|
Revenue
|
20.00M | 22.03M | 21.14M | 26.72M | 28.86M | 27.33M | 28.02M | 26.85M | 26.84M | 24.32M | 23.97M | 25.14M | 25.35M | 24.88M | 50.13M | 60.44M | 62.07M | 65.28M | 61.90M | 59.58M | 60.48M | 61.53M | 50.84M | 63.67M | 65.83M | 61.04M | 55.34M | 61.35M | 60.34M | 64.97M | 65.36M | 76.58M | 79.98M | 80.09M | 73.96M | 93.90M | 92.63M | 96.63M | 87.92M | 92.38M | 86.66M | 94.65M | 93.00M | 101.68M | 101.54M | 103.51M | 96.79M | 114.78M | 122.72M | 134.41M | 131.08M | 145.55M | 146.77M | 145.32M | 141.00M | 146.71M | 136.03M | 125.21M | 122.01M | 132.80M | 139.58M | 138.74M |
|
Cost of Revenue
|
14.45M | 15.47M | 14.96M | 18.77M | 20.06M | 19.12M | 19.45M | 19.21M | 18.68M | 17.22M | 17.22M | 17.62M | 17.82M | 17.64M | 35.91M | 43.34M | 43.50M | 45.67M | 43.74M | 42.08M | 42.49M | 42.59M | 36.49M | 0.23M | 0.25M | 43.13M | 0.78M | 43.65M | 42.45M | 45.42M | 44.80M | 54.02M | 56.46M | 56.33M | 52.39M | 66.23M | 64.21M | 66.60M | 61.45M | 64.34M | 60.20M | 66.51M | 67.06M | 71.61M | 70.32M | 71.49M | 69.04M | 81.33M | 82.95M | 91.11M | 90.35M | 99.72M | 100.79M | 97.82M | 96.62M | 99.34M | 95.36M | 85.95M | 83.64M | 90.05M | 93.22M | 92.56M |
|
Gross Profit
|
5.55M | 6.56M | 6.18M | 7.95M | 8.80M | 8.21M | 8.57M | 7.64M | 8.15M | 7.10M | 6.75M | 7.52M | 7.54M | 7.24M | 14.23M | 17.09M | 18.57M | 19.61M | 18.15M | 17.50M | 17.99M | 18.94M | 14.35M | 18.50M | 19.86M | 17.91M | 16.73M | 17.70M | 17.88M | 19.55M | 20.55M | 22.55M | 23.52M | 23.76M | 21.57M | 27.66M | 28.42M | 30.03M | 26.47M | 28.04M | 26.46M | 28.14M | 25.93M | 30.07M | 31.22M | 32.02M | 27.75M | 33.46M | 39.77M | 43.30M | 40.73M | 45.83M | 45.98M | 47.50M | 44.37M | 47.38M | 40.68M | 39.26M | 38.37M | 42.75M | 46.36M | 46.18M |
|
Amortization - Intangibles
|
0.16M | 0.12M | 0.10M | 0.18M | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.13M | 0.08M | 0.08M | 0.09M | 0.08M | 0.57M | 0.68M | 0.67M | 0.70M | 0.67M | 0.66M | 0.66M | 0.66M | 0.66M | 0.78M | 0.83M | 0.80M | 0.80M | 0.79M | 0.80M | 0.81M | 0.81M | 0.88M | 0.88M | 0.87M | 1.02M | 1.43M | 1.43M | 1.43M | 1.43M | 1.44M | 1.48M | 1.50M | 1.50M | 1.51M | 1.51M | 1.50M | 1.72M | 2.43M | 2.65M | 3.05M | 3.04M | 3.01M | 3.14M | 3.08M | 3.09M | 3.12M | 3.13M | 3.13M | 3.12M | 3.09M | 3.12M | 3.13M |
