FR:IDI
IDI
- Stock
Last Close
68.20
22/11 16:10
Market Cap
480.70M
Beta: -
Volume Today
429
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Jan '14 | Mar '14 | Jun '14 | Sep '14 | Jan '15 | Mar '15 | Jun '15 | Sep '15 | Jan '16 | Mar '16 | Jun '16 | Jan '17 | Mar '17 | Jun '17 | Jan '18 | Mar '18 | Jun '18 | Jan '19 | Mar '19 | Jun '19 | Dec '19 | Jun '20 | Dec '20 | Jun '21 | Dec '21 | Jun '22 | Dec '22 | Jun '23 | Dec '23 | Jun '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 11.02M - | 11.02M 0% | 11.02M 0% | 11.02M 0% | 12.05M 9.30% | 12.05M 0% | 12.05M 0% | 12.05M 0% | 18.24M 51.44% | 18.24M 0% | 18.24M 0% | 38.83M 112.87% | 38.83M 0% | 38.83M 0% | 18.37M 52.70% | 18.37M 0% | 18.37M 0% | 12.13M 33.95% | 12.13M 0% | 12.13M 0% | 1.60M 86.82% | 2.42M 51.03% | 1.47M 39.34% | 1.62M 10.31% | 3.48M 115.66% | 7.01M 101.21% | 2.79M 60.27% | 9.34M 235.32% | 85.05M 810.45% | 13.07M 84.63% | |
cost of revenue | 1.79M - | 1.61M 10.37% | 1.78M 11.08% | 2.10M 17.70% | 1.86M 11.52% | 1.80M 3.12% | 2.68M 48.97% | 5.31M 97.88% | 13.33M 151.05% | 3.16M 76.28% | |||||||||||||||||||||
gross profit | 11.02M - | 11.02M 0% | 11.02M 0% | 11.02M 0% | 12.05M 9.30% | 12.05M 0% | 12.05M 0% | 12.05M 0% | 18.24M 51.44% | 18.24M 0% | 18.24M 0% | 38.83M 112.87% | 38.83M 0% | 38.83M 0% | 18.37M 52.70% | 18.37M 0% | 18.37M 0% | 12.13M 33.95% | 12.13M 0% | 12.13M 0% | -194K 101.60% | 808K 516.49% | -320K 139.60% | -485K 51.56% | 1.63M 435.26% | 5.21M 220.48% | 103K 98.02% | 4.03M 3,815.53% | 71.73M 1,678.48% | 9.91M 86.18% | |
selling and marketing expenses | -1.36M - | -1.36M 0% | -1.36M 0% | -1.36M 0% | -1.65M 21.12% | -1.65M 0% | -1.65M 0% | -1.65M 0% | -2.39M 44.57% | -2.39M 0% | -2.39M 0% | -2.10M - | -2.10M 0% | -2.10M 0% | -2.00M 4.69% | -2.00M 0% | -2.00M 0% | ||||||||||||||
general and administrative expenses | 1.60M - | 1.60M 0% | 1.60M 0% | 1.60M 0% | 1.94M 21.30% | 1.94M 0% | 1.94M 0% | 1.94M 0% | 2.43M 25.39% | 2.43M 0% | 2.43M 0% | 2.66M 9.57% | 2.66M 0% | 2.66M 0% | 2.33M 12.45% | 2.33M 0% | 2.33M 0% | 2.09M 10.50% | 2.09M 0% | 2.09M 0% | |||||||||||
selling general and administrative expenses | 233.75K - | 233.75K 0% | 233.75K 0% | 233.75K 0% | 286K 22.35% | 286K 0% | 286K 0% | 286K 0% | 41.50K 85.49% | 41.50K 0% | 41.50K 0% | -487.75K 1,275.30% | -487.75K 0% | -487.75K 0% | 237K 148.59% | 237K 0% | 237K 0% | 90.25K 61.92% | 90.25K 0% | 90.25K 0% | 3.47K 96.15% | 51 - | 2.32K 4,449.02% | 1.12K 51.59% | 2.71K 140.87% | 1.21K 55.16% | 6.17M - | ||||
research and development expenses | |||||||||||||||||||||||||||||||
other expenses | 19.05M - | -28.72M 250.72% | 60.80M 311.72% | 88.59M 45.71% | 39.18M 55.77% | 21.93M 44.04% | 50.72M 131.32% | 73.92M 45.74% | 1.72M - | ||||||||||||||||||||||
