|
Revenue
|
27.07M | 58.88M | 74.72M | 63.98M | 77.67M | 85.47M | 89.42M | 83.98M | 91.07M | 96.83M | 83.45M | 80.71M | 83.86M | 94.27M | 95.76M | 89.45M | 75.02M | 77.21M | 84.12M | 76.27M | 75.41M | 82.33M | 88.22M | 81.33M | 76.92M | 81.47M | 81.44M | 79.83M | 82.99M | 91.41M | 97.36M | 94.69M | 93.28M | 98.01M | 104.86M | 103.90M | 102.90M | 109.90M | 115.07M | 114.92M | 109.07M | 111.86M | 117.80M | 117.86M | 106.85M | 122.39M | 151.55M | 158.83M | 169.21M | 177.31M | 187.03M | 193.32M | 203.24M | 193.96M | 208.48M | 188.76M | 132.56M | 161.53M | 180.63M | 165.28M | 150.06M | 161.30M | 181.89M | 173.16M | 164.63M | 176.48M | 182.50M |
|
Cost of Revenue
|
21.48M | 45.96M | 55.94M | 45.95M | 56.84M | 62.81M | 65.27M | 60.79M | 62.63M | 67.40M | 62.87M | 62.44M | 64.56M | 69.25M | 70.23M | 68.85M | 69.77M | 64.00M | 66.97M | 62.65M | 63.09M | 66.34M | 70.06M | 66.09M | 64.15M | 67.16M | 66.38M | 64.85M | 66.67M | 71.94M | 75.42M | 72.59M | 70.58M | 72.92M | 77.33M | 75.81M | 75.77M | 80.71M | 82.46M | 85.42M | 83.44M | 84.22M | 90.87M | 93.45M | 84.39M | 93.46M | 109.03M | 110.08M | 116.52M | 116.73M | 122.47M | 124.95M | 130.84M | 130.74M | 137.35M | 135.72M | 101.77M | 116.94M | 129.71M | 121.28M | 114.50M | 119.86M | 137.36M | 133.15M | 129.46M | 135.19M | 139.66M |
|
Gross Profit
|
5.59M | 12.92M | 18.78M | 18.03M | 20.83M | 22.66M | 24.14M | 23.20M | 28.44M | 29.44M | 20.58M | 18.27M | 19.29M | 25.02M | 25.53M | 20.59M | 5.25M | 13.21M | 17.15M | 13.62M | 12.31M | 15.99M | 18.16M | 15.24M | 12.76M | 14.32M | 15.06M | 14.97M | 16.32M | 19.47M | 21.94M | 22.09M | 22.70M | 25.09M | 27.53M | 28.08M | 27.13M | 29.18M | 32.61M | 29.50M | 25.63M | 27.64M | 26.93M | 24.41M | 22.46M | 28.93M | 42.52M | 48.75M | 52.69M | 60.58M | 64.57M | 68.36M | 0.87M | 63.22M | 71.13M | 53.04M | -200.83M | 44.58M | 50.92M | 44.00M | 35.55M | 41.44M | 44.53M | 40.01M | 35.18M | 41.29M | 42.84M |
|
Research & Development
|
| 4.76M | 4.27M | 5.32M | 5.45M | 5.95M | 6.26M | 6.61M | 7.58M | 9.02M | 8.39M | 8.11M | 6.51M | 7.62M | 6.93M | 6.87M | 6.88M | 7.16M | 6.85M | 4.97M | 5.98M | 6.61M | 6.80M | 6.43M | 6.93M | 6.92M | 6.16M | 5.94M | 6.92M | 6.98M | 7.02M | 7.28M | 7.62M | 7.91M | 8.32M | 9.10M | 9.97M | 9.95M | 11.38M | 12.60M | 11.42M | 11.03M | 12.37M | 12.15M | 13.57M | 13.17M | 14.69M | 15.42M | 15.56M | 17.28M | 17.81M | 16.52M | 16.55M | 20.39M | 21.39M | 21.47M | 22.58M | 22.71M | 22.11M | 22.92M | 23.09M | 21.81M | 22.48M | 23.97M | 23.40M | 24.42M | 24.14M |