|
Research & Development
|
0.93M | 1.07M | 1.03M | 1.53M | 1.55M | 1.42M | 1.48M | 1.55M | 1.56M | 1.45M | 1.49M | 1.75M | 1.66M | 1.72M | 2.81M | 3.52M | 3.47M | 3.20M | 3.69M | 3.45M | 3.71M | 3.35M | 3.73M | 4.05M | 4.17M | 3.96M | 3.98M | 4.19M | 4.40M | 4.39M | 4.56M | 4.96M | 4.96M | 4.69M | 5.30M | 5.81M | 5.68M | 5.71M | 5.90M | 6.23M | 6.20M | 6.43M | 6.62M | 6.96M | 7.24M | 6.77M | 6.85M | 9.38M | 9.79M | 9.70M | 9.68M | 10.39M | 9.95M | 10.70M | 10.62M | 11.07M | 10.29M | 9.06M | 9.35M | 9.55M | 9.94M | 9.69M |
|
Selling, General & Administrative
|
2.36M | 2.61M | 2.91M | 2.97M | 3.39M | 3.03M | 3.25M | 2.95M | 2.98M | 2.34M | 2.45M | 2.94M | 2.71M | 2.52M | 5.18M | 6.22M | 6.71M | 6.17M | 4.88M | 5.55M | 5.82M | 5.94M | 4.94M | 6.41M | 5.88M | 5.26M | 6.78M | 5.75M | 5.98M | 6.25M | 6.94M | 7.46M | 8.34M | 8.18M | 8.07M | 8.95M | 9.57M | 9.93M | 9.24M | 9.16M | 9.71M | 10.01M | 9.42M | 10.75M | 11.18M | 10.62M | 9.87M | 11.50M | 12.60M | 13.15M | 13.44M | 14.82M | 14.16M | 14.64M | 14.78M | 14.44M | 14.14M | 13.86M | 13.23M | 13.81M | 14.44M | 14.11M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 1.47M | 0.48M | | 1.50M | 1.12M | 0.84M |
|
Other Operating Expenses
|
1.17M | | | 1.64M | 1.68M | 1.50M | 0.43M | 1.54M | 1.46M | 1.27M | 1.40M | 1.38M | 2.10M | 1.81M | 2.89M | 2.79M | 2.90M | 2.97M | 2.76M | 2.87M | 2.72M | 2.62M | 3.15M | 3.29M | 3.60M | 3.36M | 3.38M | 3.40M | 3.51M | 3.63M | 3.87M | 3.73M | 3.99M | 3.67M | 4.84M | 5.58M | 5.57M | 5.58M | 5.64M | 5.93M | 5.50M | 5.24M | 5.12M | 5.75M | 6.06M | 5.96M | 7.02M | 8.31M | 9.87M | 8.75M | 9.43M | 9.24M | 9.84M | 10.29M | 11.93M | 9.44M | 9.89M | 9.26M | 9.36M | 9.11M | 9.17M | 9.37M |
|
Operating Expenses
|
4.46M | 4.79M | 4.97M | 6.14M | 6.62M | 5.95M | 5.17M | 6.04M | 6.00M | 5.07M | 5.34M | 6.07M | 6.47M | 6.04M | 10.88M | 12.52M | 13.08M | 12.35M | 11.32M | 11.87M | 12.25M | 11.91M | 11.81M | 13.74M | 13.65M | 12.58M | 14.14M | 13.34M | 13.89M | 14.28M | 15.37M | 16.14M | 17.29M | 16.54M | 18.21M | 20.34M | 20.81M | 21.22M | 20.77M | 21.33M | 21.41M | 21.68M | 21.16M | 23.46M | 24.48M | 23.35M | 23.74M | 29.19M | 32.26M | 31.60M | 32.55M | 34.45M | 33.96M | 35.63M | 37.33M | 35.28M | 35.80M | 32.65M | 31.93M | 33.97M | 34.68M | 34.00M |
