|
Revenue
|
29.26M | 28.44M | 29.22M | 30.20M | 29.38M | 29.65M | 30.40M | 32.30M | 33.19M | 33.43M | 32.80M | 35.54M | 33.52M | 36.25M | 35.46M | 35.73M | 34.69M | 37.07M | 37.15M | 33.83M | 35.53M | 36.70M | 39.84M | 43.02M | 47.08M | 45.25M | 45.03M | 45.06M | 47.82M | 44.00M | 52.83M | 61.95M | 68.50M | 64.60M | 67.80M | 67.50M | 71.14M | 67.88M | 69.70M | 66.43M | 53.77M | 65.13M | 67.90M | 71.09M | 76.15M | 72.21M | 79.39M | 77.21M | 80.34M | 76.84M | 79.40M | 83.23M | 89.25M | 87.85M | 93.67M | 97.43M | 98.02M | 95.78M | 97.31M | 98.98M | 112.97M | 113.39M |
|
Cost of Revenue
|
11.49M | 13.22M | 11.64M | 11.69M | 10.33M | 10.74M | 11.02M | 11.01M | 11.82M | 12.12M | 11.76M | 12.26M | 12.04M | 12.90M | 13.18M | 13.26M | 12.31M | 13.27M | 14.52M | 14.16M | 13.97M | 13.72M | 13.32M | 15.39M | 16.78M | 15.47M | 13.83M | 15.55M | 14.91M | 14.14M | 16.46M | 22.72M | 22.64M | 21.88M | 22.61M | 23.23M | 24.17M | 22.66M | 23.14M | 22.26M | 17.88M | 22.00M | 23.30M | 23.25M | 25.64M | 24.42M | 28.02M | 26.49M | 28.17M | 28.09M | 28.51M | 29.50M | 31.17M | 31.58M | 32.58M | 34.48M | 34.70M | 34.77M | 35.81M | 35.40M | 39.86M | 38.99M |
|
Gross Profit
|
17.77M | 15.22M | 17.59M | 18.50M | 19.05M | 18.91M | 19.38M | 21.29M | 21.37M | 21.31M | 21.05M | 23.28M | 21.48M | 23.35M | 22.28M | 22.47M | 22.38M | 23.80M | 22.64M | 19.67M | 21.55M | 22.98M | 26.52M | 27.62M | 30.30M | 29.78M | 31.20M | 29.51M | 32.91M | 29.86M | 36.36M | 39.23M | 45.85M | 42.71M | 45.19M | 44.27M | 46.97M | 45.22M | 46.55M | 44.17M | 35.89M | 43.13M | 44.59M | 47.84M | 50.51M | 47.79M | 51.37M | 50.72M | 52.17M | 48.74M | 50.89M | 53.73M | 58.08M | 56.27M | 61.09M | 62.95M | 63.32M | 61.01M | 61.50M | 63.58M | 73.11M | 74.39M |
|
Research & Development
|
1.24M | 1.59M | 1.80M | 1.77M | 1.64M | 1.69M | 1.80M | 1.69M | 1.67M | 1.83M | 2.06M | 1.99M | 1.74M | 2.25M | 2.48M | 2.50M | 2.20M | 1.90M | 2.09M | 2.25M | 2.68M | 2.96M | 2.54M | 2.61M | 3.28M | 3.71M | 3.84M | 4.09M | 4.73M | 4.28M | 6.36M | 5.37M | 5.72M | 5.22M | 6.78M | 5.55M | 5.84M | 6.26M | 5.31M | 6.36M | 5.52M | 5.75M | 6.57M | 7.75M | 8.36M | 9.97M | 9.46M | 10.13M | 8.65M | 11.80M | 8.30M | 7.22M | 7.42M | 6.42M | 7.64M | 6.95M | 7.50M | 6.61M | 7.40M | 6.73M | 7.06M | 8.08M |
|
Selling, General & Administrative
|
11.67M | 11.38M | 12.20M | 14.29M | 13.66M | 14.73M | 14.63M | 17.97M | 4.70M | 16.53M | 16.77M | 17.98M | 16.93M | 16.53M | 16.67M | 18.27M | 17.96M | 18.88M | 18.64M | 18.97M | 19.33M | 17.49M | 19.14M | 26.27M | 22.44M | 20.59M | 22.25M | 22.87M | 23.39M | 24.76M | 30.20M | 37.35M | 34.73M | 32.87M | 35.63M | 36.52M | 34.62M | 34.26M | 37.61M | 39.00M | 32.29M | 33.74M | 36.10M | 38.64M | 40.83M | 39.05M | 51.25M | 38.95M | 38.98M | 41.05M | 38.45M | 50.37M | 57.24M | 51.09M | 50.28M | 30.69M | 49.32M | 50.02M | 51.43M | 54.70M | 57.66M | 57.28M |
