|
Revenue
|
62.52M | 59.32M | 54.88M | 45.87M | 49.00M | 59.71M | 55.88M | 56.89M | 53.85M | 63.87M | 76.91M | 59.37M | 68.03M | 64.22M | 63.54M | 56.67M | 65.19M | 57.92M | 60.40M | 58.39M | 71.04M | 75.54M | 89.69M | 79.79M | 79.05M | 80.14M | 83.38M | 84.69M | 85.81M | 83.43M | 95.92M | 103.02M | 101.66M | 112.20M | 120.89M | 120.37M | 123.47M | 120.13M | 135.02M | 140.02M | 145.71M | 180.56M | 178.10M | 171.84M | 182.39M | 191.21M | 186.52M | 170.53M | 174.41M | 191.84M |
|
Cost of Revenue
|
33.41M | 39.04M | 35.25M | 33.36M | 34.01M | 47.92M | 43.92M | 43.61M | 40.53M | 46.29M | 43.74M | 34.46M | 36.32M | 36.61M | 43.58M | 33.84M | 38.44M | 37.36M | 39.91M | 41.42M | 44.98M | 46.28M | 55.00M | 48.89M | 46.66M | 44.88M | 50.00M | 47.87M | 52.63M | 46.92M | 59.09M | 58.07M | 54.29M | 61.02M | 64.65M | 64.54M | 60.11M | 61.62M | 63.85M | 66.18M | 72.97M | 72.15M | 81.97M | 81.74M | 87.23M | 89.27M | 99.88M | 85.28M | 87.92M | 93.19M |
|
Gross Profit
|
27.49M | 20.28M | 19.63M | 12.51M | 15.00M | 11.79M | 11.96M | 13.28M | 13.32M | 17.58M | 33.17M | 24.90M | 31.71M | 27.61M | 19.96M | 22.81M | 26.66M | 20.55M | 20.49M | 16.97M | 26.06M | 29.26M | 34.69M | 30.90M | 32.39M | 35.25M | 33.38M | 36.82M | 33.18M | 36.51M | 36.83M | 44.95M | 47.38M | 51.18M | 56.23M | 55.83M | 63.36M | 58.51M | 71.17M | 73.84M | 72.74M | 108.40M | 96.14M | 90.10M | 95.17M | 101.94M | 86.65M | 85.25M | 86.49M | 98.65M |
|
Research & Development
|
8.90M | 9.04M | 7.28M | 6.21M | 5.99M | 8.59M | 8.08M | 6.57M | 10.73M | 11.12M | 8.86M | 8.61M | 10.59M | 9.72M | 12.60M | 11.25M | 10.73M | 10.07M | 11.39M | 14.03M | 15.46M | 11.34M | 16.73M | 14.61M | 16.00M | 18.61M | 19.64M | 15.30M | 16.15M | 17.64M | 18.13M | 14.77M | 18.12M | 10.76M | 17.29M | 16.22M | 22.80M | 18.51M | 17.24M | 19.82M | 16.84M | 16.66M | 20.42M | 17.04M | 17.65M | 21.08M | 18.14M | 20.10M | 20.08M | 22.35M |
|
Selling, General & Administrative
|
6.91M | 9.54M | 8.01M | 6.84M | 8.64M | 9.56M | 9.77M | 12.45M | 11.31M | 9.03M | 8.71M | 10.87M | 9.46M | 10.80M | 10.70M | 11.34M | 12.23M | 11.66M | 9.22M | 11.00M | 11.67M | 13.41M | 13.81M | 16.33M | 12.43M | 11.02M | 10.51M | 10.75M | 15.92M | 11.67M | 12.03M | 15.34M | 14.56M | 10.91M | 10.62M | 12.47M | 9.98M | 11.98M | 10.63M | 13.48M | 12.28M | 12.65M | 13.12M | 15.68M | 13.29M | 14.82M | 12.94M | 16.00M | 13.99M | 39.47M |