|
Operating Income
|
1.09M | 1.76M | 1.21M | 1.81M | 2.18M | 2.26M | 3.40M | 1.60M | 2.15M | 2.03M | 1.42M | 1.46M | 1.06M | 1.19M | 3.34M | 4.57M | 5.49M | 7.26M | 6.83M | 5.63M | 5.74M | 7.03M | 2.53M | 4.76M | 6.21M | 5.33M | 2.58M | 4.37M | 3.99M | 5.27M | 5.18M | 6.41M | 6.23M | 7.23M | 3.36M | 7.33M | 7.61M | 8.81M | 5.70M | 6.71M | 5.05M | 6.46M | 4.77M | 6.61M | 6.73M | 8.67M | 4.01M | 4.27M | 7.52M | 11.70M | 8.18M | 11.39M | 12.02M | 11.86M | 7.04M | 12.10M | 4.88M | 6.62M | 6.44M | 8.78M | 11.68M | 12.18M |
|
EBIT
|
1.09M | 1.76M | 1.21M | 1.81M | 2.18M | 2.26M | 3.40M | 1.60M | 2.15M | 2.03M | 1.42M | 1.46M | 1.06M | 1.19M | 3.34M | 4.57M | 5.49M | 7.26M | 6.83M | 5.63M | 5.74M | 7.03M | 2.53M | 4.76M | 6.21M | 5.33M | 2.58M | 4.37M | 3.99M | 5.27M | 5.18M | 6.41M | 6.23M | 7.23M | 3.36M | 7.33M | 7.61M | 8.81M | 5.70M | 6.71M | 5.05M | 6.46M | 4.77M | 6.61M | 6.73M | 8.67M | 4.01M | 4.27M | 7.52M | 11.70M | 8.18M | 11.39M | 12.02M | 11.86M | 7.04M | 12.10M | 4.88M | 6.62M | 6.44M | 8.78M | 11.68M | 12.18M |
|
Other Non Operating Income
|
-0.01M | 0.04M | 0.02M | 0.00M | 0.02M | -0.08M | 0.01M | 0.02M | 0.37M | -0.09M | 0.01M | -0.04M | 0.13M | -0.04M | 0.11M | 0.35M | -0.05M | 0.37M | 0.24M | 0.27M | 0.02M | 0.12M | 0.11M | -0.01M | 0.13M | 0.07M | 0.18M | 0.01M | -0.08M | -0.07M | -0.06M | -0.11M | 0.20M | 0.02M | 0.04M | 0.02M | 0.00M | -0.14M | -0.35M | -0.06M | -0.02M | -0.23M | -0.20M | 0.12M | 0.01M | 0.03M | 0.17M | -0.04M | 0.28M | -0.24M | -0.27M | -0.19M | 0.04M | -0.04M | -0.04M | 0.11M | -0.05M | -0.47M | 0.52M | -0.68M | -0.82M | -0.46M |
|
Non Operating Income
|
-0.01M | 0.04M | 0.02M | -0.02M | 0.02M | -0.10M | -0.01M | 0.02M | 0.37M | -0.09M | 0.01M | -0.04M | 0.13M | -0.05M | -1.33M | -1.29M | -1.70M | -1.24M | -1.30M | -1.25M | -1.49M | -1.39M | -1.38M | -1.55M | -1.46M | -1.43M | -1.64M | -0.51M | -0.72M | -0.70M | -0.73M | -0.72M | -0.40M | -0.60M | -0.83M | -1.16M | -1.43M | -1.50M | -1.51M | -1.11M | -0.92M | -1.07M | -1.11M | -0.74M | -0.80M | -0.75M | -0.63M | -1.08M | -1.25M | -2.58M | -3.07M | -3.17M | -3.12M | -3.21M | -3.12M | -3.28M | -3.43M | -3.90M | -2.57M | -4.32M | -4.38M | -3.86M |
|
EBT
|