|
Other Operating Expenses
|
| 3.51M | | | | 0.47M | 5.67M | | 9.17M | 2.06M | 2.38M | | | | | | | | | -12.45M | 5.81M | 0.90M | 0.95M | 7.92M | | | | | | | -1.50M | | | | | | | | | | | | | | | 15.92M | | | | | | | 14.25M | | | | | | | | | 3.50M |
|
Operating Expenses
|
12.91M | 16.48M | 14.00M | 16.06M | 15.30M | 16.42M | 16.43M | 19.66M | 15.54M | 18.36M | 18.84M | 19.96M | 18.67M | 18.78M | 19.15M | 20.78M | 20.16M | 20.78M | 20.73M | 21.22M | 22.01M | 20.45M | 21.68M | 28.88M | 25.71M | 24.31M | 26.09M | 26.96M | 28.12M | 29.03M | 36.56M | 42.72M | 40.45M | 38.10M | 42.41M | 42.07M | 40.46M | 40.52M | 42.92M | 45.36M | 37.81M | 39.50M | 42.68M | 46.39M | 49.19M | 49.02M | 60.71M | 49.08M | 47.63M | 52.85M | 46.76M | 57.59M | 64.66M | 57.51M | 57.92M | 37.63M | 56.82M | 56.62M | 58.83M | 61.43M | 64.73M | 65.36M |
|
Operating Income
|
2.93M | -3.03M | 2.12M | 1.67M | 1.82M | 2.02M | 1.87M | 1.63M | 5.83M | 2.95M | 2.08M | 3.31M | 2.81M | 4.57M | 3.13M | 1.70M | 2.22M | 3.02M | 1.91M | -1.55M | -0.46M | 2.53M | 4.84M | 6.65M | 4.59M | 5.48M | 5.11M | 2.55M | 4.79M | 0.83M | -0.20M | -3.49M | 5.41M | 4.62M | 2.78M | 2.21M | 6.50M | 4.70M | 3.63M | -1.19M | -1.92M | 3.63M | 1.91M | 1.45M | 1.32M | 14.69M | -9.34M | 1.64M | 4.54M | -4.11M | 4.13M | -3.86M | 7.67M | -1.24M | 3.17M | 25.31M | 6.51M | 4.39M | 2.67M | 2.15M | 8.38M | 12.54M |
|
EBIT
|
2.93M | -3.03M | 2.12M | 1.67M | 1.82M | 2.02M | 1.87M | 1.63M | 5.83M | 2.95M | 2.08M | 3.31M | 2.81M | 4.57M | 3.13M | 1.70M | 2.22M | 3.02M | 1.91M | -1.55M | -0.46M | 2.53M | 4.84M | 6.65M | 4.59M | 5.48M | 5.11M | 2.55M | 4.79M | 0.83M | -0.20M | -3.49M | 5.41M | 4.62M | 2.78M | 2.21M | 6.50M | 4.70M | 3.63M | -1.19M | -1.92M | 3.63M | 1.91M | 1.45M | 1.32M | 14.69M | -9.34M | 1.64M | 4.54M | -4.11M | 4.13M | -3.86M | 7.67M | -1.24M | 3.17M | 25.31M | 6.51M | 4.39M | 2.67M | 2.15M | 8.38M | 12.54M |
|
Non Operating Investment Income
|
0.39M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.06M | 0.06M | 0.05M | 0.06M | 0.03M | 0.05M | 0.09M | 0.12M | 0.23M | 0.26M | 0.13M | 0.10M | 0.07M | 0.01M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.06M | 0.07M | 0.27M | 0.34M | 0.40M | 0.37M | 0.35M | 0.37M | 0.37M | 0.14M | 0.07M | 0.24M |
|
Other Non Operating Income
|