|
Selling, General & Administrative
|
| 5.09M | 5.37M | 6.14M | 6.09M | 8.58M | 9.20M | 9.04M | 9.52M | 10.18M | 9.28M | 7.83M | 9.03M | 9.66M | 8.78M | 8.84M | 8.92M | 8.94M | 8.94M | 7.31M | 9.26M | 9.05M | 9.60M | 9.13M | 9.22M | 9.67M | 9.50M | 8.87M | 9.57M | 9.94M | 11.18M | 11.97M | 12.07M | 13.62M | 14.62M | 15.76M | 16.49M | 19.31M | 20.35M | 20.10M | 17.95M | 17.56M | 15.19M | 15.63M | 16.91M | 17.09M | 17.50M | 19.74M | 19.34M | 20.93M | 21.81M | 24.13M | 24.62M | 24.70M | 24.20M | 22.79M | 22.61M | 19.26M | 19.43M | 22.22M | 22.96M | 21.12M | 22.30M | 21.95M | 22.44M | 28.49M | 23.28M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | 2.56M | | | | | | | | | | | 0.43M | | | | | | | | | | | | | | | | | 0.60M | | | | -0.25M | | | | 4.50M | | | | -160.69M | | | | | | | | 0.51M | | |
|
Operating Expenses
|
| 9.84M | 9.64M | 11.46M | 11.54M | 14.53M | 15.46M | 15.65M | 17.10M | 19.20M | 17.68M | 15.94M | 15.54M | 17.27M | 15.71M | 15.70M | 18.35M | 16.09M | 15.79M | 12.28M | 15.23M | 15.66M | 16.40M | 15.56M | 16.15M | 16.59M | 15.66M | 15.24M | 16.49M | 16.92M | 18.20M | 19.26M | 19.69M | 21.52M | 22.94M | 24.86M | 26.45M | 29.26M | 31.74M | 32.70M | 29.36M | 28.59M | 27.55M | 27.78M | 31.08M | 30.26M | 32.20M | 35.16M | 34.90M | 38.22M | 39.62M | 40.65M | 2.28M | 45.08M | 45.59M | 44.26M | -115.50M | 41.97M | 41.54M | 45.13M | 46.06M | 42.94M | 44.78M | 45.92M | 45.84M | 52.91M | 47.43M |
|
Operating Income
|
5.59M | 3.07M | 9.14M | 6.57M | 9.29M | 8.14M | 8.69M | 7.55M | 11.34M | 10.24M | 2.90M | 2.33M | 3.76M | 7.75M | 9.82M | 4.89M | -13.11M | -2.88M | 1.36M | 1.34M | -2.92M | 0.33M | 1.76M | -0.32M | -3.38M | -2.27M | -0.60M | -0.27M | -0.17M | 2.55M | 3.74M | 2.84M | 3.00M | 3.56M | 4.59M | 3.22M | 0.68M | -0.07M | 0.88M | -3.20M | -3.73M | -0.96M | -0.62M | -3.37M | -8.62M | -1.33M | 10.33M | 13.59M | 17.80M | 22.36M | 24.95M | 27.72M | 31.23M | 18.14M | 25.53M | 8.79M | -14.40M | 2.61M | 9.38M | -1.13M | -10.50M | -1.50M | -0.25M | -5.91M | -10.66M | -11.62M | -4.58M |
|
EBIT
|
5.59M | 3.07M | 9.14M | 6.57M | 9.29M | 8.14M | 8.69M | 7.55M | 11.34M | 10.24M | 2.90M | 2.33M | 3.76M | 7.75M | 9.82M | 4.89M | -13.11M | -2.88M | 1.36M | 1.34M | -2.92M | 0.33M | 1.76M | -0.32M | -3.38M | -2.27M | -0.60M | -0.27M | -0.17M | 2.55M | 3.74M | 2.84M | 3.00M | 3.56M | 4.59M | 3.22M | 0.68M | -0.07M | 0.88M | -3.20M | -3.73M | -0.96M | -0.62M | -3.37M | -8.62M | -1.33M | 10.33M | 13.59M | 17.80M | 22.36M | 24.95M | 27.72M | 31.23M | 18.14M | 25.53M | 8.79M | -14.40M | 2.61M | 9.38M | -1.13M | -10.50M | -1.50M | -0.25M | -5.91M | -10.66M | -11.62M | -4.58M |
