Financial Year End | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2009-01-03 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2005-01-01 | 2004-01-03 | 2002-12-28 | 2001-12-29 | 2000-12-30 | 2000-01-01 | 1999-01-02 | 1998-01-03 | 1996-12-28 | 1995-12-31 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | N/A | 39.61M | 40.02M | 33.87M | 35.10M | 36.79M | 41.54M | 103.59M | 111.84M | 130.93M | 129.06M | 114.31M | 126.67M | 108.16M | 101.27M | 110.97M | 100.77M | 77.79M | 74.89M | 52.83M | 43.61M | 45.72M | 43.81M | 21.48M | 15.58M | 13.61M | 11.98M | 14.03M | 16.20M | 19.90M |
Cost of Revenue | 1.50M | 31.99M | 31.15M | 25.04M | 27.31M | 25.74M | 28.40M | 74.92M | 86.39M | 98.12M | 95.19M | 86.36M | 89.93M | 75.26M | 72.89M | 75.36M | 68.00M | 54.31M | 52.41M | 37.29M | 31.73M | 29.95M | 26.48M | 12.17M | 8.52M | 9.63M | 6.99M | 11.29M | 9.10M | 9.90M |
Gross Profit | -1.50M | 7.62M | 8.87M | 8.83M | 7.79M | 11.05M | 13.14M | 28.66M | 25.45M | 32.81M | 33.87M | 27.95M | 36.73M | 32.90M | 28.38M | 35.61M | 32.77M | 23.48M | 22.49M | 15.54M | 11.88M | 15.77M | 17.33M | 9.31M | 7.06M | 3.98M | 4.99M | 2.74M | 7.10M | 10.00M |
Operating Expenses | 3.25M | 11.79M | 15.86M | 17.82M | 20.22M | 17.15M | 13.43M | 29.21M | 29.55M | 30.26M | 29.30M | 30.09M | 29.49M | 29.83M | 30.54M | 31.57M | 28.56M | 24.59M | 22.64M | 16.65M | 13.65M | 14.03M | 12.58M | 7.34M | 5.92M | 6.72M | 5.48M | 9.64M | 8.70M | 8.20M |
Selling, General & Admin | 3.25M | 11.79M | 15.86M | 17.82M | 20.22M | 17.15M | 13.38M | 29.21M | 29.55M | 30.26M | 29.30M | 30.09M | 29.49M | 29.83M | 30.54M | 31.57M | 28.56M | 24.59M | 22.64M | 16.65M | 13.65M | 14.03M | 12.58M | 6.96M | 5.53M | 6.15M | 5.48M | 9.64M | 7.20M | 6.50M |
Research & Development | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 117.00K | 134.00K | 145.00K | 150.00K | 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 | N/A |
Other Operating Expenses | 15.10M | 1.27M | 1.01M | 157.00K | 1.05M | 430.00K | 52.00K | 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 | 385.00K | 395.00K | 573.00K | N/A | N/A | 1.50M | 1.70M |
Operating Income | -4.75M | -4.17M | -6.99M | -9.00M | -12.43M | -6.10M | -231.00K | -545.00K | -4.10M | 2.55M | 4.58M | -3.22M | 7.24M | 3.07M | -2.16M | 4.04M | 4.21M | -1.11M | -150.00K | -1.10M | -1.78M | 1.74M | 4.75M | 1.96M | 1.14M | -2.74M | -489.00K | -6.90M | -1.60M | 1.80M |
Other Expenses / Income | -12.78M | 4.55M | 180.00K | 71.00K | -2.73M | -238.00K | 4.30M | 505.00K | -1.54M | -677.00K | -1.28M | -1.15M | -1.16M | -431.00K | -1.17M | -1.43M | 2.70B | -298.00K | 149.07M | -757.00K | -741.00K | -1.19M | -986.00K | -456.00K | 144.00K | -281.00K | -205.00K | -135.00K | 100.00K | -200.00K |
Before Tax Income | -17.52M | -3.08M | -16.61M | -8.93M | -15.16M | -6.33M | 4.07M | -1.81M | -5.65M | 1.51M | 3.29M | -4.37M | 6.09M | 2.64M | -3.33M | 2.60M | 2.70M | -1.41M | -933.00K | -1.86M | -2.52M | 553.00K | 3.76M | 1.51M | 1.28M | -3.02M | -694.00K | -7.03M | -1.50M | 1.60M |
