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 | 2015-12-30 | 2015-01-03 | 2013-12-28 | 2013-02-20 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2005-01-01 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-10-31 | 1998-10-31 | 1997-10-31 | 1996-10-31 | 1995-10-31 | 1994-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 263.24M | 284.68M | 203.88M | 150.41M | 191.10M | 200.35M | 186.74M | 176.45M | 185.74M | 193.77M | 170.78M | 145.82M | 143.81M | 162.02M | 189.39M | 209.28M | 214.21M | 201.92M | 180.62M | 169.28M | 206.61M | 186.65M | 224.89M | 296.00M | 313.40M | 201.50M | 114.00M | 61.00M | 26.90M | 29.30M |
Cost of Revenue | 186.54M | 201.75M | 150.75M | 111.55M | 142.51M | 151.04M | 138.35M | 129.42M | 133.85M | 142.08M | 126.42M | 106.10M | 103.08M | 115.83M | 142.56M | 155.30M | 161.23M | 151.41M | 137.94M | 128.30M | 162.01M | 139.99M | 162.10M | 217.52M | 236.70M | 153.00M | 86.80M | 48.80M | 22.40M | 23.80M |
Gross Profit | 76.70M | 82.93M | 53.12M | 38.85M | 48.59M | 49.31M | 48.39M | 47.03M | 51.88M | 51.69M | 44.36M | 39.72M | 40.74M | 46.19M | 46.84M | 53.98M | 52.98M | 50.51M | 42.68M | 40.97M | 44.59M | 46.66M | 62.80M | 78.49M | 76.70M | 48.50M | 27.20M | 12.20M | 4.50M | 5.50M |
Operating Expenses | 52.19M | 54.44M | 43.12M | 39.18M | 42.02M | 42.32M | 42.40M | 41.63M | 44.03M | 41.07M | 36.62M | 34.49M | 33.73M | 37.17M | 45.51M | 98.04M | 42.86M | 42.75M | 36.67M | 37.71M | 40.47M | 74.31M | 85.50M | 61.49M | 51.10M | 32.00M | 18.70M | 9.20M | 3.60M | 3.90M |
Selling, General & Admin | 52.19M | 53.40M | 42.02M | 37.79M | 40.44M | 40.76M | 40.64M | 40.06M | 42.57M | 39.87M | 35.51M | 33.17M | 32.58M | 35.83M | 43.88M | 52.66M | 41.42M | 41.24M | 35.46M | 36.49M | 32.56M | 33.32M | 43.09M | 54.85M | 48.10M | 30.50M | 18.10M | 8.90M | 3.50M | 3.80M |
Research & Development | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 24.00K | 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 | 819.00K | 1.04M | 1.10M | 1.39M | 1.59M | -1.51M | -525.00K | -285.00K | -697.00K | 83.00K | 32.00K | 102.00K | N/A | N/A | 900.00 | 51.47M | 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 | 23.69M | 28.80M | 5.87M | 10.31M | 6.57M | 5.42M | 280.00K | 4.12M | 7.85M | 10.52M | 2.56M | 5.23M | 7.01M | 9.02M | 1.33M | -44.06M | 10.12M | 7.76M | 6.02M | 3.26M | 4.12M | -27.64M | -22.71M | 16.99M | 25.60M | 16.50M | 8.50M | 3.00M | 900.00K | 1.60M |
Other Expenses / Income | -1.50M | -318.00K | -222.00K | -1.11M | -1.75M | -1.51M | -525.00K | -528.00K | -697.00K | 83.00K | 32.00K | 102.00K | -78.00K | -34.00K | 8.56M | -298.00K | 937.00K | -287.39K | -209.00K | -449.47K | -182.19K | -154.93K | -2.27M | -3.70M | -1.10M | 200.00K | -200.00K | -100.00K | N/A | N/A |
Before Tax Income | 22.20M | 28.48M | 13.91M | -12.06M | 4.82M | 3.91M | -245.00K | 3.30M | 7.15M | 10.60M | 2.59M | 5.33M | 6.93M | 8.99M | 11.11M | -44.36M | 11.05M | 7.47M | 5.81M | 2.81M | 3.94M | -27.80M | -24.98M | -25.52M | 24.50M | 16.70M | 8.30M | 2.90M | 900.00K | 1.60M |