|
Interest & Investment Income
|
| -0.10M | 0.01M | -0.01M | -0.02M | 0.01M | 0.03M | 0.05M | 0.06M | 0.14M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.05M | 0.03M | 0.05M | 0.03M | 0.02M | 0.01M | -0.15M | 0.01M | 0.01M | | -0.05M | | | | | | | | -1.49M | -1.63M | -1.59M | | -0.83M | -0.64M | -2.28M | | -0.55M | -0.38M | -1.56M | | -2.18M | -0.54M | -0.31M | | -0.61M | -0.40M | 0.01M | | 0.23M | 1.32M | 1.23M | | 1.26M | 1.14M | 0.93M | | 0.89M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.13M | -0.16M | -0.05M | -0.07M | -0.07M | 0.05M | 0.04M | -0.16M | -0.23M | -2.41M | 0.26M | 0.07M | 0.12M | -6.82M | -1.00M | | | | | | | | -0.02M | 0.47M | 0.26M | 0.28M | -0.02M | -0.90M | -0.51M | -0.30M | 0.03M | -0.47M | 0.31M | 0.07M | -0.65M | 0.66M | -0.07M | -0.95M | 2.47M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.13M | -0.16M | -0.05M | -0.07M | -0.07M | 0.05M | 0.04M | -0.16M | -0.23M | -2.41M | 0.26M | 0.07M | 0.12M | -6.82M | -1.00M | | | | | | | | -0.02M | 0.47M | 0.26M | 0.28M | -0.02M | -0.90M | -0.51M | -0.30M | 0.03M | -0.47M | 0.31M | 0.07M | -0.65M | 0.66M | -0.07M | -0.95M | 2.47M |
|
EBT
|
5.34M | 5.53M | 9.60M | 10.11M | 10.08M | 5.82M | 4.87M | 9.26M | 11.32M | 10.30M | 2.91M | 2.31M | 3.64M | 7.63M | 9.75M | 4.80M | -13.18M | -2.96M | 1.31M | 1.28M | -2.93M | 0.01M | 1.74M | -0.34M | -3.41M | -1.85M | -0.76M | -0.60M | -0.04M | 2.39M | 3.67M | 2.74M | 2.91M | 3.59M | 4.61M | 3.05M | 0.34M | -2.35M | -0.35M | -4.83M | -5.33M | -2.87M | -1.45M | -4.00M | -10.90M | -1.51M | 9.80M | 13.21M | 16.00M | 21.22M | 22.76M | 419.10M | 35.69M | 17.52M | 24.91M | 7.49M | -14.91M | 2.23M | 9.64M | -1.33M | -9.93M | -1.02M | -0.45M | -4.81M | -9.89M | -12.65M | -1.58M |
|
Tax Provisions
|
0.25M | -0.22M | 0.26M | 0.39M | 0.49M | 0.55M | 0.76M | 0.56M | 0.67M | 0.62M | 0.77M | 0.84M | 1.04M | 0.93M | 1.81M | 1.08M | -0.00M | 1.11M | 1.00M | 1.12M | 0.36M | 0.28M | 1.17M | 0.96M | 0.70M | 1.07M | 1.21M | 1.01M | 1.22M | 0.57M | 1.24M | 1.08M | 0.52M | 0.81M | 1.27M | -2.07M | 0.83M | 0.68M | 0.60M | 0.70M | 0.62M | -0.64M | 0.41M | 0.60M | -1.01M | 0.39M | 1.01M | 0.70M | 1.01M | 1.24M | 1.32M | 34.10M | 2.90M | 0.94M | 1.40M | 1.70M | 2.52M | 0.34M | 1.14M | 0.90M | 0.61M | 1.01M | 1.04M | 1.24M | 0.70M | -11.57M | 1.93M |
