|
Revenue
|
28.78M | 24.57M | 25.92M | 27.96M | 35.67M | 31.52M | 33.94M | 37.71M | 45.99M | 39.97M | 40.92M | 46.97M | 65.69M | 64.70M | 71.01M | 84.19M | 93.20M | 67.97M | 57.16M | 65.14M | 100.49M | 87.51M | 64.14M | 71.63M | 89.06M | 70.58M | 56.94M | 62.47M | 57.29M | 51.07M | 47.19M | 56.41M | 67.92M | 57.21M | 54.65M | 50.11M | 56.09M | 62.14M | 70.13M | 79.33M | 92.17M | 90.23M | 90.31M | 80.88M | 83.10M | 83.32M | 62.14M | 62.12M | 50.59M | 51.62M | 54.47M | 63.72M | 82.65M | 84.02M | 85.87M | 95.51M | 108.45M |
|
Cost of Revenue
|
10.09M | 7.80M | 7.52M | 8.63M | 12.68M | 11.58M | 12.25M | 14.42M | 16.69M | 14.40M | 15.32M | 16.43M | 24.13M | 23.25M | 25.09M | 29.34M | 31.94M | 24.65M | 20.45M | 21.67M | 34.17M | 28.99M | 23.17M | 26.82M | 32.45M | 25.22M | 22.05M | 24.46M | 22.70M | 20.42M | 19.34M | 23.97M | 28.82M | 23.90M | 22.62M | 19.16M | 21.30M | 24.34M | 26.37M | 29.91M | 34.54M | 32.91M | 33.76M | 29.82M | 31.42M | 33.68M | 24.62M | 23.66M | 20.61M | 20.76M | 21.31M | 24.98M | 32.60M | 33.63M | 34.34M | 39.28M | 43.87M |
|
Gross Profit
|
18.68M | 16.77M | 18.41M | 19.33M | 22.99M | 19.93M | 21.69M | 23.29M | 29.30M | 25.56M | 25.60M | 30.54M | 41.56M | 41.45M | 45.92M | 54.85M | 61.26M | 43.32M | 36.71M | 43.47M | 66.32M | 58.51M | 40.96M | 44.80M | 56.61M | 45.35M | 34.89M | 38.01M | 34.59M | 30.65M | 27.85M | 32.44M | 39.10M | 33.32M | 32.02M | 30.96M | 34.79M | 37.80M | 43.77M | 49.42M | 57.63M | 57.32M | 56.55M | 51.06M | 51.68M | 49.65M | 37.52M | 38.46M | 29.98M | 30.85M | 33.16M | 38.74M | 50.05M | 50.38M | 51.54M | 56.23M | 64.59M |
|
Research & Development
|
9.17M | 10.01M | 11.47M | 9.36M | 10.80M | 11.20M | 11.32M | 10.97M | 13.48M | 13.01M | 12.91M | 13.50M | 15.58M | 15.98M | 16.58M | 20.84M | 22.06M | 23.44M | 24.47M | 23.64M | 25.97M | 27.13M | 26.60M | 27.54M | 29.80M | 31.57M | 31.66M | 32.13M | 31.65M | 32.64M | 33.02M | 30.42M | 32.48M | 33.81M | 34.20M | 32.80M | 36.57M | 37.18M | 37.87M | 39.56M | 41.36M | 48.54M | 46.69M | 52.34M | 52.86M | 53.05M | 54.44M | 54.92M | 53.70M | 51.99M | 54.14M | 56.76M | 58.39M | 56.82M | 58.82M | 59.73M | 61.45M |
|
Selling, General & Administrative
|
3.81M | 4.67M | 4.03M | 4.18M | 4.60M | 5.11M | 5.16M | 5.38M | 5.76M | 6.85M | 6.75M | 6.88M | 7.32M | 8.34M | 9.01M | 9.09M | 8.87M | 10.77M | 10.89M | 10.56M | 10.69M | 11.30M | 11.74M | 11.96M | 11.70M | 12.39M | 13.18M | 12.57M | 12.35M | 12.38M | 13.08M | 12.43M | 13.79M | 13.34M | 13.44M | 13.45M | 14.47M | 14.63M | 16.03M | 15.82M | 17.48M | 21.11M | 20.36M | 18.91M | 18.94M | 20.03M | 18.62M | 18.88M | 18.25M | 20.57M | 18.47M | 18.27M | 17.17M | 18.91M | 18.57M | 18.49M | 19.38M |
|
Operating Expenses
|
