|
Revenue
|
13.67M | 13.78M | 13.28M | 13.80M | 13.95M | 14.19M | 14.47M | 16.39M | 15.64M | 16.78M | 15.22M | 16.76M | 17.48M | 18.27M | 16.14M | 18.36M | 19.43M | 20.43M | 20.15M | 21.88M | 24.85M | 26.51M | 26.68M | 29.41M | 29.89M | 32.58M | 31.42M | 35.86M | 35.94M | 39.67M | 38.34M | 41.16M | 41.27M | 45.23M | 42.15M | 46.06M | 46.99M | 51.80M | 49.94M | 52.89M | 53.97M | 58.91M | 56.61M | 61.32M | 53.23M | 40.82M | 54.76M | 57.73M | 59.27M | 71.38M | 70.46M | 73.22M | 74.58M | 84.53M | 83.25M | 88.03M | 93.49M | 100.92M | 98.29M | 106.54M | 108.85M | 116.27M | 115.91M | 124.28M | 123.62M | 136.14M | 134.27M |
|
Cost of Revenue
|
2.94M | 3.11M | | | 3.27M | 2.96M | 3.30M | 4.08M | 3.74M | 4.50M | 4.14M | 5.02M | 4.72M | 5.56M | 4.59M | 5.36M | 5.34M | 5.31M | 5.46M | 6.21M | 7.19M | 7.73M | 7.79M | 8.99M | 8.15M | 9.47M | 8.95M | 10.32M | 10.03M | 10.85M | 10.87M | 12.26M | 11.27M | 12.68M | 11.23M | 13.38M | 12.49M | 13.72M | 13.99M | 14.30M | 14.10M | 15.01M | 14.82M | 16.55M | 14.34M | 13.17M | 14.42M | 15.29M | 14.73M | 17.30M | 18.23M | 18.20M | 18.98M | 21.01M | 21.53M | 22.91M | 23.89M | 23.84M | 24.42M | 26.73M | 27.58M | 29.43M | 29.12M | 31.66M | 30.99M | 34.66M | 32.94M |
|
Gross Profit
|
10.73M | 10.67M | | | 10.68M | 11.23M | 11.17M | 12.31M | 11.89M | 12.28M | 11.09M | 11.74M | 12.75M | 12.71M | 11.55M | 13.00M | 14.09M | 15.12M | 14.69M | 15.67M | 17.66M | 18.78M | 18.89M | 20.42M | 21.73M | 23.12M | 22.48M | 25.55M | 25.91M | 28.82M | 27.47M | 28.90M | 30.01M | 32.55M | 30.92M | 32.68M | 34.50M | 38.08M | 35.95M | 38.59M | 39.87M | 43.89M | 41.80M | 44.77M | 38.88M | 27.65M | 40.33M | 42.44M | 44.54M | 54.08M | 52.23M | 55.02M | 55.59M | 63.52M | 61.71M | 65.11M | 69.61M | 77.08M | 73.87M | 79.81M | 81.27M | 86.84M | 86.79M | 92.62M | 92.63M | 101.48M | 101.33M |
|
Research & Development
|
2.92M | 3.14M | | | 2.66M | 2.42M | 2.94M | 3.51M | 2.94M | 2.88M | 3.07M | 2.96M | 3.39M | 2.88M | 2.90M | 2.97M | 3.51M | 3.05M | 3.24M | 3.65M | 4.00M | 4.57M | 5.03M | 5.00M | 5.61M | 5.86M | 6.50M | 7.77M | 8.56M | 9.12M | 8.27M | 9.87M | 9.55M | 8.91M | 7.97M | 7.72M | 9.06M | 8.65M | 8.56M | 8.46M | 8.18M | 9.80M | 10.15M | 13.10M | 11.59M | 10.04M | 10.58M | 10.87M | 11.22M | 12.20M | 11.28M | 13.81M | 13.63M | 14.79M | 15.17M | 13.75M | 15.33M | 17.44M | 20.35M | 20.80M | 19.84M | 20.42M | 20.96M | 34.96M | 22.53M | 29.28M | 22.89M |
|
Selling, General & Administrative
|
8.93M | 8.57M | | | 9.71M | 9.24M | 9.07M | 9.03M | 10.02M | 10.17M | 9.21M | 10.47M | 10.86M | 11.15M | 11.17M | 11.89M | 12.38M | 13.71M | 14.06M | 16.86M | 21.58M | 17.07M | 14.66M | 20.20M | 21.27M | 22.07M | 22.10M | 28.41M | 26.77M | 27.43M | 25.49M | 26.73M | 30.10M | 30.00M | 29.80M | 27.10M | 34.88M | 28.47M | 33.44M | 32.74M | 37.02M | 37.93M | 40.28M | 51.92M | 42.75M | 24.90M | 33.56M | 44.57M | 49.21M | 56.96M | 49.87M | 53.71M | 56.12M | 62.39M | 57.27M | 55.50M | 60.06M | 63.78M | 61.60M | 67.69M | 72.34M | 73.60M | 73.24M | 72.19M | 76.05M | 78.39M | 78.23M |