|
Profit After Tax
|
5.09M | 5.75M | 9.34M | 9.72M | 9.59M | 5.27M | 8.80M | 8.69M | 10.65M | 9.68M | 2.14M | 1.47M | 2.60M | 6.70M | 7.94M | 3.72M | -13.17M | -4.06M | 0.31M | 0.16M | -3.29M | -0.28M | 0.56M | -1.30M | -4.11M | -2.92M | -1.98M | -1.61M | -1.26M | 1.82M | 3.31M | 2.85M | 3.56M | 4.12M | 4.80M | 6.79M | 1.65M | 1.02M | 2.42M | -5.54M | -5.96M | -2.23M | -1.86M | -4.57M | -9.89M | -1.94M | 9.57M | 12.90M | 16.10M | 19.54M | 23.42M | 385.00M | -6.20M | 16.58M | 26.04M | 6.34M | -444.13M | -1.10M | 8.50M | -2.92M | -11.21M | -2.73M | -2.50M | -6.61M | -10.81M | -77.06M | -3.51M |
|
Equity Income
|
| 0.60M | 0.55M | 3.55M | 0.81M | 1.38M | 0.89M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.09M | -1.14M | -402.23M | 2.50M | 0.51M | -1.50M | -1.53M | -2.71M | -0.70M | -0.70M | 4.10M | -1.01M | -0.60M | -0.30M | | 1.40M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -141.49M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.88M | -1.19M | -1.17M | -1.33M | -1.46M | -1.67M | -2.14M | -4.05M | -3.33M | -3.99M | -4.40M | -4.78M | -2.87M | -3.57M | -3.39M | -1.83M | -0.81M | -0.36M | -1.13M | 0.48M | -1.99M | 2.01M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
5.09M | 5.75M | 9.34M | 9.72M | 9.59M | 5.27M | 4.12M | 8.69M | 10.65M | 9.68M | 2.14M | 1.47M | 2.60M | 6.70M | 7.94M | 3.72M | -13.17M | -4.06M | 0.31M | 0.16M | -3.29M | -0.28M | 0.56M | -1.30M | -4.11M | -2.92M | -1.98M | -1.61M | -1.26M | 1.82M | 2.43M | 1.66M | 2.39M | 2.79M | 3.34M | 5.12M | -0.49M | -3.02M | -0.95M | -5.54M | -5.96M | -2.22M | -1.86M | -4.61M | -9.89M | -1.90M | 8.79M | 12.51M | 14.99M | 19.99M | 21.44M | 385.00M | 32.79M | 16.58M | 23.51M | 5.79M | -17.43M | 1.89M | 8.50M | -2.23M | -10.54M | -2.03M | -1.49M | -6.05M | -10.59M | -1.09M | -3.51M |
|
Consolidated Net Income
|
5.09M | 5.75M | 9.34M | 9.72M | 9.59M | 5.27M | 4.12M | 8.69M | 10.65M | 9.68M | 2.14M | 1.47M | 2.60M | 6.70M | 7.94M | 3.72M | -13.17M | -4.06M | 0.31M | 0.16M | -3.29M | -0.28M | 0.56M | -1.30M | -4.11M | -2.92M | -1.98M | -1.61M | -1.26M | 1.82M | 2.43M | 1.66M | 2.39M | 2.79M | 3.34M | 5.12M | -0.49M | -3.02M | -0.95M | -5.54M | -5.96M | -2.22M | -1.86M | -4.61M | -9.89M | -1.90M | 8.79M | 12.51M | 14.99M | 19.99M | 21.44M | 385.00M | 32.79M | 16.58M | 23.51M | 5.79M | -17.43M | 1.89M | 8.50M | -2.23M | -10.54M | -2.03M | -1.49M | -6.05M | -10.59M | -1.09M | -3.51M |