1.07M | 1.80M | 1.23M | 1.78M | 2.18M | 2.16M | 3.40M | 1.61M | 2.52M | 1.94M | 1.42M | 1.41M | 1.19M | 1.14M | 2.04M | 3.29M | 3.78M | 6.02M | 5.53M | 4.38M | 4.24M | 5.64M | 1.15M | 3.21M | 4.75M | 3.90M | 0.94M | 3.85M | 3.27M | 4.57M | 4.45M | 5.69M | 5.83M | 6.63M | 2.53M | 6.17M | 6.17M | 7.31M | 4.19M | 5.60M | 4.13M | 5.38M | 3.66M | 5.87M | 5.94M | 7.92M | 3.38M | 3.18M | 6.27M | 9.12M | 5.11M | 8.22M | 8.90M | 8.66M | 3.92M | 8.82M | 1.45M | 2.71M | 3.88M | 4.46M | 7.30M | 8.32M |
|
Tax Provisions
|
0.33M | 0.67M | 0.25M | 0.57M | 0.70M | 0.60M | 0.68M | 0.45M | 0.71M | 0.62M | 0.32M | 0.45M | 0.37M | 0.31M | 0.95M | 1.14M | 1.09M | 1.91M | 0.63M | 1.41M | 1.12M | 1.36M | 0.46M | 0.86M | 1.56M | 1.08M | 0.23M | 1.20M | 1.04M | 1.51M | 4.35M | 1.49M | 1.60M | 1.77M | -0.03M | 1.70M | 1.73M | 2.69M | 0.81M | 1.57M | 1.24M | 1.37M | 1.48M | -6.06M | 1.30M | 1.95M | 7.96M | 0.68M | 1.69M | 2.51M | 5.14M | 1.90M | 2.13M | 1.99M | 4.61M | 1.92M | 0.30M | 0.61M | 3.21M | 0.90M | 1.69M | 1.84M |
|
Profit After Tax
|
0.74M | 1.13M | 0.98M | 1.21M | 1.48M | 1.56M | 2.72M | 1.16M | 1.82M | 1.32M | 1.10M | 0.96M | 0.82M | 0.83M | 1.09M | 2.15M | 2.69M | 4.12M | 4.90M | 2.98M | 3.12M | 4.28M | 0.69M | 2.35M | 3.19M | 2.82M | 0.71M | 2.66M | 2.23M | 3.06M | 0.10M | 4.20M | 4.23M | 4.86M | 2.56M | 4.47M | 4.45M | 4.62M | 3.38M | 4.04M | 2.90M | 4.01M | 2.18M | 11.93M | 4.63M | 5.97M | -4.57M | 2.50M | 4.58M | 6.61M | -0.03M | 6.32M | 6.77M | 6.67M | -0.69M | 6.90M | 1.15M | 2.10M | 0.66M | 3.56M | 5.62M | 6.48M |
|
Income from Continuing Operations
|
0.74M | 1.13M | 0.98M | 1.21M | 1.48M | 1.56M | 2.72M | 1.16M | 1.82M | 1.32M | 1.10M | 0.96M | 0.82M | 0.83M | 1.09M | 2.15M | 2.69M | 4.12M | 4.90M | 2.98M | 3.12M | 4.28M | 0.69M | 2.35M | 3.19M | 2.82M | 0.71M | 2.66M | 2.23M | 3.06M | 0.10M | 4.20M | 4.23M | 4.86M | 2.56M | 4.47M | 4.45M | 4.62M | 3.38M | 4.04M | 2.90M | 4.01M | 2.18M | 11.93M | 4.63M | 5.97M | -4.57M | 2.50M | 4.58M | 6.61M | -0.03M | 6.32M | 6.77M | 6.67M | -0.69M | 6.90M | 1.15M | 2.10M | 0.66M | 3.56M | 5.62M | 6.48M |
|
Consolidated Net Income
|