|
Other Operating Expenses
|
6.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.72M | | | | -13.86M | | | 0.19M | 4.50M | | | -107.60M | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
18.66M | 11.70M | | | 12.37M | 11.66M | 12.00M | 12.54M | 12.97M | 13.05M | 12.28M | 13.44M | 14.25M | 14.03M | 14.08M | 14.85M | 15.89M | 16.76M | 17.30M | 20.51M | 25.58M | 21.63M | 19.70M | 25.20M | 26.88M | 27.94M | 28.61M | 36.17M | 35.33M | 36.56M | 33.76M | 36.59M | 39.65M | 38.91M | 37.77M | 34.82M | 43.93M | 37.12M | 42.00M | 41.20M | 45.19M | 47.73M | 50.43M | 60.10M | 54.34M | 34.94M | 44.33M | 59.94M | 60.42M | 69.16M | -46.44M | 67.52M | 69.75M | 77.18M | 72.44M | 69.25M | 75.39M | 81.22M | 81.96M | 88.48M | 92.19M | 94.01M | 94.20M | 107.14M | 98.58M | 107.67M | 101.12M |
|
Operating Income
|
-7.93M | -1.03M | | | -1.69M | -0.43M | -0.83M | -0.24M | -1.07M | -0.77M | -1.19M | -1.70M | -1.50M | -1.32M | -2.53M | -1.85M | -1.80M | -1.64M | -2.61M | -4.84M | -7.92M | -2.85M | -0.80M | -4.78M | -5.14M | -4.82M | -6.13M | -10.63M | -9.42M | -7.74M | -6.29M | -7.70M | -9.64M | -6.36M | -6.85M | -2.13M | -9.43M | 0.96M | -6.05M | -2.61M | -5.32M | -3.84M | -8.64M | -15.33M | -15.45M | -7.29M | -3.99M | -17.50M | -15.88M | -15.08M | 98.67M | -12.50M | -14.15M | -13.66M | -10.72M | -4.14M | -5.78M | -4.14M | -8.09M | -8.67M | -10.92M | -7.17M | -7.41M | -14.52M | -5.95M | -6.19M | 0.21M |
|
EBIT
|
-7.93M | -1.03M | | | -1.69M | -0.43M | -0.83M | -0.24M | -1.07M | -0.77M | -1.19M | -1.70M | -1.50M | -1.32M | -2.53M | -1.85M | -1.80M | -1.64M | -2.61M | -4.84M | -7.92M | -2.85M | -0.80M | -4.78M | -5.14M | -4.82M | -6.13M | -10.63M | -9.42M | -7.74M | -6.29M | -7.70M | -9.64M | -6.36M | -6.85M | -2.13M | -9.43M | 0.96M | -6.05M | -2.61M | -5.32M | -3.84M | -8.64M | -15.33M | -15.45M | -7.29M | -3.99M | -17.50M | -15.88M | -15.08M | 98.67M | -12.50M | -14.15M | -13.66M | -10.72M | -4.14M | -5.78M | -4.14M | -8.09M | -8.67M | -10.92M | -7.17M | -7.41M | -14.52M | -5.95M | -6.19M | 0.21M |
|
Interest & Investment Income
|
0.02M | 0.02M | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.06M | 0.05M | 0.04M | 0.06M | 0.07M | 0.06M | 0.05M | 0.05M | 0.06M | 0.07M | 0.08M | 0.12M | 0.15M | 0.66M | 0.72M | 0.64M | 0.58M | 0.47M | 0.41M | 0.26M | 0.25M | 0.19M | 0.13M | 0.10M | 0.12M | 0.11M | 0.12M | 0.08M | 0.37M | 1.43M | 0.88M | 0.96M | 0.92M | 1.04M | 0.95M | 1.00M | 1.28M | 1.20M | 1.04M | 0.94M | 1.17M |
|
Other Non Operating Income
|