|
Other Operating Expenses
|
1.39M | 0.12M | 2.14M | -2.61M | -1.42M | -5.38M | -2.52M | -0.67M | -6.65M | -3.01M | 7.53M | 1.35M | 1.33M | 1.29M | 1.49M | 2.64M | 1.60M | 1.76M | 1.63M | 1.72M | 1.88M | 1.96M | 2.60M | 3.14M | 2.99M | 3.22M | 3.48M | 3.29M | 4.03M | 3.67M | 3.79M | 4.54M | 4.13M | 4.75M | 4.08M | 5.52M | 5.76M | 4.78M | 5.47M | 7.11M | 6.72M | 6.41M | 8.62M | 9.37M | 10.18M | 11.28M | 10.42M | 11.87M | 10.23M | 16.88M |
|
Operating Expenses
|
17.20M | 20.05M | 16.70M | 14.48M | 16.17M | 19.61M | 18.98M | 20.54M | 23.58M | 21.33M | 18.80M | 20.83M | 21.38M | 21.82M | 24.79M | 21.42M | 24.56M | 23.50M | 22.24M | 26.75M | 29.00M | 26.71M | 33.14M | 34.08M | 31.41M | 32.85M | 33.62M | 29.34M | 36.10M | 32.99M | 33.95M | 34.64M | 36.82M | 26.41M | 31.98M | 34.21M | 38.53M | 35.28M | 33.34M | 40.41M | 35.84M | 35.73M | 42.16M | 42.09M | 41.12M | 47.18M | 41.50M | 47.96M | 44.31M | 78.70M |
|
Operating Income
|
2.35M | 0.23M | 2.93M | -1.97M | -1.17M | -7.82M | -7.02M | -7.26M | -10.26M | -3.75M | 14.37M | 4.08M | 10.33M | 5.80M | -4.83M | 1.40M | 2.19M | -2.94M | -1.75M | -9.78M | -2.94M | 2.55M | 1.54M | -3.17M | 0.97M | 2.40M | -0.24M | 7.48M | -2.92M | 3.52M | 2.88M | 10.31M | 10.56M | 24.77M | 24.25M | 21.61M | 24.82M | 23.23M | 37.83M | 33.43M | 36.90M | 72.68M | 53.98M | 48.01M | 55.22M | 57.05M | 45.14M | 37.29M | 42.18M | 25.32M |
|
EBIT
|
2.35M | 0.23M | 2.93M | -1.97M | -1.17M | -7.82M | -7.02M | -7.26M | -10.26M | -3.75M | 14.37M | 4.08M | 10.33M | 5.80M | -4.83M | 1.40M | 2.19M | -2.94M | -1.75M | -9.78M | -2.94M | 2.55M | 1.54M | -3.17M | 0.97M | 2.40M | -0.24M | 7.48M | -2.92M | 3.52M | 2.88M | 10.31M | 10.56M | 24.77M | 24.25M | 21.61M | 24.82M | 23.23M | 37.83M | 33.43M | 36.90M | 72.68M | 53.98M | 48.01M | 55.22M | 57.05M | 45.14M | 37.29M | 42.18M | 25.32M |
|
Interest & Investment Income
|
0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.09M | 0.09M | 0.09M | 0.07M | 0.08M | 0.07M | 0.07M | 0.05M | 0.06M | 0.08M | 0.09M | 0.09M | 0.12M | 0.12M | 0.12M | 0.11M | 0.10M | 0.12M | 0.15M | 0.14M | 0.45M | 0.26M | 0.15M | 0.20M | 0.16M | 0.13M | 0.16M | 0.14M | 0.14M | 0.16M | 0.18M | 0.23M | 0.33M | 0.58M | 0.92M | 1.03M | 1.20M | 2.30M | 2.56M | 3.34M | 2.43M | 2.29M | 2.09M | 1.92M | 2.25M |
|
Other Non Operating Income
|