|
Income towards Parent Company
|
5.59M | 5.75M | 9.34M | 9.72M | 9.59M | 5.27M | 4.12M | 8.69M | 10.65M | 9.68M | 2.14M | 1.47M | 2.60M | 6.70M | 7.94M | 3.72M | -13.17M | -4.06M | 0.31M | 0.16M | -3.29M | -0.28M | 0.56M | -1.30M | -4.11M | -2.92M | -1.98M | -1.61M | -1.26M | 1.82M | 2.43M | 1.66M | 2.39M | 2.79M | 3.34M | 5.12M | -0.49M | -3.02M | -0.95M | -5.54M | -5.96M | -2.22M | -1.86M | -4.61M | -9.89M | -1.90M | 8.79M | 12.51M | -126.50M | 19.99M | 21.44M | 385.00M | 32.79M | 16.58M | 23.51M | 5.79M | -17.43M | 1.89M | 8.50M | -2.23M | -10.54M | -2.03M | -1.49M | -6.05M | -10.59M | -1.09M | -3.51M |
|
Net Income towards Common Stockholders
|
5.59M | 5.75M | 9.34M | 9.72M | 9.59M | 5.27M | 4.12M | 8.69M | 10.65M | 9.68M | 2.14M | 1.47M | 2.60M | 6.70M | 7.94M | 3.72M | -13.17M | -4.06M | 0.31M | 0.16M | -3.29M | -0.28M | 0.56M | -1.30M | -4.11M | -2.92M | -1.98M | -1.61M | -1.26M | 1.82M | 2.43M | 1.66M | 2.39M | 2.79M | 3.34M | 5.12M | -0.49M | -3.02M | -0.95M | -5.54M | -5.96M | -2.22M | -1.86M | -4.61M | -9.89M | -1.90M | 8.79M | 12.51M | -126.50M | 19.99M | 21.44M | 385.00M | 32.79M | 16.58M | 23.51M | 5.79M | -17.43M | 1.89M | 8.50M | -2.23M | -10.54M | -2.03M | -1.49M | -6.05M | -10.59M | -1.09M | -3.51M |
|
EPS (Basic)
|
| | | | | 0.24 | 0.40 | 0.38 | 0.44 | 0.39 | 0.09 | 0.06 | 0.11 | 0.27 | 0.32 | 0.15 | -0.52 | -0.16 | 0.01 | 0.01 | -0.13 | -0.01 | 0.02 | -0.05 | -0.16 | -0.11 | -0.09 | -0.07 | -0.06 | 0.09 | 0.14 | 0.12 | 0.15 | 0.17 | 0.20 | 0.28 | 0.07 | 0.05 | 0.10 | -0.06 | -0.06 | 0.11 | 0.04 | -0.04 | -0.26 | -0.01 | 0.38 | 0.50 | 0.62 | 0.74 | 0.89 | 14.40 | 1.18 | 0.46 | 0.95 | 0.23 | -0.68 | -0.04 | 0.21 | -0.10 | -0.39 | -0.09 | -0.09 | -0.23 | -0.37 | -2.62 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
| | 0.47 | 0.48 | 0.47 | 0.22 | 0.37 | 0.36 | 0.41 | 0.37 | 0.08 | 0.06 | 0.10 | 0.26 | 0.31 | 0.14 | -0.52 | -0.16 | 0.01 | 0.01 | -0.13 | -0.01 | 0.02 | -0.05 | -0.16 | -0.11 | -0.09 | -0.07 | -0.06 | 0.09 | 0.14 | 0.11 | 0.14 | 0.17 | 0.19 | 0.27 | 0.07 | 0.04 | 0.10 | -0.06 | -0.06 | 0.11 | 0.04 | -0.04 | -0.26 | -0.01 | 0.36 | 0.47 | 0.58 | 0.71 | 0.85 | 13.54 | 1.11 | 0.49 | 0.88 | 0.21 | -0.68 | -0.04 | 0.19 | -0.10 | -0.39 | -0.09 | -0.09 | -0.23 | -0.37 | -2.62 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 22.10M | 22.10M | 22.10M | 22.10M | 22.10M | 24.60M | 24.44M | 24.63M | 24.80M | 24.98M | 25.09M | 25.43M | 25.50M | 25.67M | 25.71M | 25.99M | 26.13M | 26.34M | 26.45M | 26.66M | 26.34M | 22.92M | 22.20M | 22.14M | 22.43M | 22.76M | 23.30M | 23.61M | 23.79M | 24.00M | 23.88M | 23.95M | 23.88M | 23.86M | 23.79M | 23.94M | 24.29M | 24.52M | 24.55M | 24.78M | 25.08M | 25.31M | 25.49M | 25.77M | 26.09M | 26.35M | 26.38M | 26.71M | 27.07M | 27.40M | 27.41M | 27.63M | 27.49M | 27.66M | 27.78M | 28.28M | 28.70M | 28.97M | 29.03M | 29.41M | 29.76M | 30.01M |
|
Shares Outstanding (Diluted Average)
|
| | 19.86M | 20.09M | 20.60M | 24.13M | 23.66M | | | 24.99M | 25.50M | 25.52M | 25.65M | 25.61M | 25.88M | 26.10M | 25.47M | 25.35M | 26.31M | 26.46M | 26.07M | 25.95M | 27.00M | 26.58M | 26.47M | 26.43M | 22.70M | 22.48M | 22.40M | 22.45M | 24.41M | 24.98M | 24.95M | 24.83M | 24.96M | 25.03M | 24.92M | 24.84M | 24.59M | 24.51M | 24.08M | 24.70M | 25.13M | 25.36M | 24.89M | 24.84M | 26.31M | 27.35M | 27.72M | 27.27M | 27.64M | 28.29M | 28.42M | 28.20M | 29.42M | 29.58M | 29.58M | 29.53M | 29.79M | 29.83M | 28.43M | 28.24M | 29.00M | 29.16M | 29.53M | 29.41M | 30.04M |
|
EBITDA
|
5.61M | 3.07M | 9.14M | 9.35M | 9.60M | 8.14M | 8.69M | 9.01M | 10.06M | 10.24M | 2.90M | 2.33M | 3.76M | 7.75M | 9.82M | 4.89M | -13.11M | -2.88M | 1.36M | 1.34M | -2.92M | 0.33M | 1.76M | -0.32M | -3.38M | -2.27M | -0.60M | -0.27M | -0.17M | 2.55M | 3.74M | 2.84M | 3.00M | 3.56M | 4.59M | 3.22M | 0.68M | -0.07M | 0.88M | -3.20M | -3.73M | -0.96M | -0.62M | -3.37M | -8.62M | -1.33M | 10.33M | 13.59M | 17.80M | 22.36M | 24.95M | 27.72M | 31.23M | 18.14M | 25.53M | 8.79M | -14.40M | 2.61M | 9.38M | -1.13M | -10.50M | -1.50M | -0.25M | -5.91M | -10.66M | -11.62M | -4.58M |
|
Interest Expenses
|
| -0.13M | -0.11M | | -0.03M | 0.36M | 0.05M | 0.06M | 0.08M | 0.08M | 0.03M | 0.04M | 0.14M | 0.14M | 0.08M | 0.11M | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.07M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.10M | 0.69M | 1.49M | 1.71M | 1.72M | 1.99M | | | | | | | | | | | | | | | | | | 1.09M | 0.96M | 0.88M | 0.81M | 0.70M | 0.60M | 0.53M | 0.36M |
|
Tax Rate
|
4.68% | | 2.71% | 3.82% | 4.90% | 9.52% | 15.51% | 6.09% | 5.88% | 6.05% | 26.55% | 36.27% | 28.50% | 12.20% | 18.58% | 22.59% | 0.02% | | 76.55% | 87.53% | | | 67.49% | | | | | | | 23.97% | 33.73% | 39.57% | 17.98% | 22.45% | 27.62% | | | | | | | 22.48% | | | 9.31% | | 10.32% | 5.30% | 6.34% | 5.82% | 5.80% | 8.14% | 8.13% | 5.36% | 5.62% | 22.71% | | 15.13% | 11.81% | | | | | | | 91.42% | |