|
Revenue
|
152.44M | 159.80M | 174.60M | 115.00M | 136.65M | 164.45M | 175.11M | 188.14M | 193.61M | 186.63M | 200.29M | 217.75M | 237.67M | 248.79M | 269.44M | 278.29M | 275.51M | 254.98M | 240.58M | 166.92M | 187.39M | 177.87M | 192.82M | 203.41M | 214.29M |
|
Cost of Revenue
|
93.06M | 98.28M | 102.85M | 59.30M | 74.88M | 90.02M | 30.08M | 93.98M | 72.25M | 66.67M | 72.04M | 79.07M | 83.96M | 84.78M | 100.58M | 120.34M | 114.09M | 121.16M | 117.33M | 92.15M | 101.73M | 96.66M | 112.94M | 112.10M | 115.00M |
|
Gross Profit
|
59.39M | 61.52M | 71.76M | 55.70M | 61.77M | 74.42M | 87.01M | 94.16M | 102.53M | 101.17M | 109.60M | 118.37M | 132.02M | 142.59M | 153.09M | 157.95M | 159.50M | 133.83M | 123.25M | 74.77M | 85.66M | 81.22M | 79.88M | 91.30M | 99.29M |
|
Research & Development
|
26.13M | 25.48M | 24.49M | 24.38M | 25.13M | 31.00M | 28.14M | 29.55M | 29.59M | 30.30M | 32.43M | 33.86M | 35.57M | 39.59M | 41.83M | 42.98M | 43.43M | 44.40M | 45.84M | 45.20M | 43.51M | 43.32M | 47.62M | 46.50M | 50.89M |
|
Selling, General & Administrative
|
25.53M | 24.91M | 28.37M | 26.79M | 24.24M | 67.65M | 34.80M | 32.06M | 34.09M | 37.96M | 44.82M | 69.78M | 36.62M | 37.37M | 48.15M | 44.23M | 43.16M | 52.75M | 48.29M | 40.20M | 38.09M | 37.94M | 45.46M | 47.54M | 42.16M |
|
Other Operating Expenses
|
| | | | | | 4.62M | 0.30M | 0.30M | -2.70M | 2.10M | | | | | | | | 13.22M | | | | | | |
|
Operating Expenses
|
51.66M | 50.39M | 52.85M | 51.17M | 49.37M | 98.65M | 67.56M | 61.92M | 63.98M | 65.56M | 79.35M | 103.64M | 72.18M | 76.97M | 89.98M | 87.20M | 86.59M | 97.14M | 107.35M | 85.40M | 81.59M | 81.26M | 93.08M | 94.04M | 93.05M |
|
Operating Income
|
7.73M | 11.13M | 18.91M | 4.53M | 12.40M | -24.22M | 19.45M | 32.24M | 38.55M | 35.60M | 30.25M | 14.74M | 59.84M | 65.63M | 63.10M | 70.75M | 72.92M | 36.69M | 15.90M | -10.63M | 4.07M | -0.04M | -13.20M | -2.74M | 6.24M |
|
EBIT
|
7.73M | 11.13M | 18.91M | 4.53M | 12.40M | -24.22M | 19.45M | 32.24M | 38.55M | 35.60M | 30.25M | 14.74M | 59.84M | 65.63M | 63.10M | 70.75M | 72.92M | 36.69M | 15.90M | -10.63M | 4.07M | -0.04M | -13.20M | -2.74M | 6.24M |
|
Interest & Investment Income
|
-0.01M | 0.01M | -0.05M | 0.31M | 0.35M | -2.60M | 3.16M | -0.34M | 0.08M | 0.16M | 1.12M | 0.16M | 0.47M | 0.36M | 0.58M | 0.84M | 0.85M | 0.86M | 0.59M | 0.49M | 0.42M | 0.39M | 0.22M | 0.23M | 0.16M |
|
Other Non Operating Income
|
4.55M | -0.56M | -1.41M | 0.19M | -1.32M | -9.05M | | -0.25M | 1.53M | 3.63M | -0.50M | -2.37M | -0.69M | 6.72M | 4.42M | -2.72M | 0.06M | 2.68M | 5.03M | -1.06M | -34.75M | -0.19M | | -1.13M | -3.39M |
|
Non Operating Income
|
0.09M | -0.08M | 0.35M | 0.19M | 0.02M | -0.51M | -0.18M | 0.05M | 1.53M | 3.63M | -0.50M | -2.37M | -0.69M | 6.72M | 4.42M | -2.72M | 0.06M | 2.68M | 2.60M | -1.06M | -2.46M | -0.19M | 2.41M | -1.13M | -3.39M |
|
EBT
|
10.57M | 10.50M | 17.79M | 5.38M | 11.70M | -35.58M | 17.05M | 31.97M | 39.37M | 39.25M | 30.16M | 12.25M | 59.09M | 72.09M | 67.92M | 68.10M | 73.07M | 36.37M | 17.25M | -16.57M | -43.08M | -7.60M | -39.32M | -9.99M | -2.71M |
|
Tax Provisions
|
