|
Revenue
|
52.17M | 68.26M | 59.72M | 66.03M | 80.06M | 73.21M | 81.78M | 87.25M | 84.84M | 89.84M | 104.26M | 121.54M | 86.76M | 97.20M | 75.52M | 81.09M | 68.31M | 71.64M | 77.59M | 66.56M | 66.52M | 72.49M | 83.81M | 69.47M | 72.72M | 82.45M | 87.47M | 70.67M | 77.91M | 89.97M | 116.49M | 104.11M | 107.05M | 111.78M | 131.34M | 99.68M | 113.10M | 124.88M | 130.52M | 95.96M | 104.56M | 117.44M | 140.75M | 116.16M | 134.61M | 147.30M | 159.61M | 149.59M | 148.20M | 152.27M | 159.55M | 124.89M | 132.79M | 149.52M | 172.18M | 135.14M | 128.21M | 118.31M | 165.65M | 115.80M | 129.31M | 119.31M |
|
Cost of Revenue
|
32.94M | 42.88M | 36.93M | 39.12M | 48.38M | 43.22M | 47.29M | 49.88M | 46.49M | 50.21M | 58.49M | 67.76M | 44.70M | 54.04M | 43.18M | 52.19M | 42.25M | 43.34M | 46.35M | 41.91M | 41.40M | 41.05M | 53.11M | 41.97M | 41.33M | 49.46M | 51.06M | 40.59M | 43.57M | 51.94M | 71.55M | 63.06M | 63.75M | 66.48M | 78.36M | 57.97M | 71.45M | 77.42M | 83.99M | 57.58M | 64.25M | 74.17M | 90.11M | 71.02M | 82.47M | 90.23M | 143.22M | 98.20M | 98.87M | 102.63M | 117.53M | 86.35M | 89.88M | 106.43M | 117.55M | 92.72M | 90.45M | 101.01M | 142.80M | 85.61M | 88.77M | 85.10M |
|
Gross Profit
|
19.23M | 25.38M | 22.79M | 26.91M | 31.68M | 30.57M | 33.91M | 37.38M | 38.35M | 39.62M | 45.78M | 53.78M | 42.07M | 43.16M | 32.34M | 28.91M | 26.06M | 28.29M | 31.24M | 24.65M | 25.12M | 31.43M | 30.70M | 27.50M | 31.39M | 32.99M | 36.40M | 30.08M | 34.34M | 38.03M | 44.94M | 41.05M | 43.30M | 45.30M | 52.98M | 41.70M | 41.65M | 47.46M | 46.54M | 38.38M | 40.31M | 43.27M | 50.64M | 45.13M | 52.14M | 57.06M | 16.39M | 51.40M | 49.33M | 49.64M | 42.02M | 38.54M | 42.91M | 43.08M | 54.63M | 42.42M | 37.76M | 17.29M | 22.84M | 30.19M | 40.55M | 34.21M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.87M | 9.41M | 9.08M | 10.66M | 5.71M | 8.60M | 11.18M | 7.18M | 5.68M | 5.80M | 5.65M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | 29.74M | 29.81M | 30.93M | 29.47M | 31.05M | 26.36M | 32.75M | 26.63M | 28.76M | 26.75M |
|
Other Operating Expenses
|
15.68M | 18.86M | 17.55M | 17.72M | 21.00M | 22.40M | 22.72M | 22.98M | 24.10M | 26.46M | 28.26M | 27.63M | 29.17M | 28.02M | 30.79M | 25.20M | 25.34M | 27.37M | 29.88M | 24.34M | 23.92M | 26.06M | 26.05M | 22.87M | 26.27M | 28.29M | 30.32M | 24.95M | 27.65M | 31.57M | 36.42M | 33.70M | 34.72M | 33.63M | 41.60M | 34.80M | 35.36M | 40.68M | 40.29M | 36.55M | 33.58M | 39.04M | 45.18M | 41.44M | 43.08M | 48.41M | 50.34M | 36.65M | 38.52M | 38.39M | -102.73M | | | | -142.56M | | | | | | | |
|
Operating Expenses
|
15.68M | 18.86M | 17.55M | 17.72M | 21.00M | 22.40M | 22.72M | 22.98M | 24.10M | 26.46M | 28.26M | 27.63M | 29.17M | 28.02M | 30.79M | 25.20M | 25.34M | 27.37M | 29.88M | 24.34M | 23.92M | 26.06M | 26.05M | 22.87M | 26.27M | 28.29M | 30.32M | 24.95M | 27.65M | 31.57M | 36.42M | 33.70M | 34.72M | 33.63M | 41.60M | 34.80M | 35.36M | 40.68M | 40.29M | 36.55M | 33.58M | 39.04M | 45.18M | 41.44M | 43.08M | 48.41M | 50.34M | 36.65M | 38.52M | 38.39M | -102.73M | 35.27M | 39.16M | 38.89M | -100.97M | 35.17M | 39.65M | 37.54M | 39.93M | 32.31M | 34.56M | 32.40M |
