.88M | 24.95M | 20.93M | 16.96M | 15.78M | 15.48M | 17.54M | 16.65M | 13.61M | 13.60M | 13.10M | 11.90M | 12.80M | 17.50M |
Cost of Revenue | 126.52M | 123.23M | 121.53M | 103.05M | 94.40M | 96.29M | 88.98M | 71.61M | 56.94M | 38.27M | 24.92M | 20.69M | 18.02M | 19.34M | 19.81M | 22.11M | 20.50M | 20.01M | 12.92M | 13.77M | 12.89M | 12.27M | 13.35M | 11.23M | 10.24M | 10.20M | 10.40M | 10.00M | 11.20M | 16.40M |
Gross Profit | 15.79M | 14.90M | 16.67M | 20.91M | 15.46M | 14.46M | 10.26M | 7.47M | 7.50M | 5.78M | 3.12M | 2.20M | 1.69M | 1.26M | 1.05M | 1.64M | 5.39M | 4.94M | 8.01M | 3.20M | 2.89M | 3.21M | 4.19M | 5.42M | 3.37M | 3.40M | 2.70M | 1.90M | 1.60M | 1.10M |
Operating Expenses | 14.41M | 13.93M | 17.55M | 2.23M | 27.50M | 17.96M | 9.85M | 8.70M | 7.83M | 5.37M | 3.35M | 2.61M | 2.21M | 2.11M | 2.76M | 2.99M | 6.33M | 4.58M | 7.65M | 3.36M | 3.25M | 851.00K | 3.31M | 5.05M | 2.69M | 2.70M | 2.50M | 2.40M | 2.70M | 3.00M |
Selling, General & Admin | 14.04M | 12.38M | 10.56M | 10.20M | 7.81M | 9.84M | 9.85M | 8.70M | 7.83M | 5.37M | 3.35M | 2.61M | 2.21M | 2.11M | 2.76M | 3.02M | 4.74M | 3.34M | 6.68M | 2.55M | 2.45M | 2.16M | 2.30M | 4.11M | 2.02M | 2.00M | 1.80M | 1.70M | 1.90M | 2.30M |
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 | N/A |
Other Operating Expenses | 368.00K | N/A | N/A | N/A | N/A | N/A | -1.00K | -1.00K | -1.00K | -7.00K | -10.00K | -6.00K | -15.00K | 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 |
Operating Income | 1.38M | 2.51M | -5.69M | 6.86M | -4.82M | -2.31M | 372.00K | -1.42M | -300.00K | -239.00K | -219.00K | -392.00K | -474.00K | -665.00K | -1.91M | -1.35M | -946.00K | 360.00K | 361.00K | -163.00K | -359.00K | 2.36M | 882.00K | 369.00K | 680.00K | 700.00K | 200.00K | -500.00K | -1.10M | -1.90M |
Other Expenses / Income | -125.00K | -1.63M | -3.15M | 11.55M | -753.00K | -459.00K | -389.00K | -379.00K | -140.00K | -61.00K | -151.00K | -152.00K | -194.00K | -230.00K | -196.00K | -294.00K | -126.00K | -175.00K | -163.00K | -54.00K | -163.00K | 2.19M | -79.00K | -125.00K | 354.00K | 309.00K | -200.00K | -400.00K | -1.00M | 200.00K |
Before Tax Income | 1.25M | 885.00K | -932.00K | 18.41M | -12.79M | -4.25M | -17.00K | -1.60M | -465.00K | -300.00K | -370.00K | -544.00K | -668.00K | -454.00K | -2.11M | -1.65M | -1.07M | 185.00K | 198.00K | -283.00K | -523.00K | 2.32M | 803.00K | 244.00K | 445.00K | 400.00K | N/A | -900.00K | -2.10M | -1.70M |
Income Tax Expenses | -624.00K | -10.79M | -5.00K | 6.00K | -6.46M | 63.00K | -2.26M | -1.87M | -1.23M | -49.00K | -383.00K | 82.00K | 312.00K | 164.00K | 1.22M | 277.00K | 4.00K | 331.00K | 344.00K | 255.00K | 306.00K | 2.60M | 634.00K | 450.00K | 622.00K | 600.00K | 400.00K | 600.00K | 900.00K | 200.00K |