Income Tax Expenses | -429.00K | -6.67M | 273.00K | -427.00K | -3.20M | -727.00K | -1.33M | -49.00K | -1.71M | 714.00K | -338.00K | 83.00K | 1.37M | 690.00K | 5.00K | 739.00K | 163.00K | 298.00K | 783.00K | -546.00K | -976.00K | 221.00K | 1.12M | 580.00K | 634.00K | 31.00K | 31.00K | 235.00K | -600.00K | 700.00K |
Net Income | -20.06M | 3.59M | -16.89M | -8.50M | -11.96M | -5.61M | 118.00K | -1.45M | -2.72M | 771.00K | 3.32M | -3.85M | 4.46M | 2.01M | -3.34M | 360.00K | 2.54M | -1.41M | -933.00K | -1.31M | -1.54M | 332.00K | 2.65M | 927.00K | 505.00K | -3.06M | -748.00K | -7.27M | -900.00K | 900.00K |
Interest Expenses | N/A | 489.00K | 773.00K | 504.00K | 1.48M | N/A | 894.00K | N/A | N/A | N/A | N/A | 1.14M | 1.13M | 1.05M | 1.16M | 1.38M | N/A | 1.08M | 883.00K | N/A | 748.00K | N/A | N/A | 841.00K | N/A | N/A | N/A | N/A | N/A | N/A |
Basic Shares Outstanding | 4.01M | 3.15M | 2.66M | 1.85M | 1.76M | 1.49M | 1.34M | 1.21M | 1.16M | 1.14M | 1.11M | 1.11M | 1.10M | 1.05M | 915.60K | 914.20K | 880.00K | 867.00K | 852.20K | 544.40K | 468.60K | 464.00K | 458.20K | 457.40K | 428.40K | 240.00K | 227.40K | 55.70K | 211.40K | 207.60K |
Diluted Shares Outstanding | 4.01M | 3.15M | 2.66M | 1.85M | 1.76M | 1.49M | 1.35M | 1.24M | 1.17M | 1.16M | 1.15M | 1.11M | 1.16M | 1.10M | 915.60K | 922.40K | 895.00K | 867.00K | 852.20K | 544.40K | 468.60K | 605.00K | 613.60K | 577.80K | 454.80K | 240.00K | 285.71K | 55.70K | 211.40K | 207.60K |
EBITDA | -3.25M | -2.29M | -1.78M | -5.29M | -6.06M | -2.10M | 1.95M | 569.00K | -3.85M | 2.60M | 4.67M | -2.14M | 8.55M | 4.47M | -2.16M | 5.16M | 5.13M | -1.08M | 600.00K | -465.00K | -1.16M | 2.20M | 5.14M | 1.96M | 1.39M | -2.36M | 404.00K | -4.54M | -400.00K | 3.40M |
EBITDA Margin | 0.00% | -5.79% | -4.46% | -15.63% | -17.26% | -5.70% | 4.68% | 0.55% | -3.45% | 1.98% | 3.62% | -1.87% | 6.75% | 4.13% | -2.13% | 4.65% | 5.09% | -1.39% | 0.80% | -0.88% | -2.66% | 4.82% | 11.74% | 9.14% | 8.92% | -17.33% | 3.37% | -32.39% | -2.47% | 17.09% |
EBIT | -20.49M | -2.59M | -15.84M | -8.42M | -13.68M | -6.33M | -318.00K | -1.50M | -4.43M | 1.49M | 2.98M | -2.63M | 6.96M | 3.75M | -2.17M | 2.48M | 2.70M | -32.00K | 733.00K | -1.86M | -1.77M | 553.00K | 3.76M | 2.35M | 1.14M | -3.02M | -717.00K | -7.03M | -1.50M | 1.60M |
EBIT Margin | 0.00% | -6.55% | -39.58% | -24.86% | -38.98% | -17.22% | -0.77% | -1.45% | -3.96% | 1.13% | 2.31% | -2.30% | 5.50% | 3.46% | -2.15% | 2.23% | 2.68% | -0.04% | 0.98% | -3.52% | -4.06% | 1.21% | 8.59% | 10.93% | 7.31% | -22.22% | -5.99% | -50.14% | -9.26% | 8.04% |
Financial Year End | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2009-01-03 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2005-01-01 | 2004-01-03 | 2002-12-28 | 2001-12-29 | 2000-12-30 | 2000-01-01 | 1999-01-02 | 1998-01-03 | 1996-12-28 | 1995-12-31 | 1994-12-31 |