0.10M | 0.26M | 0.03M | -0.35M | -0.26M | 0.24M | 0.57M | 1.31M | 0.18M | -0.38M | -3.90M | 0.05M | -0.32M | 0.42M | -0.14M | 0.20M | 1.14M | 0.97M | 0.61M | 0.78M | -1.26M | 0.04M | -1.08M | -0.58M | 60.00M | -1.25M | 1.22M | -1.75M | 1.25M | 3.58M | -9.66M | -5.25M | 3.60M | 13.26M | 2.92M | 7.59M | -1.50M | -0.40M | 3.38M | -0.39M | -1.52M | 3.46M | -5.48M | 5.92M | 0.30M | -5.09M | 2.95M | -2.23M | 1.51M | 0.23M |
|
Non Operating Income
|
-0.35M | 0.26M | 0.03M | -0.50M | -0.70M | 0.24M | 1.57M | 1.31M | 0.18M | -0.53M | -4.58M | -0.26M | -0.58M | 0.42M | -0.11M | 0.20M | 1.14M | 0.97M | 0.61M | 0.89M | -1.26M | 0.04M | -1.08M | -0.58M | 60.12M | -1.25M | 1.43M | -1.75M | 1.42M | 3.58M | -9.89M | -5.25M | 3.66M | 13.26M | 2.92M | 7.59M | -1.67M | -0.63M | 3.38M | -0.39M | -4.09M | -9.04M | -12.63M | 5.92M | -4.97M | -9.37M | -1.18M | -6.43M | -2.85M | -3.81M |
|
EBT
|
2.19M | 0.34M | 5.67M | -2.47M | -1.88M | -7.98M | -5.82M | -6.20M | -10.23M | -4.28M | 10.34M | 3.82M | 9.75M | 6.00M | 1.00M | 1.50M | 3.17M | -2.11M | 4.50M | -8.89M | -4.20M | 2.57M | -2.99M | -3.63M | 61.09M | 1.58M | 18.05M | 5.80M | -1.50M | 7.08M | -6.74M | 5.11M | 14.22M | 37.65M | 27.16M | 29.03M | 23.15M | 22.60M | 52.42M | 33.57M | 32.81M | 63.64M | 51.91M | 47.88M | 50.24M | 47.68M | 49.38M | 30.86M | 39.34M | 21.51M |
|
Tax Provisions
|
-0.19M | 0.49M | 0.95M | -0.85M | -0.70M | -2.60M | -3.30M | -5.53M | -3.58M | -1.27M | 2.81M | 1.33M | 2.86M | 2.11M | 2.12M | 0.61M | 1.20M | -2.21M | -5.14M | -1.75M | -1.35M | 0.96M | -1.13M | -1.48M | 14.17M | 0.60M | 0.43M | 2.28M | -0.07M | 2.29M | -0.95M | 1.16M | 5.59M | 6.69M | 7.19M | 4.08M | 5.55M | 6.56M | 23.17M | 6.75M | 6.38M | 14.03M | 18.53M | 4.13M | 12.29M | 7.25M | 23.14M | 5.58M | 8.30M | 4.16M |
|
Profit After Tax
|
7.81M | -0.16M | 1.83M | -1.62M | -1.18M | -5.38M | -2.52M | -0.67M | -6.65M | -3.01M | 7.53M | 2.49M | 6.89M | 3.89M | -2.74M | 0.86M | 1.90M | 0.10M | 0.79M | -7.14M | -2.85M | 2.39M | 1.87M | -2.15M | 47.79M | 1.31M | -1.03M | 3.95M | -1.43M | 4.79M | -6.27M | 5.04M | 8.62M | 30.96M | 19.76M | 24.25M | 17.35M | 15.87M | 33.91M | 26.03M | 26.12M | 49.22M | 36.17M | 43.18M | 37.95M | 40.43M | 37.96M | 25.29M | 31.03M | 17.35M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -0.25M | -0.16M | -0.06M | -0.79M | -0.30M | -0.39M | -0.51M | -0.57M | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | -0.77M | -0.15M | -3.02M | -0.87M | 0.33M | 6.65M | 0.42M | 1.24M | 0.87M | 1.09M | 1.08M | -0.85M | -1.41M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.38M | -0.16M | 4.72M | -1.62M | -1.18M | -5.38M | -2.52M | -0.67M | -6.65M | -3.01M | 7.53M | 2.49M | 6.89M | 3.89M | -1.11M | 0.89M | 1.97M | 0.10M | 9.64M | -7.14M | -2.85M | 1.62M | -1.86M | -2.15M | 46.92M | 0.98M | 17.62M | 3.52M | -1.43M | 4.79M | -5.79M | 3.96M | 8.62M | 30.96M | 19.97M | 24.96M | 17.60M | 16.04M | 29.25M | 26.82M | 26.43M | 49.61M | 33.38M | 43.75M | 37.95M | 40.43M | 26.24M | 25.29M | 31.03M | 17.35M |
|
Consolidated Net Income
|
2.38M | -0.16M | 4.72M | -1.62M | -1.18M | -5.38M | -2.52M | -0.67M | -6.65M | -3.01M | 7.53M | 2.49M | 6.89M | 3.89M | -1.11M | 0.89M | 1.97M | 0.10M | 9.64M | -7.14M | -2.85M | 1.62M | -1.86M | -2.15M | 46.92M | 0.98M | 17.62M | 3.52M | -1.43M | 4.79M | -5.79M | 3.96M | 8.62M | 30.96M | 19.97M | 24.96M | 17.60M | 16.04M | 29.25M | 26.82M | 26.43M | 49.61M | 33.38M | 43.75M | 37.95M | 40.43M | 26.24M | 25.29M | 31.03M | 17.35M |
|
Income towards Parent Company
|
2.38M | -0.16M | 4.72M | -1.62M | -1.18M | -5.38M | -2.52M | -0.67M | -6.65M | -3.01M | 7.53M | 2.49M | 6.89M | 3.89M | -1.11M | 0.89M | 1.97M | 0.10M | 9.64M | -7.14M | -2.85M | 1.62M | -1.86M | -2.15M | 46.92M | 0.98M | 17.62M | 3.52M | -1.43M | 4.79M | -5.79M | 3.96M | 8.62M | 30.96M | 19.97M | 24.96M | 17.60M | 16.04M | 29.25M | 26.82M | 26.43M | 49.61M | 33.38M | 43.75M | 37.95M | 40.43M | 26.24M | 25.29M | 31.03M | 17.35M |
|
Net Income towards Common Stockholders
|
2.38M | -0.16M | 4.72M | -1.62M | -1.18M | -5.38M | -2.52M | -0.67M | -6.65M | -3.01M | 7.53M | 2.49M | 6.89M | 3.89M | -1.11M | 0.89M | 1.97M | 0.10M | 9.64M | -7.14M | -2.85M | 1.62M | -1.86M | -2.15M | 46.92M | 0.98M | 17.62M | 3.52M | -1.43M | 4.79M | -5.79M | 3.96M | 8.62M | 30.96M | 19.97M | 24.96M | 17.60M | 16.04M | 29.25M | 26.82M | 26.43M | 49.61M | 33.38M | 43.75M | 37.95M | 40.43M | 26.24M | 25.29M | 31.03M | 17.35M |
|
EPS (Basic)
|
0.20 | | 0.05 | -0.04 | -0.03 | -0.12 | -0.06 | -0.01 | -0.15 | -0.07 | 0.17 | 0.06 | 0.15 | 0.09 | -0.06 | 0.02 | 0.04 | 0.00 | 0.02 | -0.15 | -0.06 | 0.05 | 0.04 | 0.02 | 1.01 | 0.03 | -0.02 | 0.09 | -0.03 | 0.08 | -0.13 | 0.11 | 0.16 | 0.62 | 0.41 | 0.50 | 0.35 | 0.32 | 0.70 | 0.54 | 0.54 | 1.01 | 0.75 | 0.90 | 0.77 | 0.83 | 0.79 | 0.53 | 0.66 | 0.38 |