|
Operating Income
|
3.55M | 6.51M | 5.24M | 9.19M | 10.68M | 8.17M | 11.19M | 14.40M | 14.24M | 13.16M | 17.51M | 26.15M | 12.90M | 15.13M | 1.55M | 3.71M | 0.72M | 0.93M | 1.35M | 0.31M | 1.20M | 5.37M | 4.64M | 4.63M | 5.12M | 4.70M | 6.08M | 5.13M | 6.68M | 6.46M | 8.52M | 7.35M | 8.58M | 11.66M | 11.38M | 6.90M | 6.29M | 6.79M | 6.24M | 1.84M | 6.73M | 4.23M | 10.12M | 3.65M | 8.97M | 8.95M | 9.38M | 14.75M | 10.81M | 11.24M | 3.85M | 3.27M | 3.75M | 4.19M | 12.08M | 6.09M | -9.23M | -28.39M | -70.03M | -4.31M | 4.37M | -6.50M |
|
EBIT
|
3.55M | 6.51M | 5.24M | 9.19M | 10.68M | 8.17M | 11.19M | 14.40M | 14.24M | 13.16M | 17.51M | 26.15M | 12.90M | 15.13M | 1.55M | 3.71M | 0.72M | 0.93M | 1.35M | 0.31M | 1.20M | 5.37M | 4.64M | 4.63M | 5.12M | 4.70M | 6.08M | 5.13M | 6.68M | 6.46M | 8.52M | 7.35M | 8.58M | 11.66M | 11.38M | 6.90M | 6.29M | 6.79M | 6.24M | 1.84M | 6.73M | 4.23M | 10.12M | 3.65M | 8.97M | 8.95M | 9.38M | 14.75M | 10.81M | 11.24M | 3.85M | 3.27M | 3.75M | 4.19M | 12.08M | 6.09M | -9.23M | -28.39M | -70.03M | -4.31M | 4.37M | -6.50M |
|
Other Non Operating Income
|
| | | -0.55M | -0.70M | -0.60M | 0.68M | 0.02M | 0.02M | 0.04M | 0.07M | 0.18M | 0.17M | 0.13M | -0.10M | 0.14M | 0.14M | 0.14M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
2.68M | 5.68M | 4.80M | 7.89M | 9.72M | 7.29M | 10.32M | 13.70M | 13.63M | 12.63M | 16.89M | 25.80M | 12.23M | 14.69M | 1.12M | 3.09M | -0.12M | 0.15M | 5.72M | -0.34M | 0.54M | 4.74M | 4.02M | 4.09M | 4.66M | 4.40M | 5.77M | 4.83M | 6.28M | 6.09M | 7.65M | 6.51M | 7.61M | 10.55M | 8.92M | 5.29M | 4.37M | 4.72M | 4.64M | 0.33M | 5.48M | 3.46M | 9.18M | 4.45M | 7.66M | 7.32M | 7.72M | 14.43M | 9.55M | 9.70M | 2.27M | 1.56M | 0.49M | 0.56M | 7.69M | 3.04M | -13.27M | -32.77M | -77.45M | -8.07M | -0.08M | -11.94M |
|
Tax Provisions
|
1.04M | 2.07M | 1.37M | 2.88M | 3.71M | 2.67M | 3.89M | 4.97M | 4.89M | 4.55M | 5.62M | 8.98M | 3.96M | 5.56M | 0.42M | 1.02M | -0.16M | | -5.11M | -0.29M | -0.39M | 1.64M | 2.05M | 1.06M | 1.23M | 1.38M | 2.74M | 1.38M | 1.68M | 1.95M | 3.64M | 1.69M | 1.75M | 3.53M | 2.18M | 1.36M | 1.22M | 1.47M | 1.14M | -0.20M | 1.56M | 0.49M | 2.02M | 1.36M | 2.44M | 1.52M | 4.62M | 4.50M | 2.73M | 2.96M | 3.37M | -0.36M | 1.54M | 0.89M | 10.42M | 1.48M | -1.55M | -7.02M | -18.20M | 0.39M | 0.77M | 0.42M |
|
Profit After Tax
|
1.64M | 3.61M | 3.43M | 5.01M | 6.01M | 4.62M | 6.43M | 8.73M | 8.74M | 8.08M | 11.31M | 16.91M | 8.39M | 8.87M | 0.28M | 2.16M | 0.14M | 0.73M | 1.80M | 0.05M | 0.78M | 2.77M | 2.99M | 2.79M | 3.25M | 2.88M | 3.87M | 3.45M | 4.30M | 4.09M | 8.43M | 4.66M | 5.60M | 6.53M | 7.42M | 3.91M | 3.11M | 3.15M | 3.44M | 0.53M | 3.91M | 2.97M | 7.91M | 3.08M | 5.22M | 5.80M | 4.87M | 9.94M | 6.83M | 6.74M | 3.90M | 1.92M | -1.05M | -0.33M | 6.98M | 1.55M | -11.72M | -25.74M | -90.43M | -8.46M | -0.85M | -12.36M |
|
Equity Income
|
