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 | 2009-12-31 | 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 | 129.10M | 114.30M | 126.67M | 108.20M | 101.27M | 111.00M | 100.80M | 77.80M | 74.89M | 52.80M | 43.60M | 45.70M | 43.80M | 21.50M | 15.60M | 13.60M | 12.00M | 14.00M | 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 | 95.20M | 86.40M | 89.93M | 75.30M | 72.89M | 75.40M | 68.00M | 54.30M | 52.41M | 37.30M | 31.70M | 29.90M | 26.50M | 12.60M | 8.90M | 9.60M | 7.00M | 11.30M | 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 | 33.90M | 27.90M | 36.73M | 32.90M | 28.38M | 35.60M | 32.80M | 23.50M | 22.49M | 15.50M | 11.90M | 15.80M | 17.30M | 8.90M | 6.70M | 4.00M | 5.00M | 2.70M | 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 | 31.10M | 29.49M | 30.10M | 30.54M | 31.50M | 28.60M | 24.60M | 22.64M | 16.60M | 13.70M | 14.10M | 12.60M | 6.90M | 5.50M | 6.80M | 5.50M | 9.60M | 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 | 30.10M | 29.49M | 29.80M | N/A | 31.60M | 28.60M | 24.60M | 22.64M | 16.60M | 13.70M | 14.00M | 12.60M | 7.00M | 5.50M | 6.20M | 5.50M | 9.60M | N/A | N/A |
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 | 15.10M | 1.27M | 1.01M | 157.00K | 1.05M | 430.00K | 52.00K | N/A | 0 | 0 | 0 | 1,000.00K | N/A | 300.00K | 30.54M | -100.00K | 0 | 0 | N/A | N/A | N/A | 100.00K | 0 | -100.00K | N/A | 600.00K | N/A | 0 | 8.70M | 8.20M |
Operating Income | -4.75M | -4.17M | -6.99M | -9.00M | -12.43M | -6.10M | -231.00K | -545.00K | -4.10M | 2.55M | 4.60M | -3.20M | 7.24M | 2.80M | -2.16M | 4.00M | 4.20M | -1.10M | -150.00K | -1.10M | -1.80M | 1.70M | 4.70M | 2.00M | 1.10M | -2.70M | -500.00K | -6.90M | -1.60M | 1.80M |
Other Expenses / Income | -12.78M | 1.09M | -9.62M | 71.00K | -2.73M | 430.00K | 4.30M | -1.27M | -1.54M | -1.04M | -1.30M | -1.20M | -1.16M | -200.00K | -1.17M | -1.40M | -1.50M | -300.00K | -783.00K | -800.00K | -700.00K | -1.10M | -900.00K | -500.00K | -600.00K | -300.00K | -200.00K | -100.00K | 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 | 3.30M | -4.40M | 6.09M | 2.60M | -3.33M | 2.60M | 2.70M | -1.40M | -933.00K | -1.90M | -2.50M | 600.00K | 3.80M | 1.50M | 500.00K | -3.00M | -700.00K | -7.00M | -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 | 163.00M | N/A | N/A | -546.00M | -976.00M | 200.00K | 1.10M | 600.00K | N/A | N/A | N/A | 200.00K | -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 | 3.30M | -3.90M | 4.46M | 2.00M | -3.34M | 400.00K | 2.50M | -1.40M | -933.00K | -1.30M | -1.50M | 300.00K | 2.60M | 900.00K | 500.00K | -3.10M | -700.00K | -7.30M | -900.00K | 900.00K |
Interest Expenses | N/A | 489.00K | 773.00K | -504.00K | 1.48M | -668.00K | 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 | 5.83M | 5.68M | 5.56M | 5.55M | 1.10M | 5.27M | 915.60K | 4.57M | 4.40M | 4.27M | 852.20K | 2.74M | 2.34M | 600.00K | 600.00K | 600.00K | 500.00K | 200.00K | 200.00K | 200.00K | 211.40K | 207.60K |
Diluted Shares Outstanding | 4.01M | 3.15M | 2.66M | 1.85M | 1.76M | 1.49M | 1.35M | 1.24M | 5.83M | 5.78M | 5.74M | 5.55M | 1.16M | 5.49M | 915.60K | 4.61M | 4.47M | 4.27M | 852.20K | 2.74M | 2.34M | 600.00K | 600.00K | 600.00K | 500.00K | 200.00K | 200.00K | 200.00K | 211.40K | 207.60K |
EBITDA | -3.25M | -2.29M | -1.78M | -5.29M | -6.06M | -2.10M | 1.83M | -236.00K | -3.16M | 2.84M | 4.33M | -1.46M | 8.26M | 5.14M | -888.00K | 3.64M | 166.37M | 467.00K | 768.00K | -546.64M | -976.14M | 1.01M | 4.18M | 2.73M | 895.00K | -2.40M | 327.00K | -4.62M | -3.00M | -100.00K |
EBITDA Margin | 0.00% | -5.79% | -4.46% | -15.63% | -17.26% | -5.70% | 4.40% | -0.23% | -2.83% | 2.17% | 3.35% | -1.27% | 6.52% | 4.75% | -0.88% | 3.28% | 165.05% | 0.60% | 1.03% | -1,035.31% | -2,238.86% | 2.20% | 9.55% | 12.68% | 5.74% | -17.62% | 2.73% | -33.02% | -18.52% | -0.50% |
EBIT | -20.49M | -2.59M | -15.84M | -9.43M | -13.68M | -7.00M | -318.00K | -1.50M | -4.43M | 1.49M | 2.96M | -2.68M | 6.96M | 3.74M | -2.17M | 2.52M | 165.50M | -321.00K | -50.00K | -547.30M | -976.75M | 500.00K | 3.70M | 2.34M | 500.00K | -3.10M | -700.00K | -7.10M | -1.50M | 1.60M |
EBIT Margin | 0.00% | -6.55% | -39.58% | -27.84% | -38.98% | -19.03% | -0.77% | -1.45% | -3.96% | 1.13% | 2.29% | -2.34% | 5.50% | 3.45% | -2.15% | 2.27% | 164.19% | -0.41% | -0.07% | -1,036.55% | -2,240.26% | 1.09% | 8.45% | 10.89% | 3.21% | -22.79% | -5.83% | -50.71% | -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 | 2009-12-31 | 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 |