0.74M | 1.13M | 0.98M | 1.21M | 1.48M | 1.56M | 2.72M | 1.16M | 1.82M | 1.32M | 1.10M | 0.96M | 0.82M | 0.83M | 1.09M | 2.15M | 2.69M | 4.12M | 4.90M | 2.98M | 3.12M | 4.28M | 0.69M | 2.35M | 3.19M | 2.82M | 0.71M | 2.66M | 2.23M | 3.06M | 0.10M | 4.20M | 4.23M | 4.86M | 2.56M | 4.47M | 4.45M | 4.62M | 3.38M | 4.04M | 2.90M | 4.01M | 2.18M | 11.93M | 4.63M | 5.97M | -4.57M | 2.50M | 4.58M | 6.61M | -0.03M | 6.32M | 6.77M | 6.67M | -0.69M | 6.90M | 1.15M | 2.10M | 0.66M | 3.56M | 5.62M | 6.48M |
|
Income towards Parent Company
|
0.74M | 1.13M | 0.98M | 1.21M | 1.48M | 1.56M | 2.72M | 1.16M | 1.82M | 1.32M | 1.10M | 0.96M | 0.82M | 0.83M | 1.09M | 2.15M | 2.69M | 4.12M | 4.90M | 2.98M | 3.12M | 4.28M | 0.69M | 2.35M | 3.19M | 2.82M | 0.71M | 2.66M | 2.23M | 3.06M | 0.10M | 4.20M | 4.23M | 4.86M | 2.56M | 4.47M | 4.45M | 4.62M | 3.38M | 4.04M | 2.90M | 4.01M | 2.18M | 11.93M | 4.63M | 5.97M | -4.57M | 2.50M | 4.58M | 6.61M | -0.03M | 6.32M | 6.77M | 6.67M | -0.69M | 6.90M | 1.15M | 2.10M | 0.66M | 3.56M | 5.62M | 6.48M |
|
Net Income towards Common Stockholders
|
0.74M | 1.13M | 0.98M | 1.21M | 1.48M | 1.56M | 2.72M | 1.16M | 1.82M | 1.32M | 1.10M | 0.96M | 0.82M | 0.83M | 1.34M | 2.15M | 2.69M | 4.12M | 4.90M | 2.98M | 3.12M | 4.28M | 0.69M | 2.35M | 3.19M | 2.82M | 0.71M | 2.66M | 2.23M | 3.06M | 0.10M | 4.20M | 4.23M | 4.86M | 2.64M | 4.47M | 4.45M | 4.62M | 3.49M | 4.04M | 2.90M | 4.01M | 2.70M | 11.93M | 4.63M | 5.97M | 1.56M | 2.50M | 4.58M | 6.61M | 3.70M | 6.32M | 6.77M | 6.67M | 4.35M | 6.90M | 1.15M | 2.10M | 3.01M | 3.56M | 5.62M | 6.48M |
|
EPS (Basic)
|
0.09 | 0.14 | 0.12 | 0.15 | 0.17 | 0.18 | 0.32 | 0.14 | 0.21 | 0.15 | 0.13 | 0.11 | 0.09 | 0.09 | 0.15 | 0.24 | 0.29 | 0.45 | 0.54 | 0.32 | 0.34 | 0.46 | 0.08 | 0.25 | 0.34 | 0.30 | 0.08 | 0.29 | 0.24 | 0.33 | 0.01 | 0.45 | 0.46 | 0.52 | 0.28 | 0.48 | 0.47 | 0.49 | 0.37 | 0.28 | 0.20 | 0.28 | 0.28 | 0.83 | 0.32 | 0.41 | 0.10 | 0.17 | 0.30 | 0.42 | 0.24 | 0.40 | 0.42 | 0.42 | 0.27 | 0.42 | 0.07 | 0.13 | 0.19 | 0.21 | 0.34 | 0.39 |
|
EPS (Weighted Average and Diluted)
|
0.09 | 0.14 | 0.12 | 0.14 | 0.17 | 0.18 | 0.32 | 0.14 | 0.21 | 0.15 | 0.13 | 0.11 | 0.09 | 0.09 | 0.15 | 0.24 | 0.29 | 0.45 | 0.54 | 0.32 | 0.34 | 0.46 | 0.08 | 0.25 | 0.34 | 0.30 | 0.08 | 0.29 | 0.24 | 0.33 | 0.01 | 0.45 | 0.45 | 0.52 | 0.28 | 0.48 | 0.47 | 0.49 | 0.37 | 0.28 | 0.20 | 0.28 | 0.28 | 0.83 | 0.32 | 0.41 | 0.10 | 0.16 | 0.29 | 0.41 | 0.23 | 0.39 | 0.42 | 0.41 | 0.26 | 0.42 | 0.07 | 0.13 | 0.18 | 0.21 | 0.34 | 0.39 |