-0.02M | -0.16M | | 0.12M | -0.06M | -0.12M | -0.00M | 0.15M | 0.11M | 0.00M | 0.21M | -0.22M | 0.10M | 0.20M | 0.16M | 0.04M | 0.03M | -0.02M | -0.01M | -0.01M | 0.47M | 0.17M | 0.34M | -0.58M | -0.14M | -0.09M | -0.05M | -0.07M | -0.08M | -0.03M | -0.03M | -0.44M | -0.02M | 0.01M | 0.14M | 0.01M | 0.09M | -0.15M | -0.04M | -0.08M | -0.11M | -0.01M | -0.11M | 0.07M | -0.12M | 0.03M | 0.02M | 0.05M | 0.05M | -0.01M | -0.19M | -0.21M | -0.09M | -0.11M | -0.55M | 0.22M | 0.14M | -0.12M | -0.06M | 0.01M | -1.36M | 0.03M | 0.26M | | -0.18M | 0.81M | 0.01M |
|
Non Operating Income
|
| | | 0.13M | | -0.06M | -0.00M | 0.14M | 0.11M | 0.00M | 0.21M | -0.22M | 0.10M | 0.20M | 0.16M | 0.04M | 0.03M | -0.02M | -0.01M | 0.18M | 0.47M | 0.17M | 0.34M | -0.52M | -0.14M | -0.09M | -0.05M | 0.82M | -0.08M | -0.03M | -0.03M | -0.44M | -0.02M | 0.01M | 0.14M | 0.53M | 0.09M | -0.15M | -0.04M | -0.08M | -0.11M | -0.01M | -0.11M | 0.07M | -0.12M | 0.03M | 0.02M | 0.05M | 0.05M | -0.01M | -0.19M | -0.21M | -0.09M | -0.11M | -0.55M | 0.22M | 0.14M | -0.12M | -0.06M | 0.01M | -0.08M | 0.03M | 0.26M | -0.53M | -0.18M | 0.81M | 0.01M |
|
EBT
|
-8.00M | -1.45M | | | -2.01M | -0.76M | -1.03M | 0.03M | -1.27M | -0.94M | -1.14M | -2.08M | -1.62M | -1.32M | -2.56M | -1.99M | -1.94M | -1.79M | -2.74M | -4.98M | -7.68M | -2.69M | -0.46M | -5.35M | -5.26M | -4.88M | -6.13M | -10.90M | -9.72M | -8.19M | -6.78M | -8.61M | -10.16M | -6.87M | -7.22M | -2.63M | -10.09M | -0.29M | -7.18M | -3.35M | -5.57M | -4.09M | -9.29M | -16.05M | -16.40M | -8.22M | -4.95M | -18.46M | -16.89M | -16.18M | 97.15M | -13.69M | -15.13M | -14.80M | -12.23M | -4.05M | -6.40M | -5.03M | -9.01M | -9.42M | -13.09M | -7.75M | -7.53M | -15.30M | -6.51M | -5.93M | -0.09M |
|
Tax Provisions
|
-0.03M | -0.01M | | 0.06M | -0.00M | 109.00 | 0.00M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.01M | 0.00M | -0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.00M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M | 0.07M | 0.01M | 0.07M | 0.05M | 0.01M | 0.01M | -0.00M | 0.10M | 0.03M | 0.07M | 0.04M | 0.05M | 0.06M | 0.04M | 0.05M | 0.12M | 0.08M | 0.09M | 0.05M | 0.37M | 0.18M | 0.25M | 0.32M | 0.27M | 0.24M | 0.26M | 0.18M |
|
Profit After Tax
|
-7.96M | 1.44M | 4.70M | 2.39M | 2.01M | -0.76M | 1.03M | -0.01M | 1.27M | -0.95M | -1.16M | -2.08M | -1.62M | -1.33M | -2.57M | -2.02M | -1.94M | -1.79M | -2.75M | -4.98M | -7.71M | -2.69M | -0.47M | -5.34M | -5.27M | -4.89M | -6.14M | -10.91M | -9.72M | -8.21M | -6.78M | -8.62M | -10.18M | -6.88M | -7.25M | -2.58M | -10.13M | -0.34M | -7.24M | -3.43M | -5.63M | -4.10M | -9.36M | -16.10M | -16.41M | -8.24M | -4.95M | -18.56M | -16.92M | -16.25M | 97.11M | -13.74M | -15.18M | -14.84M | -12.27M | -4.17M | -6.48M | -5.12M | -9.05M | -9.79M | -13.27M | -8.01M | -7.85M | -15.57M | -6.75M | -6.19M | -0.27M |
|