-0.11M | 0.19M | -0.10M | 0.11M | 0.06M | -0.16M | -0.06M | 0.01M | -0.17M | -0.28M | 0.40M | -0.22M | -0.02M | 0.12M | 0.15M | 0.10M | 0.11M | -0.00M | -0.75M | -0.19M | -0.25M | 0.24M | -0.28M | 0.11M | 0.06M | -0.02M | -0.58M | -0.04M | 0.13M | -0.02M | 0.19M | 0.18M | -1.47M | 1.54M | -0.40M | -0.08M | -0.18M | -2.40M | 1.41M | -3.66M | 0.74M | -2.89M | 2.68M | -1.93M | 1.33M | -2.66M | -2.88M | -0.13M | -3.77M | -3.66M | 4.46M | 0.96M | -4.24M | -1.91M | 2.08M | -3.67M | -0.98M | 2.39M | -9.90M | 3.08M | 4.96M | 0.40M |
|
Non Operating Income
|
-0.11M | 0.19M | -0.10M | 0.11M | 0.06M | -0.16M | -0.06M | 0.01M | -0.17M | -0.28M | 0.24M | -0.22M | -0.02M | 0.12M | 0.22M | 0.10M | 0.11M | -0.00M | -0.75M | -0.19M | -0.25M | 0.24M | -0.28M | 0.11M | 0.06M | -0.02M | -0.58M | -0.04M | 0.13M | -0.02M | 0.29M | 0.18M | -1.47M | 1.54M | -0.51M | -0.08M | -0.18M | -2.40M | 1.41M | -3.66M | 0.74M | -2.89M | 2.68M | -1.93M | 1.33M | -2.66M | -2.88M | -0.13M | -3.77M | -3.66M | 4.46M | 0.96M | -4.24M | -1.91M | 2.08M | -1.41M | -0.98M | 2.39M | -9.90M | 3.08M | 4.96M | 0.40M |
|
EBT
|
5.07M | -4.59M | 3.46M | 2.54M | 3.78M | 2.29M | 2.86M | 1.58M | 5.61M | 2.62M | 2.24M | 3.04M | 2.73M | 4.63M | 12.88M | 1.74M | 2.39M | 2.95M | 1.62M | -1.77M | 0.17M | 2.86M | 4.62M | 6.06M | 3.87M | 4.73M | 3.76M | 1.74M | 4.14M | 0.02M | -0.82M | -6.91M | -0.13M | 2.11M | -6.02M | -1.65M | 2.74M | -0.99M | 6.27M | -8.13M | -4.77M | -4.18M | -0.09M | -4.50M | -2.18M | 7.94M | -16.09M | -2.43M | -3.30M | -12.53M | 3.28M | -8.92M | -2.66M | -9.42M | -0.59M | 12.78M | -2.43M | -1.27M | -16.60M | -2.29M | 3.48M | 7.06M |
|
Tax Provisions
|
2.15M | -1.56M | 2.73M | 0.87M | 1.96M | 0.27M | 1.00M | 0.59M | 2.27M | 1.09M | 0.16M | 0.85M | 0.95M | 1.46M | 3.85M | 0.68M | 0.23M | 0.62M | -0.15M | -1.50M | 0.67M | 0.71M | 1.98M | 3.52M | 1.52M | 1.74M | 0.86M | -0.48M | 0.98M | -1.30M | 1.89M | -3.05M | -0.36M | 0.54M | -0.68M | -1.35M | -0.09M | -0.86M | 4.47M | -1.47M | -1.08M | -1.31M | 3.37M | -1.36M | -0.01M | -2.64M | 4.01M | 0.96M | 0.96M | 1.18M | 1.11M | 4.61M | 0.72M | 0.38M | 3.38M | 5.25M | -0.31M | 1.02M | -0.12M | -1.79M | 2.14M | 0.55M |
|
Profit After Tax
|
2.93M | -3.03M | 0.73M | 1.67M | 1.82M | 2.02M | 1.87M | 0.99M | 3.33M | 1.54M | 2.08M | 2.19M | 1.78M | 3.17M | 9.03M | 1.06M | 2.16M | 2.33M | 1.78M | -0.27M | -0.50M | 2.15M | 2.64M | 2.54M | 2.35M | 2.99M | 2.90M | 2.22M | 3.16M | 1.32M | -3.01M | -3.85M | 0.23M | 1.56M | -0.78M | -0.30M | 2.83M | -0.13M | -0.68M | -6.67M | -3.69M | -2.87M | -3.46M | -3.14M | -2.18M | 10.58M | -20.10M | -3.39M | -4.26M | -13.71M | 2.17M | -13.53M | -3.38M | -9.80M | -3.98M | 7.53M | -2.12M | -2.29M | -16.48M | -0.51M | 1.34M | 6.50M |
|
Income from Continuing Operations
|