7.33M | 1.54M | 4.46M | 0.53M | 2.08M | -30.52M | 8.36M | 4.26M | 6.14M | 6.28M | 4.50M | 1.97M | 8.44M | 7.54M | 46.02M | 7.21M | 7.40M | 2.97M | 42.94M | 1.04M | -9.47M | -0.80M | -3.70M | 3.17M | -9.30M |
|
Profit After Tax
|
3.23M | 8.96M | 13.33M | 4.85M | 9.62M | -5.09M | 8.69M | 27.71M | 33.22M | 32.97M | 25.65M | 10.28M | 50.65M | 64.55M | 62.01M | 60.89M | 65.67M | 33.40M | -7.07M | -17.68M | -33.67M | -6.86M | -14.80M | -13.23M | 6.58M |
|
Equity Income
|
| | | | | | | 0.28M | 0.23M | 0.29M | 0.21M | -0.86M | -1.03M | 2.19M | -0.70M | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M |
|
Income from Continuing Operations
|
3.23M | 8.96M | 13.33M | 4.85M | 9.62M | -5.06M | 8.69M | 27.71M | 33.22M | 32.97M | 25.65M | 10.28M | 50.65M | 64.55M | 21.90M | 60.89M | 65.67M | 33.40M | -25.69M | -17.61M | -33.61M | -6.80M | -35.62M | -13.16M | 6.58M |
|
Consolidated Net Income
|
3.23M | 8.96M | 13.33M | 4.85M | 9.62M | -5.06M | 8.69M | 27.71M | 33.22M | 32.97M | 25.65M | 10.28M | 50.65M | 64.55M | 21.90M | 60.89M | 65.67M | 33.40M | -25.69M | -17.61M | -33.61M | -6.80M | -35.62M | -13.16M | 6.58M |
|
Income towards Parent Company
|
3.23M | 8.96M | 13.33M | 4.85M | 9.62M | -5.06M | 8.69M | 27.71M | 33.22M | 32.97M | 25.65M | 10.28M | 50.65M | 64.55M | 21.90M | 60.89M | 65.67M | 33.40M | -25.69M | -17.61M | -33.61M | -6.80M | -35.62M | -13.16M | 6.58M |
|
Net Income towards Common Stockholders
|
3.23M | 8.96M | 13.33M | 4.85M | 9.62M | -5.06M | 8.69M | 27.71M | 33.22M | 32.97M | 25.65M | 10.28M | 10.28M | 64.55M | 21.90M | 60.89M | 60.89M | 33.40M | -25.69M | -17.61M | -33.61M | -6.80M | -35.62M | -13.16M | 6.58M |
|
EPS (Basic)
|
0.31 | 0.89 | 1.33 | 0.48 | 0.96 | -0.04 | 0.03 | 0.15 | 0.17 | 0.17 | 0.14 | 0.05 | 0.26 | 0.34 | 0.32 | 0.32 | 0.34 | 0.17 | -0.04 | -0.09 | -0.18 | -0.04 | -0.08 | -0.07 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
| 0.89 | 1.33 | 0.48 | 0.96 | -0.04 | 0.05 | 0.14 | 0.17 | 0.17 | 0.13 | 0.05 | 0.26 | 0.33 | 0.32 | 0.31 | 0.34 | 0.17 | -0.04 | -0.09 | -0.18 | -0.04 | -0.08 | -0.07 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
| | 189.48M | 189.48M | 189.48M | 189.43M | 189.43M | 189.59M | 189.65M | 189.70M | 189.91M | 190.50M | 191.27M | 191.31M | 191.51M | 191.76M | 192.38M | 192.47M | 193.13M | 193.75M | 193.92M | 183.98M | 184.13M | 184.90M | 185.04M |
|
Shares Outstanding (Diluted Average)
|
| 10.00M | 10.00M | 10.00M | 10.00M | 171.64M | 176.42M | 191.16M | 191.68M | 192.07M | 191.81M | 192.41M | 192.65M | 193.94M | 193.69M | 194.99M | | | | | | | | | |
|
EBITDA
|
7.73M | 11.13M | 18.91M | 4.53M | 12.40M | -24.22M | 19.45M | 32.24M | 38.55M | 35.60M | 30.25M | 14.74M | 59.84M | 65.63M | 63.10M | 70.75M | 72.92M | 36.69M | 15.90M | -10.63M | 4.07M | -0.04M | -13.20M | -2.74M | 6.24M |
|
Interest Expenses
|
| | | | | | | | | 0.43M | 0.42M | 0.28M | 0.53M | 0.61M | 0.76M | 0.77M | 0.76M | 3.85M | 5.38M | 5.38M | 10.35M | 7.76M | 6.87M | 6.36M | 5.73M |
|
Tax Rate
|
69.39% | 14.69% | 25.08% | 9.81% | 17.79% | 85.78% | 49.04% | 13.33% | 15.60% | 16.00% | 14.94% | 16.04% | 14.28% | 10.46% | 67.76% | 10.59% | 10.13% | 8.16% | | | 21.98% | 10.56% | 9.41% | | |