|
EPS (Weighted Average and Diluted)
|
0.20 | 0.00 | 0.05 | -0.04 | -0.03 | -0.12 | -0.06 | -0.01 | -0.15 | -0.07 | 0.16 | 0.05 | 0.15 | 0.08 | -0.06 | 0.02 | 0.04 | | 0.02 | -0.15 | -0.06 | 0.05 | 0.04 | 0.02 | 0.96 | 0.03 | -0.02 | 0.08 | | 0.08 | -0.13 | 0.10 | 0.16 | 0.59 | 0.40 | 0.47 | 0.33 | 0.30 | 0.65 | 0.50 | 0.49 | 0.91 | 0.69 | 0.81 | 0.73 | 0.78 | 0.74 | 0.51 | 0.64 | 0.37 |
|
Shares Outstanding (Weighted Average)
|
| | | 42.77M | 42.77M | 44.64M | 44.65M | 44.56M | 44.72M | 45.34M | 45.02M | 45.02M | 44.85M | 45.12M | 46.02M | 45.91M | 45.74M | 46.20M | 45.98M | 46.35M | 46.61M | 46.26M | 46.10M | 46.79M | 47.07M | 47.23M | 46.94M | 46.24M | 46.20M | 47.49M | 47.50M | 47.43M | 47.64M | 48.03M | 47.85M | 48.15M | 48.83M | 49.02M | 48.33M | 47.90M | 48.27M | 48.86M | 47.91M | 48.10M | 48.90M | 48.68M | 48.08M | 47.65M | 47.14M | 46.50M |
|
Shares Outstanding (Diluted Average)
|
38.85M | 38.71M | 38.88M | 0.04M | 0.04M | 0.04M | 41.96M | 44.60M | 44.85M | 0.05M | 44.96M | 46.81M | 45.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
2.35M | 0.23M | 2.93M | -1.97M | -1.17M | -7.82M | -7.02M | -7.26M | -10.26M | -3.75M | 14.37M | 4.08M | 10.33M | 5.80M | -4.83M | 1.40M | 2.19M | -2.94M | -1.75M | -9.78M | -2.94M | 2.55M | 1.54M | -3.17M | 0.97M | 2.40M | -0.24M | 7.48M | -2.92M | 3.52M | 2.88M | 10.31M | 10.56M | 24.77M | 24.25M | 21.61M | 24.82M | 23.23M | 37.83M | 33.43M | 36.90M | 72.68M | 53.98M | 48.01M | 55.22M | 57.05M | 45.14M | 37.29M | 42.18M | 25.32M |
|
Interest Expenses
|
0.30M | 0.20M | 0.22M | 0.18M | 0.48M | 0.50M | -0.55M | 0.34M | 0.21M | 0.23M | 0.20M | 0.38M | 0.30M | 0.28M | 0.05M | 0.19M | 0.24M | 0.26M | 0.13M | 0.02M | 0.10M | 0.12M | 0.00M | 0.03M | 0.02M | 0.02M | 0.04M | 0.08M | 0.04M | 0.17M | 0.09M | 0.10M | 0.09M | 0.53M | 0.17M | 0.35M | 0.40M | 0.57M | 0.53M | 0.40M | 3.60M | 13.70M | 9.46M | 8.61M | 8.61M | 6.70M | 6.42M | 6.29M | 6.28M | 6.28M |
|
Tax Rate
|
| | 16.80% | 34.48% | 37.10% | 32.63% | 56.66% | 89.27% | 35.02% | 29.65% | 27.13% | 34.77% | 29.30% | 35.18% | | 40.63% | 37.85% | | | 19.66% | 32.07% | 37.22% | 37.75% | 40.71% | 23.20% | 37.80% | 2.39% | 39.28% | 4.99% | 32.28% | 14.09% | 22.59% | 39.35% | 17.76% | 26.49% | 14.04% | 23.98% | 29.03% | 44.20% | 20.11% | 19.46% | 22.04% | 35.70% | 8.62% | 24.47% | 15.21% | 46.86% | 18.07% | 21.11% | 19.35% |