Income Tax Expenses | 5.36M | 7.59M | 2.92M | -3.19M | 764.00K | 1.19M | -2.25M | 1.54M | 1.14M | 3.79M | 597.00K | 2.10M | 2.65M | 2.57M | 4.19M | -4.56M | 4.28M | 1.11M | 2.27M | 604.24K | 1.16M | -4.63M | -6.22M | -3.62M | 9.60M | 6.90M | 3.50M | 500.00K | 100.00K | 200.00K |
Net Income | 16.83M | 20.89M | 10.99M | -8.87M | 4.06M | 2.71M | 2.01M | 1.76M | 6.01M | 6.81M | 1.99M | 3.23M | 4.28M | 5.79M | 6.92M | -39.80M | 6.77M | 6.36M | 3.54M | 2.21M | 2.78M | -24.14M | -18.76M | -21.90M | 14.90M | 9.80M | 4.40M | 2.40M | 800.00K | 1.40M |
Interest Expenses | 1.40M | 370.00K | 365.00K | 778.00K | 1.76M | 1.47M | N/A | 528.00K | N/A | N/A | N/A | 40.00K | 36.00K | 61.00K | 55.00K | 322.00K | 67.00K | 539.19K | 221.00K | 474.42K | 314.49K | 770.40K | 2.59M | 3.99M | N/A | 200.00K | 200.00K | 200.00K | N/A | 100.00K |
Basic Shares Outstanding | 8.59M | 10.05M | 11.04M | 12.15M | 12.91M | 12.33M | 12.00M | 11.95M | 12.66M | 12.52M | 12.42M | 12.30M | 12.98M | 13.05M | 12.82M | 12.65M | 11.97M | 11.77M | 11.46M | 11.33M | 10.72M | 10.59M | 10.52M | 10.50M | 10.50M | 8.83M | 6.56M | 4.32M | 3.01M | 2.80M |
Diluted Shares Outstanding | 8.59M | 10.44M | 11.63M | 12.15M | 12.97M | 12.34M | 12.19M | 12.56M | 12.90M | 12.73M | 12.44M | 12.41M | 13.14M | 13.20M | 12.82M | 12.65M | 12.54M | 11.99M | 11.79M | 11.68M | 10.90M | 10.59M | 10.52M | 10.50M | 10.95M | 9.16M | 6.56M | 4.32M | 3.01M | 2.80M |
EBITDA | 24.81M | 29.53M | 6.97M | -9.89M | 8.15M | 8.55M | 7.70M | 5.68M | 9.32M | 11.72M | 8.85M | 6.55M | 8.16M | 10.43M | 14.01M | -42.07M | 12.56M | 9.26M | 7.22M | 4.48M | 5.35M | -26.36M | -15.26M | -13.88M | 28.60M | 18.00M | 9.10M | 3.30M | 1.00M | 1.70M |
EBITDA Margin | 9.42% | 10.37% | 3.42% | -6.58% | 4.27% | 4.27% | 4.12% | 3.22% | 5.02% | 6.05% | 5.18% | 4.49% | 5.67% | 6.44% | 7.40% | -20.10% | 5.86% | 4.59% | 4.00% | 2.65% | 2.59% | -14.12% | -6.78% | -4.69% | 9.13% | 8.93% | 7.98% | 5.41% | 3.72% | 5.80% |
EBIT | 23.59M | 28.85M | 14.28M | -11.28M | 6.58M | 5.38M | -245.00K | 3.83M | 7.15M | 10.60M | 2.59M | 5.37M | 6.97M | 8.43M | 11.16M | -44.04M | 11.12M | 8.01M | 6.03M | 3.29M | 4.25M | -27.99M | -22.39M | -21.52M | 24.50M | 16.90M | 8.10M | 3.10M | 900.00K | 1.70M |
EBIT Margin | 8.96% | 10.13% | 7.00% | -7.50% | 3.44% | 2.68% | -0.13% | 2.17% | 3.85% | 5.47% | 1.51% | 3.68% | 4.84% | 5.20% | 5.89% | -21.04% | 5.19% | 3.97% | 3.34% | 1.94% | 2.06% | -15.00% | -9.96% | -7.27% | 7.82% | 8.39% | 7.11% | 5.08% | 3.35% | 5.80% |
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 | 2015-12-30 | 2015-01-03 | 2013-12-28 | 2013-02-20 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2005-01-01 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-10-31 | 1998-10-31 | 1997-10-31 | 1996-10-31 | 1995-10-31 | 1994-10-31 |