|
Revenue
|
12.47M | 13.87M | 14.72M | 11.74M | 16.14M | 18.46M | 18.44M | 14.36M | 19.62M | 14.77M | 22.61M | 15.25M | 20.83M | | | 34.01M | 26.27M | 22.05M | 23.25M | 15.52M | 22.90M | 23.68M | 30.89M | 22.28M | 26.58M | 25.79M | 28.73M | 23.39M | 33.46M | 27.18M | 29.39M | 21.26M | 30.55M | 26.79M | 26.96M | 24.72M | 30.42M | 29.70M | 29.77M | 35.40M | 30.68M | 31.69M | 32.69M | 34.29M | 38.15M | 39.54M | 35.82M | 36.69M | 39.66M | 40.26M | -2.79M | 37.92M | 44.30M | 41.47M | -2.90M | 29.02M | 30.72M | 29.56M | 30.60M | 26.17M | 28.22M | 27.82M |
|
Cost of Revenue
|
5.12M | 6.11M | 6.70M | 5.60M | 6.66M | 7.39M | 7.13M | 6.41M | 8.08M | 7.22M | 7.27M | 4.84M | 6.31M | | | 4.36M | 5.33M | 5.72M | 5.51M | 4.31M | 5.27M | 5.18M | 6.29M | 5.42M | 6.07M | 5.00M | 7.54M | 6.08M | 6.32M | 6.25M | 8.72M | 7.84M | 8.15M | 8.28M | 7.00M | 7.31M | 6.84M | 5.95M | 8.65M | 14.20M | 16.94M | 14.35M | 15.94M | 13.32M | 17.33M | 16.51M | 17.69M | 14.89M | 14.79M | 17.48M | -6.56M | 15.08M | 15.33M | 16.52M | -8.67M | 10.05M | 10.23M | 10.15M | 13.48M | 11.49M | 13.86M | 12.23M |
|
Gross Profit
|
7.34M | 7.76M | 8.02M | 6.13M | 9.49M | 11.06M | 11.32M | 7.95M | 11.54M | 7.55M | 15.34M | 10.41M | 14.52M | | | 29.65M | 20.94M | 16.33M | 17.74M | 11.21M | 17.63M | 18.50M | 24.60M | 16.86M | 20.52M | 20.79M | 21.19M | 17.30M | 27.15M | 20.93M | 20.67M | 13.42M | 22.40M | 18.50M | 19.95M | 17.41M | 23.58M | 23.75M | 21.12M | 21.20M | 13.74M | 17.34M | 16.75M | 20.97M | 20.81M | 23.02M | 18.13M | 21.80M | 24.86M | 22.78M | 3.77M | 22.84M | 28.97M | 24.94M | 5.77M | 18.98M | 20.49M | 19.41M | 17.13M | 14.68M | 14.36M | 15.58M |
|
Research & Development
|
1.88M | 1.77M | 1.39M | 1.53M | 1.57M | 1.53M | 1.53M | 1.53M | 1.30M | 1.22M | 1.34M | 1.58M | 1.83M | | | | 2.29M | 2.00M | 1.98M | 2.10M | 1.81M | 2.06M | 3.02M | 2.16M | 2.79M | 2.82M | 2.96M | 4.23M | 4.45M | 5.84M | 4.27M | 5.16M | 4.73M | 4.23M | 4.06M | 4.26M | 4.17M | 4.16M | 4.08M | 6.05M | 4.53M | 5.22M | 7.63M | 6.36M | 7.29M | 7.67M | 6.00M | 6.16M | 6.97M | 7.30M | -2.11M | 8.40M | 8.91M | 7.79M | -3.34M | 6.41M | 6.68M | 5.95M | 6.51M | 6.06M | 6.31M | 6.95M |
|
Selling, General & Administrative
|
