|
Revenue
|
130.22M | 167.31M | 208.89M | 261.11M | 338.94M | 420.49M | 502.36M | 618.00M | 748.97M | 842.56M | 881.68M | 939.83M |
|
Cost of Revenue
|
54.96M | 67.18M | 77.37M | 99.38M | 116.19M | 145.72M | 183.60M | 227.43M | 305.90M | 342.58M | 325.16M | 326.15M |
|
Gross Profit
|
75.26M | 100.13M | 131.51M | 161.73M | 222.75M | 274.78M | 318.76M | 390.57M | 443.07M | 499.98M | 556.52M | 613.68M |
|
Depreciation & Amortization - Total
|
1.30M | 2.40M | 3.60M | 4.70M | 5.40M | 5.70M | 5.90M | 8.30M | 10.40M | 11.60M | 11.20M | 10.30M |
|
Research & Development
|
13.09M | 23.19M | 40.00M | 44.27M | 72.75M | 89.20M | 114.44M | 152.15M | 177.71M | 218.63M | 245.11M | 255.88M |
|
Selling, General & Administrative
|
29.93M | 26.11M | 35.47M | 57.93M | 55.40M | 95.75M | 69.96M | 78.64M | 87.41M | 106.69M | 112.93M | 108.88M |
|
Other Operating Expenses
|
23.53M | 27.43M | 34.45M | 40.77M | 55.82M | 71.92M | 78.05M | 95.19M | 105.98M | 112.02M | 120.45M | 130.07M |
|
Operating Expenses
|
67.84M | 79.13M | 113.52M | 147.67M | 189.38M | 262.58M | 268.35M | 334.28M | 381.50M | 448.94M | 489.69M | 505.13M |
|
Operating Income
|
7.42M | 21.00M | 17.99M | 14.06M | 33.37M | 12.20M | 50.41M | 56.30M | 61.57M | 51.04M | 66.83M | 108.55M |
|
EBIT
|
7.42M | 21.00M | 17.99M | 14.06M | 33.37M | 12.20M | 50.41M | 56.30M | 61.57M | 51.04M | 66.83M | 108.55M |
|
Interest & Investment Income
|
| | | | 1.03M | 2.27M | 4.92M | 0.87M | 0.59M | 8.76M | 29.80M | 47.36M |
|
Other Non Operating Income
|
0.06M | -0.48M | -0.35M | 0.51M | 0.04M | 0.14M | 6.54M | 25.59M | -0.13M | -0.06M | 4.62M | -2.67M |
|
Non Operating Income
|
0.06M | -0.48M | -0.35M | 0.51M | 0.04M | 0.14M | 6.54M | 25.59M | -0.13M | -0.06M | 4.62M | -2.67M |
|
EBT
|
7.21M | 20.32M | 17.46M | 14.38M | 32.24M | 11.70M | 58.90M | 80.16M | 46.07M | 56.59M | 97.83M | 141.81M |
|
Tax Provisions
|
2.69M | 8.55M | 9.25M | 4.23M | 2.99M | -9.82M | 5.57M | 3.50M | -5.11M | 0.96M | 17.48M | 19.29M |
|
Profit After Tax
|
4.52M | 13.50M | 11.77M | 10.15M | 29.25M | 21.52M | 53.33M | 76.66M | 51.17M | 55.63M | 80.34M | 122.51M |
|
Income from Non-Controlling Interests
|
| | | | | | -0.20M | -1.19M | -1.08M | -0.71M | -0.70M | -1.60M |
|
Income from Continuing Operations
|
4.52M | 11.77M | 8.22M | 10.15M | 29.25M | 21.52M | 53.33M | 76.66M | 51.17M | 55.63M | 80.34M | 122.51M |
|
Consolidated Net Income
|
4.52M | 11.77M | 8.22M | 10.15M | 29.25M | 21.52M | 53.33M | 76.66M | 51.17M | 55.63M | 80.34M | 122.51M |
|
Income towards Parent Company
|
4.52M | 11.77M | 8.22M | 10.15M | 29.25M | 21.52M | 53.33M | 76.66M | 51.17M | 55.63M | 80.34M | 122.51M |
|
Preferred Dividend Payments
|
4.40M | 12.94M | 18.99M | 0.01M | 0.01M | 0.00M | | | | | | |
|
Net Income towards Common Stockholders
|
0.12M | 0.56M | -7.22M | 10.14M | 29.24M | 21.52M | 53.53M | 77.85M | 52.26M | 56.34M | 81.04M | 124.12M |
|
EPS (Basic)
|
0.08 | 0.25 | -0.30 | 0.22 | 0.63 | 0.45 | 1.11 | 1.59 | 1.05 | 1.13 | 1.63 | 2.50 |
|
EPS (Weighted Average and Diluted)
|
0.04 | 0.14 | -0.30 | 0.21 | 0.59 | 0.43 | 1.06 | 1.53 | 1.01 | 1.07 | 1.53 | 2.29 |
|
Shares Outstanding (Weighted Average)
|
| 44.85M | 45.57M | 45.97M | 47.14M | 48.00M | 48.57M | 49.11M | 50.06M | 49.91M | 49.99M | 49.43M |
|
Shares Outstanding (Diluted Average)
|
2.80M | 3.89M | 24.11M | 47.88M | 49.15M | 49.69M | 50.27M | 50.96M | 51.92M | 54.93M | 54.63M | 57.99M |
|
EBITDA
|
8.72M | 23.40M | 21.59M | 18.76M | 38.77M | 17.90M | 56.31M | 64.60M | 71.97M | 62.64M | 78.03M | 118.85M |
|
Interest Expenses
|
| | | | | | | | | 3.14M | 3.43M | 11.43M |
|
Tax Rate
|
37.27% | 42.09% | 52.96% | 29.39% | 9.27% | | 9.45% | 4.37% | | 1.70% | 17.87% | 13.61% |