12.97M | 14.67M | 15.50M | 13.54M | 15.40M | 16.31M | 16.47M | 16.36M | 19.24M | 19.86M | 19.67M | 20.37M | 22.91M | 24.33M | 25.59M | 29.93M | 30.93M | 34.21M | 35.36M | 34.21M | 36.65M | 38.43M | 38.35M | 39.50M | 41.50M | 43.96M | 44.84M | 44.70M | 44.01M | 45.02M | 46.09M | 42.84M | 46.27M | 47.15M | 47.63M | 46.25M | 51.04M | 51.82M | 53.90M | 55.38M | 58.84M | 69.66M | 67.05M | 71.25M | 71.81M | 73.08M | 73.06M | 73.80M | 71.95M | 72.57M | 72.61M | 75.03M | 75.56M | 75.73M | 77.39M | 78.22M | 80.83M |
|
Operating Income
|
5.71M | 2.10M | 2.91M | 5.79M | 7.58M | 3.62M | 5.22M | 6.93M | 10.06M | 5.70M | 5.93M | 10.16M | 18.65M | 17.12M | 20.32M | 24.92M | 30.33M | 9.11M | 1.35M | 9.26M | 29.67M | 20.08M | 2.62M | 5.30M | 15.12M | 1.39M | -9.95M | -6.68M | -9.42M | -14.37M | -18.24M | -10.41M | -7.17M | -13.83M | -15.62M | -15.29M | -16.25M | -14.01M | -10.14M | -5.96M | -1.21M | -12.34M | -10.50M | -20.19M | -20.13M | -23.44M | -35.54M | -35.34M | -41.97M | -41.71M | -39.45M | -36.29M | -25.51M | -25.35M | -25.86M | -21.99M | -16.25M |
|
EBIT
|
5.71M | 2.10M | 2.91M | 5.79M | 7.58M | 3.62M | 5.22M | 6.93M | 10.06M | 5.70M | 5.93M | 10.16M | 18.65M | 17.12M | 20.32M | 24.92M | 30.33M | 9.11M | 1.35M | 9.26M | 29.67M | 20.08M | 2.62M | 5.30M | 15.12M | 1.39M | -9.95M | -6.68M | -9.42M | -14.37M | -18.24M | -10.41M | -7.17M | -13.83M | -15.62M | -15.29M | -16.25M | -14.01M | -10.14M | -5.96M | -1.21M | -12.34M | -10.50M | -20.19M | -20.13M | -23.44M | -35.54M | -35.34M | -41.97M | -41.71M | -39.45M | -36.29M | -25.51M | -25.35M | -25.86M | -21.99M | -16.25M |
|
Non Operating Income
|
0.00M | -2.29M | -0.00M | 0.00M | 0.14M | -4.65M | -0.01M | -0.01M | -0.01M | -7.65M | 0.05M | 0.04M | 0.04M | -15.77M | 0.03M | 0.13M | 0.17M | -26.58M | 0.03M | 0.17M | 0.13M | -18.69M | 0.15M | 0.22M | 0.32M | -7.12M | 0.79M | 0.73M | 0.99M | 6.71M | 2.20M | 2.19M | 1.92M | 4.15M | 1.28M | 1.28M | 0.67M | 9.76M | 0.59M | 0.22M | 0.41M | 5.26M | 0.09M | -0.03M | -1.43M | 11.45M | 1.29M | 0.74M | 1.90M | 21.81M | 2.27M | 2.15M | 2.09M | 12.79M | 2.17M | 2.25M | 2.07M |
|
EBT
|
5.71M | 2.03M | 2.90M | 5.80M | 7.72M | 3.62M | 5.21M | 6.92M | 10.05M | 5.71M | 5.98M | 10.20M | 18.69M | 17.17M | 20.35M | 25.05M | 30.50M | 9.31M | 1.38M | 9.43M | 29.80M | 20.27M | 2.77M | 5.53M | 15.44M | 1.99M | -9.16M | -5.95M | -8.43M | -11.02M | -16.05M | -8.21M | -5.25M | -12.12M | -14.34M | -14.01M | -15.58M | -13.38M | -9.54M | -5.74M | -0.80M | -12.55M | -10.41M | -20.21M | -18.70M | -21.61M | -34.26M | -34.60M | -40.06M | -39.61M | -37.17M | -34.14M | -23.42M | -22.99M | -23.68M | -19.74M | -14.17M |
|
Tax Provisions
|