4.29M | 3.91M | 4.15M | 4.04M | 4.23M | 4.71M | 4.87M | 3.35M | 4.11M | 3.60M | 3.67M | 3.95M | 3.40M | | | | 3.49M | 4.04M | 3.67M | 3.60M | 3.39M | 3.31M | 4.52M | 3.99M | 4.25M | 4.28M | 5.49M | 5.07M | 4.97M | 4.82M | 6.68M | 16.09M | 6.42M | 5.70M | 6.13M | 7.67M | 7.50M | 7.54M | 12.24M | 14.43M | 14.55M | 15.90M | 15.18M | 18.18M | 17.99M | 17.50M | 20.43M | 19.20M | 21.27M | 21.28M | -10.52M | 27.00M | 23.69M | 24.83M | -15.59M | 15.07M | 15.62M | 13.54M | 11.32M | 12.91M | 12.23M | 11.87M |
|
Restructuring Costs
|
| | | | | | | | | | | 0.14M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
5.12M | 6.11M | 6.70M | 5.60M | 6.66M | 7.39M | 7.13M | 6.41M | 8.08M | 7.22M | 9.81M | 4.57M | 6.09M | | | | 4.36M | 5.72M | 5.51M | 4.31M | 5.28M | 5.18M | 6.29M | 5.42M | 6.07M | 5.00M | 7.54M | 6.08M | 6.32M | 6.25M | 8.72M | 7.84M | 8.15M | 8.28M | -24.28M | 3.10M | 5.07M | 4.91M | -0.15M | 6.79M | -7.71M | -6.41M | -15.66M | 2.84M | 6.53M | -3.45M | 0.82M | | | | | | | | | | | | | | | |
|
Operating Expenses
|
11.29M | 11.79M | 12.24M | 11.18M | 12.46M | 13.64M | 13.53M | 11.30M | 13.49M | 12.04M | 14.81M | 10.24M | 11.43M | | | | 10.14M | 11.77M | 11.17M | 10.02M | 10.47M | 10.55M | 13.83M | 11.57M | 13.11M | 12.10M | 15.99M | 15.38M | 15.74M | 16.91M | 19.66M | 29.10M | 19.30M | 18.21M | -14.09M | 19.24M | 18.50M | 17.65M | -3.78M | 14.10M | 23.28M | 25.27M | 34.70M | 19.72M | 11.63M | 21.72M | 27.26M | 25.36M | 28.24M | 28.58M | -12.63M | 35.40M | 32.60M | 32.62M | -18.93M | 21.48M | 22.30M | 19.49M | 17.83M | 18.96M | 18.54M | 18.82M |
|
Operating Income
|
1.18M | 2.08M | 2.48M | 0.56M | 3.68M | 4.82M | 4.92M | 3.06M | 6.13M | 2.73M | 7.79M | 5.01M | 9.40M | | | 29.65M | 23.87M | 10.29M | 12.09M | 5.50M | 12.43M | 13.13M | 17.07M | 10.71M | 13.47M | 13.69M | 12.74M | 8.01M | 17.73M | 10.27M | 9.73M | -7.83M | 11.25M | 8.57M | 9.76M | 5.48M | 11.91M | 12.05M | 4.80M | 7.09M | -9.54M | -7.93M | -17.95M | 1.26M | 9.18M | 1.30M | -9.12M | -3.55M | -3.38M | -5.80M | 16.40M | -12.55M | -3.63M | -7.67M | 24.70M | -2.50M | -1.81M | -0.08M | -0.70M | -4.28M | -4.18M | -3.23M |
|
EBIT
|
1.18M | 2.08M | 2.48M | 0.56M | 3.68M | 4.82M | 4.92M | 3.06M | 6.13M | 2.73M | 7.79M | 5.01M | 9.40M | | | 29.65M | 23.87M | 10.29M | 12.09M | 5.50M | 12.43M | 13.13M | 17.07M | 10.71M | 13.47M | 13.69M | 12.74M | 8.01M | 17.73M | 10.27M | 9.73M | -7.83M | 11.25M | 8.57M | 9.76M | 5.48M | 11.91M | 12.05M | 4.80M | 7.09M | -9.54M | -7.93M | -17.95M | 1.26M | 9.18M | 1.30M | -9.12M | -3.55M | -3.38M | -5.80M | 16.40M | -12.55M | -3.63M | -7.67M | 24.70M | -2.50M | -1.81M | -0.08M | -0.70M | -4.28M | -4.18M | -3.23M |