2.93M | -3.03M | 0.73M | 1.67M | 1.82M | 2.02M | 1.87M | 0.99M | 3.33M | 1.54M | 2.08M | 2.19M | 1.78M | 3.17M | 9.03M | 1.06M | 2.16M | 2.33M | 1.78M | -0.27M | -0.50M | 2.15M | 2.64M | 2.54M | 2.35M | 2.99M | 2.90M | 2.22M | 3.16M | 1.32M | -2.72M | -3.85M | 0.23M | 1.56M | -5.34M | -0.30M | 2.83M | -0.13M | 1.80M | -6.67M | -3.69M | -2.87M | -3.46M | -3.14M | -2.18M | 10.58M | -20.10M | -3.39M | -4.26M | -13.71M | 2.17M | -13.53M | -3.38M | -9.80M | -3.98M | 7.53M | -2.12M | -2.29M | -16.48M | -0.51M | 1.34M | 6.50M |
|
Consolidated Net Income
|
2.93M | -3.03M | 0.73M | 1.67M | 1.82M | 2.02M | 1.87M | 0.99M | 3.33M | 1.54M | 2.08M | 2.19M | 1.78M | 3.17M | 9.03M | 1.06M | 2.16M | 2.33M | 1.78M | -0.27M | -0.50M | 2.15M | 2.64M | 2.54M | 2.35M | 2.99M | 2.90M | 2.22M | 3.16M | 1.32M | -2.72M | -3.85M | 0.23M | 1.56M | -5.34M | -0.30M | 2.83M | -0.13M | 1.80M | -6.67M | -3.69M | -2.87M | -3.46M | -3.14M | -2.18M | 10.58M | -20.10M | -3.39M | -4.26M | -13.71M | 2.17M | -13.53M | -3.38M | -9.80M | -3.98M | 7.53M | -2.12M | -2.29M | -16.48M | -0.51M | 1.34M | 6.50M |
|
Income towards Parent Company
|
2.93M | -3.03M | 0.73M | 1.67M | 1.82M | 2.02M | 1.87M | 0.99M | 3.33M | 1.54M | 2.08M | 2.19M | 1.78M | 3.17M | 9.03M | 1.06M | 2.16M | 2.33M | 1.78M | -0.27M | -0.50M | 2.15M | 2.64M | 2.54M | 2.35M | 2.99M | 2.90M | 2.22M | 3.16M | 1.32M | -2.72M | -3.85M | 0.23M | 1.56M | -5.34M | -0.30M | 2.83M | -0.13M | 1.80M | -6.67M | -3.69M | -2.87M | -3.46M | -3.14M | -2.18M | 10.58M | -20.10M | -3.39M | -4.26M | -13.71M | 2.17M | -13.53M | -3.38M | -9.80M | -3.98M | 7.53M | -2.12M | -2.29M | -16.48M | -0.51M | 1.34M | 6.50M |
|
Net Income towards Common Stockholders
|
2.93M | -3.03M | 0.73M | 1.67M | 1.78M | 2.02M | 1.87M | 0.99M | 3.26M | 1.54M | 2.08M | 2.19M | 1.78M | 3.17M | 9.03M | 1.06M | 2.16M | 2.33M | 1.78M | -0.27M | -0.50M | 2.15M | 2.64M | 2.54M | 2.35M | 2.99M | 2.90M | 2.22M | 3.16M | 1.32M | -2.72M | -3.85M | 0.23M | 1.56M | -5.34M | -0.30M | 2.83M | -0.13M | 1.80M | -6.67M | -3.69M | -2.87M | -3.46M | -3.14M | -2.18M | 10.58M | -20.10M | -3.39M | -4.26M | -13.71M | 2.17M | -13.53M | -3.38M | -9.80M | -3.98M | 7.53M | -2.12M | -2.29M | -16.48M | -0.51M | 1.34M | 6.50M |
|
EPS (Basic)
|
0.10 | -0.11 | 0.03 | 0.06 | 0.07 | 0.07 | 0.07 | 0.04 | 0.12 | 0.06 | 0.08 | 0.08 | 0.06 | 0.11 | 0.33 | 0.04 | 0.08 | 0.08 | 0.06 | -0.01 | -0.02 | 0.08 | 0.09 | 0.08 | 0.07 | 0.09 | 0.09 | 0.07 | 0.09 | 0.04 | -0.09 | -0.11 | 0.01 | 0.04 | -0.02 | -0.01 | 0.08 | | -0.01 | -0.18 | -0.10 | -0.08 | -0.09 | -0.08 | -0.06 | 0.27 | -0.51 | -0.08 | -0.11 | -0.34 | 0.05 | -0.33 | -0.08 | -0.24 | -0.10 | 0.18 | -0.05 | -0.05 | -0.40 | -0.01 | 0.03 | 0.14 |
|
EPS (Weighted Average and Diluted)
|