Income from Continuing Operations
|
-7.96M | -1.44M | | | -2.01M | -0.76M | -1.03M | 0.01M | -1.27M | -0.95M | -1.16M | -2.08M | -1.62M | -1.33M | -2.57M | -2.02M | -1.94M | -1.79M | -2.75M | -4.98M | -7.71M | -2.69M | -0.47M | -5.34M | -5.27M | -4.89M | -6.14M | -10.91M | -9.72M | -8.21M | -6.78M | -8.62M | -10.18M | -6.88M | -7.25M | -2.68M | -10.13M | -0.34M | -7.24M | -3.43M | -5.63M | -4.10M | -9.36M | -16.10M | -16.41M | -8.24M | -4.95M | -18.56M | -16.92M | -16.25M | 97.11M | -13.74M | -15.18M | -14.84M | -12.27M | -4.17M | -6.48M | -5.12M | -9.05M | -9.79M | -13.27M | -8.01M | -7.85M | -15.57M | -6.75M | -6.19M | -0.27M |
|
Consolidated Net Income
|
-7.96M | -1.44M | | | -2.01M | -0.76M | -1.03M | 0.01M | -1.27M | -0.95M | -1.16M | -2.08M | -1.62M | -1.33M | -2.57M | -2.02M | -1.94M | -1.79M | -2.75M | -4.98M | -7.71M | -2.69M | -0.47M | -5.34M | -5.27M | -4.89M | -6.14M | -10.91M | -9.72M | -8.21M | -6.78M | -8.62M | -10.18M | -6.88M | -7.25M | -2.68M | -10.13M | -0.34M | -7.24M | -3.43M | -5.63M | -4.10M | -9.36M | -16.10M | -16.41M | -8.24M | -4.95M | -18.56M | -16.92M | -16.25M | 97.11M | -13.74M | -15.18M | -14.84M | -12.27M | -4.17M | -6.48M | -5.12M | -9.05M | -9.79M | -13.27M | -8.01M | -7.85M | -15.57M | -6.75M | -6.19M | -0.27M |
|
Income towards Parent Company
|
-7.96M | -1.44M | | | -2.01M | -0.76M | -1.03M | 0.01M | -1.27M | -0.95M | -1.16M | -2.08M | -1.62M | -1.33M | -2.57M | -2.02M | -1.94M | -1.79M | -2.75M | -4.98M | -7.71M | -2.69M | -0.47M | -5.34M | -5.27M | -4.89M | -6.14M | -10.91M | -9.72M | -8.21M | -6.78M | -8.62M | -10.18M | -6.88M | -7.25M | -2.68M | -10.13M | -0.34M | -7.24M | -3.43M | -5.63M | -4.10M | -9.36M | -16.10M | -16.41M | -8.24M | -4.95M | -18.56M | -16.92M | -16.25M | 97.11M | -13.74M | -15.18M | -14.84M | -12.27M | -4.17M | -6.48M | -5.12M | -9.05M | -9.79M | -13.27M | -8.01M | -7.85M | -15.57M | -6.75M | -6.19M | -0.27M |
|
Net Income towards Common Stockholders
|
-7.96M | -1.44M | | | -2.01M | -0.76M | -1.03M | 0.01M | -1.27M | -0.95M | -1.16M | -2.08M | -1.62M | -1.33M | -2.57M | -2.02M | -1.94M | -1.79M | -2.75M | -4.98M | -7.71M | -2.69M | -0.47M | -5.34M | -5.27M | -4.89M | -6.14M | -10.91M | -9.72M | -8.21M | -6.78M | -8.62M | -10.18M | -6.88M | -7.25M | -2.68M | -10.13M | -0.34M | -7.24M | -3.43M | -5.63M | -4.10M | -9.36M | -16.10M | -16.41M | -8.24M | -4.95M | -18.56M | -16.92M | -16.25M | 97.11M | -13.74M | -15.18M | -14.84M | -12.27M | -4.17M | -6.48M | -5.12M | -9.05M | -9.79M | -13.27M | -8.01M | -7.85M | -15.57M | -6.75M | -6.19M | -0.27M |
|
EPS (Basic)
|