0.67M | 0.40M | 0.30M | 0.57M | 1.00M | 0.85M | 0.47M | 0.67M | 0.93M | 0.75M | 0.72M | 0.89M | 0.36M | 2.60M | 1.50M | 1.95M | 1.03M | 4.22M | -0.41M | 0.80M | 0.76M | 1.92M | 0.21M | 2.23M | 3.71M | 0.73M | 0.85M | 0.93M | 0.59M | -6.47M | 1.30M | 1.98M | -0.94M | 0.86M | 1.13M | 0.75M | 1.50M | -0.42M | 1.30M | 1.41M | -1.60M | 1.56M | 0.41M | 3.44M | 1.11M | -10.55M | 1.65M | -3.40M | 1.65M | 21.00M | 0.80M | 0.75M | 0.70M | -2.80M | 0.65M | 0.30M | 0.93M |
|
Profit After Tax
|
5.05M | 1.78M | 2.60M | 5.23M | 6.72M | 3.64M | 4.74M | 6.25M | 9.13M | 5.53M | 5.26M | 9.31M | 18.33M | 17.67M | 18.85M | 23.10M | 29.46M | 5.10M | 1.78M | 8.63M | 29.05M | 18.35M | 2.56M | 3.30M | 11.72M | 1.26M | -10.01M | -6.88M | -9.02M | -4.54M | -17.31M | -10.19M | -4.31M | -12.98M | -15.46M | -14.76M | -17.08M | -12.49M | -10.82M | -7.16M | 0.76M | -9.19M | -10.82M | -23.65M | -19.81M | -11.11M | -35.90M | -31.20M | -41.71M | -60.61M | -37.93M | -34.89M | -24.07M | -20.23M | -24.33M | -20.00M | -15.11M |
|
Income from Continuing Operations
|
5.05M | 1.63M | 2.60M | 5.23M | 6.72M | 2.77M | 4.74M | 6.25M | 9.13M | 4.96M | 5.26M | 9.31M | 18.33M | 14.56M | 18.85M | 23.10M | 29.46M | 5.10M | 1.78M | 8.63M | 29.05M | 18.35M | 2.56M | 3.30M | 11.72M | 1.26M | -10.01M | -6.88M | -9.02M | -4.54M | -17.34M | -10.19M | -4.31M | -12.98M | -15.46M | -14.76M | -17.08M | -12.96M | -10.84M | -7.16M | 0.80M | -14.11M | -10.82M | -23.65M | -19.81M | -11.06M | -35.90M | -31.20M | -41.71M | -60.61M | -37.97M | -34.89M | -24.12M | -20.19M | -24.33M | -20.04M | -15.11M |
|
Consolidated Net Income
|
5.05M | 1.63M | 2.60M | 5.23M | 6.72M | 2.77M | 4.74M | 6.25M | 9.13M | 4.96M | 5.26M | 9.31M | 18.33M | 14.56M | 18.85M | 23.10M | 29.46M | 5.10M | 1.78M | 8.63M | 29.05M | 18.35M | 2.56M | 3.30M | 11.72M | 1.26M | -10.01M | -6.88M | -9.02M | -4.54M | -17.34M | -10.19M | -4.31M | -12.98M | -15.46M | -14.76M | -17.08M | -12.96M | -10.84M | -7.16M | 0.80M | -14.11M | -10.82M | -23.65M | -19.81M | -11.06M | -35.90M | -31.20M | -41.71M | -60.61M | -37.97M | -34.89M | -24.12M | -20.19M | -24.33M | -20.04M | -15.11M |
|
Income towards Parent Company
|
5.05M | 1.63M | 2.60M | 5.23M | 6.72M | 2.77M | 4.74M | 6.25M | 9.13M | 4.96M | 5.26M | 9.31M | 18.33M | 14.56M | 18.85M | 23.10M | 29.46M | 5.10M | 1.78M | 8.63M | 29.05M | 18.35M | 2.56M | 3.30M | 11.72M | 1.26M | -10.01M | -6.88M | -9.02M | -4.54M | -17.34M | -10.19M | -4.31M | -12.98M | -15.46M | -14.76M | -17.08M | -12.96M | -10.84M | -7.16M | 0.80M | -14.11M | -10.82M | -23.65M | -19.81M | -11.06M | -35.90M | -31.20M | -41.71M | -60.61M | -37.97M | -34.89M | -24.12M | -20.19M | -24.33M | -20.04M | -15.11M |
|
Net Income towards Common Stockholders
|
5.05M | 1.63M | 2.60M | 5.23M | 6.72M | 2.77M | 4.74M | 6.25M | 9.13M | 4.96M | 5.26M | 9.31M | 18.33M | 14.56M | 18.85M | 23.10M | 29.46M | 5.10M | 1.78M | 8.63M | 29.05M | 18.35M | 2.56M | 3.30M | 11.72M | 1.26M | -10.01M | -6.88M | -9.02M | -4.54M | -17.34M | -10.19M | -4.31M | -12.98M | -15.46M | -14.76M | -17.08M | -12.96M | -10.84M | -7.16M | 0.80M | -14.11M | -10.82M | -23.65M | -19.81M | -11.06M | -35.90M | -31.20M | -41.71M | -60.61M | -37.97M | -34.89M | -24.12M | -20.19M | -24.33M | -20.04M | -15.11M |