cost and expenses | 233.75K - | 233.75K 0% | 233.75K 0% | 233.75K 0% | 286K 22.35% | 286K 0% | 286K 0% | 286K 0% | 41.50K 85.49% | 41.50K 0% | 41.50K 0% | -487.75K 1,275.30% | -487.75K 0% | -487.75K 0% | 237K 148.59% | 237K 0% | 237K 0% | 90.25K 61.92% | 90.25K 0% | 90.25K 0% | -17.26M 19,224.65% | 30.32M 275.68% | -59.01M 294.61% | -86.49M 46.56% | -37.32M 56.85% | -20.13M 46.07% | -48.04M 138.69% | -68.61M 42.83% | 13.33M 119.43% | 11.04M 17.13% | |
operating expenses | 233.75K - | 233.75K 0% | 233.75K 0% | 233.75K 0% | 286K 22.35% | 286K 0% | 286K 0% | 286K 0% | 41.50K 85.49% | 41.50K 0% | 41.50K 0% | -487.75K 1,275.30% | -487.75K 0% | -487.75K 0% | 237K 148.59% | 237K 0% | 237K 0% | 90.25K 61.92% | 90.25K 0% | 90.25K 0% | -19.05M 21,211.36% | 28.72M 250.72% | -60.80M 311.72% | -88.59M 45.71% | -39.18M 55.77% | -21.93M 44.04% | -50.72M 131.32% | -73.92M 45.74% | 7.88M - | ||
interest expense | 53.75K - | 53.75K 0% | 53.75K 0% | 53.75K 0% | 98K 82.33% | 98K 0% | 98K 0% | 98K 0% | 99.75K 1.79% | 99.75K 0% | 99.75K 0% | 156.25K 56.64% | 156.25K 0% | 156.25K 0% | 562.50K 260% | 562.50K 0% | 562.50K 0% | 565.25K 0.49% | 565.25K 0% | 565.25K 0% | 822K 45.42% | 610K 25.79% | 889K 45.74% | 625K 29.70% | 476K 23.84% | 455K 4.41% | 1.31M 188.35% | 1.50M 14.48% | |||
ebitda | 9.01M - | 9.01M 0% | 9.01M 0% | 9.01M 0% | 9.75M 8.29% | 9.75M 0% | 9.75M 0% | 9.75M 0% | 15.28M 56.68% | 15.28M 0% | 15.28M 0% | 35.49M 132.20% | 35.49M 0% | 35.49M 0% | 15.56M 56.16% | 15.56M 0% | 15.56M 0% | 9.23M 40.67% | 9.23M 0% | 9.23M 0% | 19.07M 106.65% | -27.69M 245.16% | 60.70M 319.22% | 88.32M 45.51% | 41.03M 53.55% | 27.36M 33.32% | 50.83M 85.81% | 78.39M 54.21% | 65.63M 16.27% | 2.68M 95.91% | |
operating income | 8.76M - | 8.76M 0% | 8.76M 0% | 8.76M 0% | 9.48M 8.29% | 9.48M 0% | 9.48M 0% | 9.48M 0% | 15.32M 61.53% | 15.32M 0% | 15.32M 0% | 36.04M 135.25% | 36.04M 0% | 36.04M 0% | 15.42M 57.22% | 15.42M 0% | 15.42M 0% | 9.09M 41.04% | 9.09M 0% | 9.09M 0% | 18.86M 107.44% | -27.91M 247.98% | 60.48M 316.70% | 88.10M 45.68% | 40.80M 53.68% | 27.14M 33.50% | 50.82M 87.28% | 77.95M 53.38% | 71.73M 7.99% | 2.03M 97.17% | |
depreciation and amortization | 249.25K - | 249.25K 0% | 249.25K 0% | 249.25K 0% | 270.25K 8.43% | 270.25K 0% | 270.25K 0% | 270.25K 0% | -36.75K 113.60% | -36.75K 0% | -36.75K 0% | -552.50K 1,403.40% | -552.50K 0% | -552.50K 0% | 139K 125.16% | 139K 0% | 139K 0% | 139K 0% | 139K 0% | 139K 0% | 216K 55.40% | 219K 1.39% | 222K 1.37% | 220K 0.90% | 223K 1.36% | 221K 0.90% | 11K 95.02% | 437K 3,872.73% | -6.09M 1,494.28% | 656K 110.77% | |
total other income expenses net | -53.75K - | -53.75K 0% | -53.75K 0% | -53.75K 0% | -98K 82.33% | -98K 0% | -98K 0% | -98K 0% | -99.75K 1.79% | -99.75K 0% | -99.75K 0% | -156.25K 56.64% | -156.25K 0% | -156.25K 0% | -562.50K 260% | -562.50K 0% | -562.50K 0% | -565.25K 0.49% | -565.25K 0% | -565.25K 0% | -780K 37.99% | -616K 21.03% | -1.26M 105.36% | -230K 81.82% | -250K 8.70% | 260K 204% | -1.83M 803.08% | -1.66M 9.25% | -71.73M 4,223.45% | 2.66M 103.70% | |