-0.56 | -0.10 | | | -0.13 | -0.13 | -0.07 | 0.00 | -0.08 | -0.06 | -0.07 | -0.13 | -0.10 | -0.08 | -0.16 | -0.13 | -0.10 | -0.09 | -0.13 | -0.24 | -0.31 | -0.10 | -0.02 | -0.19 | -0.19 | -0.18 | -0.22 | -0.37 | -0.31 | -0.26 | -0.21 | -0.27 | -0.32 | -0.21 | -0.22 | -0.08 | -0.31 | -0.01 | -0.22 | -0.09 | -0.15 | -0.11 | -0.25 | -0.43 | -0.42 | -0.20 | -0.11 | -0.43 | -0.38 | -0.36 | 2.15 | -0.31 | -0.33 | -0.32 | -0.27 | -0.09 | -0.14 | -0.11 | -0.20 | -0.21 | -0.28 | -0.17 | -0.17 | -0.33 | -0.14 | -0.13 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43 | | | -0.11 | -0.43 | -0.38 | -0.36 | 2.11 | -0.30 | -0.33 | -0.32 | -0.27 | -0.09 | -0.14 | -0.11 | -0.20 | -0.21 | -0.28 | -0.17 | -0.17 | -0.33 | -0.14 | -0.13 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
14.34M | 14.75M | 14.99M | 15.31M | 15.45M | 15.46M | 15.56M | 15.59M | 15.95M | 16.07M | 16.26M | 16.25M | 16.48M | 16.49M | 16.65M | 16.68M | 20.90M | 20.93M | 20.98M | 21.02M | 27.27M | 27.41M | 27.47M | 27.47M | 27.59M | 28.37M | 28.54M | 32.22M | 32.27M | 33.09M | 33.20M | 33.24M | 33.95M | 33.95M | 34.33M | 34.47M | 34.56M | 35.04M | 35.36M | 38.53M | 38.61M | 38.62M | 38.78M | 39.55M | 40.05M | 40.07M | 44.93M | 45.02M | 45.57M | 45.63M | 45.88M | 45.93M | 46.03M | 46.29M | 46.42M | 46.51M | 46.57M | 47.24M | 47.35M | 47.40M | 47.59M | 48.38M | 48.70M | 48.75M | 48.88M | 49.50M | 49.70M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.59M | | | 44.01M | 42.12M | 44.63M | 45.03M | 46.10M | 46.04M | 45.53M | 45.69M | 45.82M | 45.74M | 46.11M | 46.27M | 46.41M | 46.31M | 46.72M | 46.91M | 47.10M | 46.97M | 47.39M | 47.72M | 47.92M |
|
EBITDA
|
-7.93M | -1.03M | | | -1.69M | -0.43M | -0.83M | -0.24M | -1.26M | -0.94M | -1.34M | -2.03M | -1.57M | -1.43M | -2.47M | -1.95M | -2.09M | -1.78M | -2.65M | -5.16M | -7.71M | -2.73M | -0.88M | -5.10M | -5.72M | -4.64M | -6.09M | -11.04M | -9.40M | -8.41M | -6.74M | -8.64M | -10.11M | -6.54M | -7.21M | -2.54M | -10.06M | -0.55M | -7.27M | -3.49M | -5.72M | -3.97M | -9.58M | -15.88M | -16.62M | -7.96M | -4.80M | -18.31M | -17.25M | -16.32M | 96.98M | -14.48M | -17.70M | -15.72M | -13.22M | -2.97M | -5.45M | -4.66M | -8.63M | -8.60M | -12.97M | -7.88M | -7.43M | -16.46M | -5.94M | -5.21M | -0.44M |
|
Interest Expenses
|
-0.06M | -0.28M | | | -0.26M | 0.21M | 0.20M | 0.18M | 0.31M | 0.17M | 0.17M | 0.16M | 0.22M | 0.20M | 0.19M | 0.19M | 0.17M | 0.13M | 0.12M | 0.14M | 0.24M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.24M | 0.26M | 0.48M | 0.53M | 0.54M | 0.55M | 0.56M | 0.58M | 0.57M | 0.82M | 1.22M | 1.25M | 1.32M | 0.86M | 0.88M | 1.11M | 1.26M | 1.23M | 1.23M | 1.23M | 1.19M | 1.19M | 1.20M | 1.45M | 1.08M | 1.00M | 1.10M | 1.32M | 1.56M | 1.64M | 1.72M | 1.77M | 1.80M | 1.68M | 1.61M | 1.67M | 1.45M | 1.42M | 1.49M | 1.47M |
|
Tax Rate
|
0.39% | 0.76% | | | 0.09% | | | 62.56% | | | | | | | | | | | | | | | | 0.06% | | | | | | | | | | | | | | | | | | | | | | | 0.08% | | | | 0.04% | | | | | | | | | | | | | | | | |