|
Interest & Investment Income
|
-0.05M | -0.04M | -0.05M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.04M | -0.04M | -0.04M | | | | 467.00 | 0.01M | 0.04M | 0.02M | 0.02M | 0.03M | 0.04M | 0.07M | 0.05M | 0.09M | 0.05M | 0.06M | 0.02M | 0.26M | 0.14M | 0.10M | 0.29M | 0.52M | 0.55M | 0.50M | 0.53M | 0.48M | 0.36M | 0.28M | -0.17M | -0.23M | -0.18M | -0.04M | -0.05M | -0.05M | -0.05M | -0.15M | 0.10M | 0.44M | 0.28M | 0.54M | 0.56M | 0.64M | 0.58M | 0.59M | 0.59M | 0.41M | 0.74M | 0.41M | 0.21M | 1.00M |
|
EBT
|
1.13M | 2.04M | 7.03M | 0.52M | 3.63M | 4.77M | 7.04M | 3.01M | 6.08M | 2.68M | 14.39M | 4.97M | 9.36M | | | 29.65M | 23.87M | 10.30M | 13.86M | 5.53M | 12.45M | 13.17M | 17.46M | 10.78M | 13.52M | 13.78M | 12.79M | 8.06M | 17.74M | 10.53M | 12.11M | -7.74M | 11.54M | 9.10M | 13.33M | 5.98M | 12.45M | 12.53M | 7.34M | 7.37M | -9.71M | -8.15M | -18.14M | 1.22M | 9.13M | 1.25M | -6.64M | -3.71M | -3.29M | -5.36M | 16.68M | -12.01M | -3.07M | -7.04M | 25.28M | -1.91M | -1.22M | 0.33M | -1.27M | -3.87M | -3.97M | -2.24M |
|
Tax Provisions
|
0.41M | 0.85M | 1.08M | 0.19M | 1.35M | 1.79M | 1.98M | 1.10M | 2.35M | 1.04M | 3.81M | 1.90M | 3.47M | | | | 8.84M | 4.13M | 4.31M | 2.01M | 4.63M | 4.79M | 7.02M | 3.89M | 4.90M | 4.83M | 4.93M | 2.57M | 6.37M | 3.64M | 2.79M | -1.05M | 1.44M | 1.50M | 4.94M | 1.47M | 3.01M | 3.33M | 1.11M | 1.60M | -2.00M | -1.74M | -2.44M | -1.62M | 2.60M | 0.70M | -3.41M | -0.80M | -0.44M | -1.20M | 6.61M | -1.70M | -0.33M | -0.50M | 9.10M | 0.04M | 1.33M | 2.20M | 2.52M | 0.10M | 0.70M | 0.94M |
|
Profit After Tax
|
0.71M | 1.18M | 1.35M | 0.32M | 2.28M | 2.98M | 2.88M | 1.91M | 3.74M | 1.65M | 4.46M | 3.07M | 5.89M | | | 15.03M | 9.30M | 6.17M | 7.82M | 3.52M | 7.82M | 8.38M | 11.04M | 6.89M | 8.62M | 8.95M | 8.09M | 5.49M | 11.37M | 6.89M | 8.07M | -6.69M | 10.09M | 7.60M | 7.72M | 4.51M | 9.44M | 9.20M | 4.05M | 5.79M | -7.71M | -6.41M | -15.66M | 2.84M | 6.53M | 0.56M | -5.79M | -2.93M | -2.84M | -4.17M | -4.91M | -10.35M | -2.74M | -6.58M | -63.00M | -4.51M | -2.54M | -29.92M | -21.86M | -4.87M | -4.65M | -3.17M |
|
Income from Continuing Operations
|
0.71M | 1.18M | 5.95M | 0.32M | 2.28M | 2.98M | 5.06M | 1.91M | 3.74M | 1.65M | 10.58M | 3.07M | 5.89M | | | 29.65M | 15.03M | 6.17M | 9.54M | 3.52M | 7.82M | 8.38M | 10.44M | 6.89M | 8.62M | 8.95M | 7.86M | 5.49M | 11.37M | 6.89M | 9.32M | -6.69M | 10.09M | 7.60M | 8.39M | 4.51M | 9.44M | 9.20M | 6.23M | 5.77M | -7.71M | -6.41M | -15.70M | 2.84M | 6.53M | 0.55M | -3.23M | -2.91M | -2.84M | -4.16M | 10.07M | -10.31M | -2.74M | -6.54M | 16.18M | -1.96M | -2.54M | -1.88M | -3.80M | -3.97M | -4.67M | -3.17M |