|
Shares Outstanding (Weighted Average)
|
7.86M | 7.95M | 7.89M | 8.28M | 8.48M | 8.50M | 8.44M | 8.56M | 8.68M | 8.67M | 8.62M | 8.73M | 8.81M | 8.81M | 8.83M | 9.13M | 9.15M | 9.16M | 9.14M | 9.21M | 9.26M | 9.27M | 9.23M | 9.27M | 9.34M | 9.35M | 9.01M | | | | 9.15M | | | | 9.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
7.87M | 7.99M | 8.04M | 8.49M | 8.54M | 8.56M | 8.57M | 8.56M | 8.68M | 8.67M | 8.62M | 8.73M | 8.81M | 8.81M | 8.84M | 9.13M | 9.15M | 9.16M | 9.16M | 9.21M | 9.26M | 9.27M | 9.24M | 9.27M | 9.34M | 9.35M | 9.11M | | | | 9.28M | | | | 9.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.09M | 1.76M | 1.21M | 1.94M | 1.63M | 0.72M | 1.33M | 1.67M | 0.86M | 1.63M | 1.53M | 0.50M | 0.82M | 1.64M | 2.54M | 2.15M | 2.27M | 1.01M | -0.98M | -1.60M | 4.08M | 4.59M | -0.19M | 4.28M | 2.11M | 3.27M | -2.71M | 3.25M | 5.20M | 4.93M | 1.08M | 6.49M | 0.95M | 4.69M | 0.87M | 3.32M | 4.56M | 2.14M | 4.99M | 0.52M | 4.50M | 7.52M | 8.35M | 8.63M | 5.64M | 3.60M | 1.42M | 3.87M | -3.14M | -0.95M | 13.74M | 6.54M | 7.05M | 3.57M | 8.73M | 2.42M | -0.54M | 6.54M | -8.26M | 6.79M | 16.85M | 4.87M |
|
Interest Expenses
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 1.42M | 1.64M | 1.65M | 1.61M | 1.54M | 1.51M | 1.51M | 1.50M | 1.49M | 1.53M | 1.59M | 1.50M | 1.82M | 0.52M | 0.64M | 0.63M | 0.68M | 0.61M | 0.60M | 0.62M | 0.86M | 1.18M | 1.44M | 1.36M | 1.16M | 1.05M | 0.90M | 0.84M | 0.92M | 0.86M | 0.81M | 0.78M | 0.79M | 1.04M | 1.52M | 2.34M | 2.79M | 2.98M | 3.16M | 3.16M | 3.07M | 3.39M | 3.38M | 3.44M | 3.09M | 3.63M | 3.55M | 3.40M |
|
Tax Rate
|
31.00% | 37.35% | 20.02% | 32.01% | 32.00% | 27.98% | 20.00% | 27.99% | 28.01% | 31.98% | 22.68% | 32.01% | 31.06% | 27.06% | 46.44% | 34.61% | 28.81% | 31.68% | 11.35% | 32.09% | 26.35% | 24.18% | 39.77% | 26.70% | 32.84% | 27.61% | 24.49% | 31.02% | 31.81% | 33.09% | 97.86% | 26.23% | 27.43% | 26.66% | -1.07% | 27.49% | 28.00% | 36.85% | 19.38% | 27.97% | 29.93% | 25.44% | 40.42% | -103.19% | 21.95% | 24.61% | 235.17% | 21.33% | 26.96% | 27.51% | 100.51% | 23.17% | 23.94% | 23.01% | 117.56% | 21.75% | 20.63% | 22.56% | 82.97% | 20.25% | 23.08% | 22.17% |