Net Income | 1.61M | 11.09M | -927.00K | 16.79M | -6.33M | -4.31M | -1.03M | -2.25M | -1.32M | -791.00K | -690.00K | -687.00K | -777.00K | -1.01M | -2.93M | -1.65M | -1.08M | 29.00K | 17.00K | -418.00K | -665.00K | -232.00K | 248.00K | -81.00K | 58.00K | 100.00K | -200.00K | -1.10M | -2.00M | -2.10M |
Interest Expenses | 125.00K | 78.00K | 54.00K | 269.00K | 753.00K | 756.00K | 392.00K | 191.00K | 126.00K | 93.00K | 5.00K | 47.00K | 203.00K | 280.00K | 599.00K | 277.00K | 80.00K | 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 |
Basic Shares Outstanding | 11.05M | 11.79M | 12.46M | 12.68M | 12.59M | 12.52M | 12.46M | 12.32M | 12.27M | 10.51M | 6.15M | 2.97M | 2.73M | 2.44M | 1.30M | 1.30M | 1.30M | 1.28M | 971.02K | 800.52K | 769.12K | 755.03K | 750.39K | 746.55K | 741.96K | 761.11K | 384.62K | 439.56K | 436.60K | 457.53K |
Diluted Shares Outstanding | 11.15M | 11.83M | 12.46M | 12.83M | 12.59M | 12.52M | 12.46M | 12.32M | 12.27M | 10.51M | 6.15M | 2.97M | 2.73M | 2.44M | 1.30M | 1.30M | 1.30M | 1.33M | 1.02M | 800.52K | 769.12K | 755.03K | 774.59K | 746.55K | 741.96K | 761.11K | 384.62K | 439.56K | 444.44K | 458.33K |
EBITDA | 5.23M | 4.71M | 3.18M | 26.18M | -3.70M | 1.10M | 4.33M | 1.69M | 2.00M | 1.12M | 321.00K | 222.00K | 330.00K | 223.00K | -770.00K | -59.00K | 291.00K | 1.58M | 1.36M | 648.00K | 476.00K | 1.07M | 1.91M | 1.29M | 887.00K | 887.00K | 900.00K | 200.00K | -300.00K | -1.20M |
EBITDA Margin | 3.67% | 3.41% | 2.30% | 21.12% | -3.37% | 0.99% | 4.36% | 2.13% | 3.10% | 2.55% | 1.14% | 0.97% | 1.67% | 1.08% | -3.69% | -0.25% | 1.12% | 6.34% | 6.49% | 3.82% | 3.02% | 6.93% | 10.86% | 7.75% | 6.52% | 6.52% | 6.87% | 1.68% | -2.34% | -6.86% |
EBIT | 1.11M | 377.00K | -878.00K | 17.06M | -12.04M | -3.49M | -2.90M | -3.93M | -2.42M | -747.00K | -1.07M | -558.00K | -262.00K | -569.00K | -1.11M | -1.09M | -992.00K | 360.00K | 361.00K | -163.00K | -359.00K | 2.36M | 882.00K | 369.00K | 680.00K | 700.00K | 200.00K | -500.00K | -1.10M | -1.90M |
EBIT Margin | 0.78% | 0.27% | -0.64% | 13.76% | -10.96% | -3.15% | -2.93% | -4.97% | -3.76% | -1.70% | -3.81% | -2.44% | -1.33% | -2.76% | -5.34% | -4.60% | -3.83% | 1.44% | 1.72% | -0.96% | -2.27% | 15.27% | 5.03% | 2.22% | 5.00% | 5.15% | 1.53% | -4.20% | -8.59% | -10.86% |
Financial Year End | 2024-09-24 | 2023-09-26 | 2022-09-27 | 2021-09-28 | 2020-09-29 | 2019-09-24 | 2018-09-25 | 2017-09-26 | 2016-09-27 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 | 1995-09-30 |