income before tax | 8.71M - | 8.71M 0% | 8.71M 0% | 8.71M 0% | 9.39M 7.83% | 9.39M 0% | 9.39M 0% | 9.39M 0% | 15.22M 62.15% | 15.22M 0% | 15.22M 0% | 35.89M 135.77% | 35.89M 0% | 35.89M 0% | 14.86M 58.60% | 14.86M 0% | 14.86M 0% | 8.53M 42.61% | 8.53M 0% | 8.53M 0% | 18.08M 112.04% | -28.52M 257.77% | 59.21M 307.59% | 87.87M 48.40% | 40.55M 53.85% | 27.40M 32.44% | 48.99M 78.83% | 76.29M 55.72% | 4.68M - | ||
income tax expense | 277.25K - | 277.25K 0% | 277.25K 0% | 277.25K 0% | 1.25M 351.49% | 1.25M 0% | 1.25M 0% | 1.25M 0% | 16.50K 98.68% | 16.50K 0% | 16.50K 0% | 34.75K 110.61% | 34.75K 0% | 34.75K 0% | -2.17M 6,349.64% | -2.17M 0% | -2.17M 0% | 343.50K 115.82% | 343.50K 0% | 343.50K 0% | 213K 37.99% | -3.02M 1,516.43% | 1.35M 144.61% | 3.81M 183.06% | -1.62M 142.52% | -2.65M 63.89% | -1.34M 49.64% | -1.23M 8.08% | 729K 159.32% | 852K 16.87% | |
net income | 8.43M - | 8.43M 0% | 8.43M 0% | 8.43M 0% | 8.13M 3.48% | 8.13M 0% | 8.13M 0% | 8.13M 0% | 15.20M 86.90% | 15.20M 0% | 15.20M 0% | 35.85M 135.80% | 35.85M 0% | 35.85M 0% | 17.03M 52.50% | 17.03M 0% | 17.03M 0% | 8.18M 51.95% | 8.18M 0% | 8.18M 0% | 17.87M 118.34% | -25.51M 242.77% | 57.87M 326.86% | 84.06M 45.27% | 42.17M 49.83% | 30.05M 28.74% | 50.33M 67.48% | 77.52M 54.02% | -6.82M 108.80% | 5.53M 181.08% | |
weighted average shs out | 7.18M - | 7.18M 0% | 7.18M 0% | 7.18M 0% | 7.18M 0.00% | 7.18M 0% | 7.18M 0% | 7.18M 0% | 7.18M 0.00% | 7.18M 0% | 7.18M 0% | 7.19M 0.20% | 7.19M 0% | 7.19M 0% | 7.18M 0.08% | 7.18M 0% | 7.18M 0% | 7.18M 0.02% | 7.18M 0% | 7.18M 0% | 7.18M 0% | 7.18M 0% | 7.24M 0.77% | 7.24M 0% | 7.00M 3.26% | 7.00M 0% | 7.00M 0.03% | 7.00M 0% | 7.19M 2.68% | 7.00M 2.60% | |
weighted average shs out dil | 7.18M - | 7.18M 0% | 7.18M 0% | 7.18M 0% | 7.18M 0.00% | 7.18M 0% | 7.18M 0% | 7.18M 0% | 7.18M 0.00% | 7.18M 0% | 7.18M 0% | 7.19M 0.20% | 7.19M 0% | 7.19M 0% | 7.23M 0.58% | 7.23M 0% | 7.23M 0% | 7.27M 0.52% | 7.27M 0% | 7.27M 0% | 7.29M 0.21% | 7.18M 1.41% | 7.24M 0.77% | 7.24M 0% | 7.00M 3.26% | 7.00M 0% | 7.00M 0.03% | 7.00M 0% | 7.19M 2.68% | 7.00M 2.60% | |
eps | 1.17 - | 1.17 0% | 1.17 0% | 1.17 0% | 1.13 3.42% | 1.13 0% | 1.13 0% | 1.13 0% | 2.12 87.61% | 2.12 0% | 2.12 0% | 4.99 135.38% | 4.99 0% | 4.99 0% | 2.37 52.51% | 2.37 0% | 2.37 0% | 1.14 51.90% | 1.14 0% | 1.14 0% | 2.45 114.91% | -3.55 244.90% | 7.99 325.07% | 11.61 45.31% | 6.02 48.15% | 4.29 28.74% | 7.19 67.60% | 11.07 53.96% | -0.95 108.58% | 0.79 183.16% | |
epsdiluted | 1.17 - | 1.17 0% | 1.17 0% | 1.17 0% | 1.13 3.42% | 1.13 0% | 1.13 0% | 1.13 0% | 2.12 87.61% | 2.12 0% | 2.12 0% | 4.99 135.38% | 4.99 0% | 4.99 0% | 2.35 52.91% | 2.35 0% | 2.35 0% | 1.13 51.91% | 1.13 0% | 1.13 0% | 2.45 116.81% | -3.55 244.90% | 7.99 325.07% | 11.61 45.31% | 6.02 48.15% | 4.29 28.74% | 7.19 67.60% | 11.07 53.96% | -0.95 108.58% | 0.79 183.16% |
All numbers in (except ratios and percentages)