0.10 | -0.11 | 0.03 | 0.06 | 0.06 | 0.07 | 0.07 | 0.04 | 0.12 | 0.06 | 0.07 | 0.08 | 0.06 | 0.11 | 0.31 | 0.04 | 0.08 | 0.08 | 0.06 | -0.01 | -0.02 | 0.07 | 0.09 | 0.08 | 0.07 | 0.09 | 0.09 | 0.06 | 0.09 | 0.04 | -0.09 | -0.11 | 0.01 | 0.04 | -0.02 | -0.01 | 0.07 | | -0.02 | -0.18 | -0.10 | -0.08 | -0.09 | -0.08 | -0.06 | 0.26 | -0.51 | -0.08 | -0.11 | -0.34 | 0.05 | -0.33 | -0.08 | -0.24 | -0.10 | 0.18 | -0.05 | -0.05 | -0.40 | -0.01 | 0.03 | 0.13 |
|
Shares Outstanding (Weighted Average)
|
28.25M | 28.09M | 27.99M | 27.39M | 27.39M | 27.52M | 27.44M | 27.18M | 27.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.86M | | 38.94M | 39.09M | 38.98M | 39.85M | 40.03M | 40.12M | 40.03M | 40.43M | 40.76M | 40.88M | 40.74M | 41.29M | 41.68M | 41.84M | 41.68M | 42.23M | 44.30M | 47.23M |
|
Shares Outstanding (Diluted Average)
|
28.51M | 28.36M | 28.27M | 27.72M | 27.75M | 27.85M | 27.76M | 27.53M | 27.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.86M | | 38.94M | 44.45M | 38.98M | 39.85M | 40.03M | 40.12M | 40.03M | 40.43M | 40.76M | 40.88M | 40.74M | 47.89M | 42.41M | 42.62M | 41.68M | 42.23M | 45.38M | 48.77M |
|
EBITDA
|
2.93M | -3.03M | 2.12M | 1.68M | 1.81M | 2.01M | 1.89M | 0.99M | 3.34M | 1.56M | 2.02M | 2.16M | 1.84M | 3.19M | 9.03M | 1.02M | 2.20M | 2.25M | 1.72M | -0.39M | -0.16M | 1.80M | 2.81M | 2.44M | 2.02M | 2.96M | 3.00M | 2.46M | 3.29M | 1.54M | -1.30M | 3.28M | -11.54M | 1.05M | -3.56M | -4.08M | 5.83M | -8.15M | 5.61M | -11.13M | 0.74M | 5.83M | 3.21M | -13.43M | 0.80M | 5.57M | -24.40M | -7.16M | -19.05M | -30.61M | 25.91M | -9.92M | -1.56M | -14.81M | 5.19M | 6.00M | -4.44M | 4.04M | -31.88M | 5.83M | 17.11M | 7.04M |
|
Interest Expenses
|
0.07M | 0.03M | 0.04M | 0.03M | 0.04M | 0.05M | 0.03M | 0.07M | 0.05M | 0.04M | 0.02M | 0.05M | 0.05M | 0.06M | -0.09M | 0.06M | -0.02M | | | 0.03M | 0.03M | | | 0.72M | 0.80M | 0.74M | 0.70M | 0.80M | 0.83M | 0.85M | 2.40M | 3.70M | 4.10M | 4.10M | 3.90M | 3.90M | 3.80M | 3.60M | 3.60M | 3.00M | 3.70M | 4.90M | 4.70M | 4.00M | | 4.10M | 3.90M | 3.95M | 4.10M | 4.80M | 5.37M | 6.10M | 6.36M | 6.60M | 6.24M | 7.83M | 8.30M | 8.40M | 9.74M | 7.66M | 7.27M | 6.12M |
|
Tax Rate
|
42.33% | 33.94% | 78.83% | 34.28% | 51.84% | 11.80% | 34.82% | 37.32% | 40.52% | 41.39% | 7.09% | 27.99% | 34.73% | 31.58% | 29.93% | 39.03% | 9.73% | 21.07% | -9.29% | 84.55% | 402.41% | 24.95% | 42.91% | 58.05% | 39.28% | 36.74% | 22.93% | -27.47% | 23.65% | -6,209.52% | -230.41% | 44.18% | 268.66% | 25.76% | 11.35% | 82.00% | -3.40% | 86.49% | 71.32% | 18.07% | 22.60% | 31.36% | -3,658.70% | 30.28% | 0.23% | -33.21% | -24.95% | -39.52% | -29.06% | -9.42% | 33.81% | -51.72% | -27.29% | -4.06% | -572.59% | 41.06% | 12.61% | -80.73% | 0.72% | 78.00% | 61.37% | 7.85% |