|
EPS (Basic)
|
0.21 | 0.04 | 0.08 | 0.20 | 0.27 | 0.09 | 0.17 | 0.23 | 0.33 | 0.20 | 0.18 | 0.32 | 0.61 | 0.58 | 0.61 | 0.73 | 0.93 | 0.15 | 0.05 | 0.27 | 0.89 | 0.56 | 0.08 | 0.10 | 0.35 | 0.04 | -0.30 | -0.21 | -0.28 | -0.14 | -0.53 | -0.31 | -0.13 | -0.38 | -0.45 | -0.43 | -0.49 | -0.35 | -0.30 | -0.20 | 0.02 | -0.25 | -0.29 | -0.62 | -0.51 | -0.28 | -0.91 | -0.79 | -1.04 | -1.51 | -0.93 | -0.85 | -0.58 | -0.48 | -0.58 | -0.47 | -0.35 |
|
EPS (Weighted Average and Diluted)
|
0.19 | 0.04 | 0.07 | 0.19 | 0.25 | 0.09 | 0.16 | 0.21 | 0.30 | 0.17 | 0.17 | 0.29 | 0.57 | 0.54 | 0.56 | 0.68 | 0.87 | 0.15 | 0.05 | 0.25 | 0.84 | 0.53 | 0.07 | 0.10 | 0.34 | 0.04 | -0.30 | -0.21 | -0.28 | -0.14 | -0.53 | -0.31 | -0.13 | -0.38 | -0.45 | -0.43 | -0.49 | -0.35 | -0.30 | -0.20 | 0.02 | -0.25 | -0.29 | -0.62 | -0.51 | -0.28 | -0.91 | -0.79 | -1.04 | -1.51 | -0.93 | -0.85 | -0.58 | -0.48 | -0.58 | -0.47 | -0.35 |
|
Shares Outstanding (Weighted Average)
|
| | | 25.91M | 26.09M | 26.09M | 27.04M | 27.26M | 27.56M | 28.21M | 28.75M | 29.22M | 29.70M | 30.32M | 30.84M | 31.34M | 31.66M | 32.05M | 32.33M | 32.85M | 32.70M | 33.11M | 33.52M | 33.55M | 33.21M | 33.31M | 33.64M | 33.41M | 32.05M | 32.05M | 32.72M | 32.74M | 33.06M | 33.54M | 34.21M | 34.35M | 34.61M | 35.17M | 36.25M | 36.28M | 36.66M | 37.00M | 38.07M | 38.12M | 38.76M | 38.76M | 39.58M | 39.60M | 39.88M | 40.25M | 40.96M | 40.99M | 41.27M | 41.70M | 42.44M | 42.41M | 42.69M |
|
Shares Outstanding (Diluted Average)
|
| 9.47M | | | | 15.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.72M | 38.26M | 38.58M | | 39.34M | 39.74M | 40.05M | | 40.77M | 41.13M | 41.48M | | 42.22M | 42.55M | 42.87M |
|
EBITDA
|
5.71M | 2.10M | 2.91M | 5.79M | 7.58M | 3.62M | 5.22M | 6.93M | 10.06M | 5.70M | 5.93M | 10.16M | 18.65M | 17.12M | 20.32M | 24.92M | 30.33M | 9.11M | 1.35M | 9.26M | 29.67M | 20.08M | 2.62M | 5.30M | 15.12M | 1.39M | -9.95M | -6.68M | -9.42M | -14.37M | -18.24M | -10.41M | -7.17M | -13.83M | -15.62M | -15.29M | -16.25M | -14.01M | -10.14M | -5.96M | -1.21M | -12.34M | -10.50M | -20.19M | -20.13M | -23.44M | -35.54M | -35.34M | -41.97M | -41.71M | -39.45M | -36.29M | -25.51M | -25.35M | -25.86M | -21.99M | -16.25M |
|
Tax Rate
|
11.64% | 19.58% | 10.43% | 9.83% | 13.01% | 23.49% | 9.07% | 9.64% | 9.21% | 13.19% | 11.98% | 8.75% | 1.95% | 15.16% | 7.36% | 7.79% | 3.39% | 45.28% | | 8.49% | 2.54% | 9.48% | 7.44% | 40.26% | 24.05% | 36.73% | | | | 58.76% | | | 17.94% | | | | | 3.14% | | | | | | | | 48.82% | | 9.84% | | | | | | 12.19% | | | |