|
Consolidated Net Income
|
0.71M | 1.18M | 5.95M | 0.32M | 2.28M | 2.98M | 5.06M | 1.91M | 3.74M | 1.65M | 10.58M | 3.07M | 5.89M | | | 29.65M | 15.03M | 6.17M | 9.54M | 3.52M | 7.82M | 8.38M | 10.44M | 6.89M | 8.62M | 8.95M | 7.86M | 5.49M | 11.37M | 6.89M | 9.32M | -6.69M | 10.09M | 7.60M | 8.39M | 4.51M | 9.44M | 9.20M | 6.23M | 5.77M | -7.71M | -6.41M | -15.70M | 2.84M | 6.53M | 0.55M | -3.23M | -2.91M | -2.84M | -4.16M | 10.07M | -10.31M | -2.74M | -6.54M | 16.18M | -2.56M | 2.45M | -28.07M | -19.38M | -0.92M | 0.68M | 0.85M |
|
Income towards Parent Company
|
0.71M | 1.18M | 5.95M | 0.32M | 2.28M | 2.98M | 5.06M | 1.91M | 3.74M | 1.65M | 10.58M | 3.07M | 5.89M | | | 29.65M | 15.03M | 6.17M | 9.54M | 3.52M | 7.82M | 8.38M | 10.44M | 6.89M | 8.62M | 8.95M | 7.86M | 5.49M | 11.37M | 6.89M | 9.32M | -6.69M | 10.09M | 7.60M | 8.39M | 4.51M | 9.44M | 9.20M | 6.23M | 5.77M | -7.71M | -6.41M | -15.70M | 2.84M | 6.53M | 0.55M | -3.23M | -2.91M | -2.84M | -4.16M | 10.07M | -10.31M | -2.74M | -6.54M | 16.18M | -2.56M | 2.45M | -28.07M | -19.38M | -0.92M | 0.68M | 0.85M |
|
Net Income towards Common Stockholders
|
0.71M | 1.18M | 5.95M | 0.32M | 2.28M | 2.98M | 5.06M | 1.91M | 3.74M | 1.65M | 10.58M | 3.07M | 5.89M | | | 29.65M | 15.03M | 6.17M | 9.54M | 3.52M | 7.82M | 8.38M | 10.44M | 6.89M | 8.62M | 8.95M | 7.86M | 5.49M | 11.37M | 6.89M | 9.32M | -6.69M | 10.09M | 7.60M | 8.39M | 4.51M | 9.44M | 9.20M | 6.23M | 5.77M | -7.71M | -6.41M | -15.70M | 2.84M | 6.53M | 0.55M | -3.23M | -2.91M | -2.84M | -4.16M | 10.07M | -10.31M | -2.74M | -6.54M | 16.18M | -2.56M | 2.45M | -28.07M | -19.38M | -0.92M | 0.68M | 0.85M |
|
EPS (Basic)
|
0.06 | 0.09 | 0.11 | 0.03 | 0.18 | 0.23 | 0.22 | 0.15 | 0.28 | 0.12 | 0.33 | 0.23 | 0.44 | | | 1.04 | 0.63 | 0.42 | 0.53 | 0.24 | 0.52 | 0.56 | 0.74 | 0.46 | 0.59 | 0.61 | 0.56 | 0.38 | 0.78 | 0.47 | 0.55 | -0.46 | 0.69 | 0.53 | 0.54 | 0.32 | 0.68 | 0.65 | 0.28 | 0.41 | -0.54 | -0.45 | -1.10 | 0.20 | 0.45 | 0.04 | -0.40 | -0.20 | -0.20 | -0.29 | -0.34 | -0.71 | -0.19 | -0.45 | -4.30 | -0.31 | -0.17 | -2.03 | -1.49 | -0.34 | -0.33 | -0.22 |
|
EPS (Weighted Average and Diluted)
|
0.05 | 0.09 | 0.10 | 0.02 | 0.17 | 0.22 | 0.21 | 0.14 | 0.26 | 0.11 | 0.31 | 0.21 | 0.40 | | | 0.97 | 0.60 | 0.40 | 0.51 | 0.23 | 0.51 | 0.55 | 0.72 | 0.45 | 0.57 | 0.59 | 0.54 | 0.37 | 0.76 | 0.46 | 0.53 | -0.46 | 0.68 | 0.53 | 0.54 | 0.31 | 0.67 | 0.66 | 0.28 | 0.40 | -0.54 | -0.45 | -1.10 | 0.20 | 0.45 | 0.04 | -0.40 | -0.20 | -0.20 | -0.29 | -0.34 | -0.71 | -0.19 | -0.45 | -4.30 | -0.31 | -0.17 | -2.03 | -1.49 | -0.34 | -0.33 | -0.22 |
|
Shares Outstanding (Weighted Average)
|
13.48M | 13.48M | 13.48M | 13.48M | 13.50M | 13.62M | 13.62M | 13.67M | 13.76M | 13.80M | 13.81M | 13.92M | 14.00M | 13.66M | 13.83M | 13.83M | 14.42M | 14.49M | 14.50M | 14.55M | 14.63M | 14.63M | 14.64M | 14.33M | 14.33M | 14.78M | 14.62M | 14.64M | 14.65M | 14.66M | 14.66M | 14.69M | 14.75M | 14.58M | 14.21M | 14.21M | 14.21M | 13.78M | 14.27M | 14.17M | 14.20M | 14.21M | 14.21M | 14.33M | 14.39M | 14.42M | 14.44M | 14.47M | 14.54M | 14.60M | 14.61M | 14.63M | 14.76M | 14.63M | 14.64M | 14.85M | 14.83M | 14.80M | 14.65M | 14.18M | 14.34M | 14.42M |
|
Shares Outstanding (Diluted Average)
|
13.64M | 13.62M | 13.65M | 13.74M | 13.74M | 13.77M | 13.75M | 14.09M | | | | | | | 14.83M | 15.50M | 15.49M | 15.44M | 15.28M | 15.33M | 15.34M | 15.32M | 15.35M | 15.31M | 15.21M | 15.16M | | | | | | | | | | | | | | | | | | | | | | 14.47M | 14.55M | 14.60M | | 14.65M | 14.69M | 14.66M | | 14.70M | 14.84M | 14.77M | | 14.30M | | 14.42M |
|
EBITDA
|
-1.34M | 4.27M | 0.60M | 2.07M | 2.88M | 1.40M | 1.59M | 2.67M | 2.14M | 2.20M | 5.16M | 2.32M | 6.23M | | | 29.65M | 15.00M | 4.49M | 6.92M | 1.27M | 8.24M | 8.64M | 10.46M | 7.67M | 8.08M | 9.26M | 6.87M | 5.79M | 12.66M | 7.58M | 8.33M | -6.07M | 9.14M | 7.49M | 7.42M | 4.19M | 9.58M | 8.58M | 4.47M | 5.66M | -7.50M | -5.89M | -14.90M | 2.33M | 6.73M | 0.76M | -6.19M | -3.01M | -3.69M | -5.03M | -3.85M | -10.08M | -2.73M | -6.98M | -62.38M | -4.89M | -0.19M | -29.20M | -22.95M | -4.19M | -2.62M | -2.51M |
|
Tax Rate
|
36.67% | 41.88% | 15.38% | 37.10% | 37.16% | 37.61% | 28.15% | 36.51% | 38.59% | 38.65% | 26.46% | 38.29% | 37.03% | | | | 37.04% | 40.07% | 31.13% | 36.40% | 37.21% | 36.37% | 40.22% | 36.04% | 36.27% | 35.05% | 38.55% | 31.88% | 35.92% | 34.60% | 23.03% | 13.58% | 12.52% | 16.45% | 37.07% | 24.63% | 24.20% | 26.58% | 15.14% | 21.70% | 20.61% | 21.39% | 13.46% | | 28.48% | 55.91% | 51.30% | 21.57% | 13.46% | 22.38% | 39.62% | 14.15% | 10.72% | 7.10% | 35.98% | | | | | | | |