| | | | | | | | | | | | | -0.39M | -0.60M | -0.33M | -0.07M | -0.24M | | | | | | -0.08M | -0.05M | -0.18M | | -0.04M | -0.07M | -0.12M | | | | | | | | | | | | | | 1.07M | | | | 0.08M | | | | | | | | | | | | | | |
|
Investment Income
|
| | | | | | | | | | | | | | | -0.07M | -0.07M | 0.46M | -0.35M | | -0.19M | -0.39M | -0.06M | -0.08M | -0.05M | -0.18M | -0.04M | -0.04M | -0.07M | -0.12M | 0.18M | -0.22M | -0.30M | -0.53M | 0.66M | -0.02M | -0.04M | -0.09M | -0.06M | -0.01M | -0.03M | -0.04M | -0.04M | -0.01M | -0.07M | -0.30M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | -0.10M | -0.12M | -0.12M | -0.18M | -0.15M | -0.17M | -0.12M | -0.32M | -0.09M | -0.04M | -0.07M | -0.07M | 0.15M | 0.14M | -0.04M | -0.02M | -0.04M | 0.23M | -0.07M | -0.03M | -0.05M | -0.04M | -0.04M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.64M | 3.61M | 3.43M | 5.01M | 6.01M | 4.62M | 6.43M | 8.73M | 8.74M | 8.08M | 11.27M | 16.82M | 8.27M | 9.13M | 0.70M | 2.08M | 0.04M | 0.15M | 10.83M | -0.04M | 0.93M | 3.09M | 1.97M | 3.03M | 3.43M | 3.02M | 3.02M | 3.46M | 4.60M | 4.13M | 4.01M | 4.82M | 5.87M | 7.02M | 6.74M | 3.93M | 3.14M | 3.24M | 3.50M | 0.53M | 3.91M | 2.97M | 7.16M | 3.08M | 5.22M | 5.80M | 3.10M | 9.94M | 6.83M | 6.74M | -1.10M | 1.92M | -1.05M | -0.33M | -2.73M | 1.55M | -11.72M | -25.74M | -59.25M | -8.46M | -0.85M | -12.36M |
|
Consolidated Net Income
|
1.64M | 3.61M | 3.43M | 5.01M | 6.01M | 4.62M | 6.43M | 8.73M | 8.74M | 8.08M | 11.27M | 16.82M | 8.27M | 9.13M | 0.70M | 2.08M | 0.04M | 0.15M | 10.83M | -0.04M | 0.93M | 3.09M | 1.97M | 3.03M | 3.43M | 3.02M | 3.02M | 3.46M | 4.60M | 4.13M | 4.01M | 4.82M | 5.87M | 7.02M | 6.74M | 3.93M | 3.14M | 3.24M | 3.50M | 0.53M | 3.91M | 2.97M | 7.16M | 3.08M | 5.22M | 5.80M | 3.10M | 9.94M | 6.83M | 6.74M | -1.10M | 1.92M | -1.05M | -0.33M | -2.73M | 1.55M | -11.72M | -25.74M | -59.25M | -8.46M | -0.85M | -12.36M |
|
Income towards Parent Company
|
1.64M | 3.61M | 3.43M | 5.01M | 6.01M | 4.62M | 6.43M | 8.73M | 8.74M | 8.08M | 11.27M | 16.82M | 8.27M | 9.13M | 0.70M | 2.08M | 0.04M | 0.15M | 10.83M | -0.04M | 0.93M | 3.09M | 1.97M | 3.03M | 3.43M | 3.02M | 3.02M | 3.46M | 4.60M | 4.13M | 4.01M | 4.82M | 5.87M | 7.02M | 6.74M | 3.93M | 3.14M | 3.24M | 3.50M | 0.53M | 3.91M | 2.97M | 7.16M | 3.08M | 5.22M | 5.80M | 3.10M | 9.94M | 6.83M | 6.74M | -1.10M | 1.92M | -1.05M | -0.33M | -2.73M | 1.55M | -11.72M | -25.74M | -59.25M | -8.46M | -0.85M | -12.36M |
|
Net Income towards Common Stockholders
|
1.64M | 3.61M | 3.43M | 5.01M | 6.01M | 4.62M | 6.43M | 8.73M | 8.74M | 8.08M | 11.27M | 16.82M | 8.27M | 9.13M | 0.70M | 2.08M | 0.04M | 0.15M | 10.83M | -0.04M | 0.93M | 3.09M | 1.97M | 3.03M | 3.43M | 3.02M | 3.02M | 3.46M | 4.60M | 4.13M | 4.01M | 4.82M | 5.87M | 7.02M | 6.74M | 3.93M | 3.14M | 3.24M | 3.50M | 0.53M | 3.91M | 2.97M | 7.16M | 3.08M | 5.22M | 5.80M | 3.10M | 9.94M | 6.83M | 6.74M | -1.10M | 1.92M | -1.05M | -0.33M | -2.73M | 1.55M | -11.72M | -25.74M | -59.25M | -8.46M | -0.85M | -12.36M |
|
EPS (Basic)
|
0.06 | 0.13 | 0.14 | 0.18 | 0.22 | 0.17 | 0.23 | 0.32 | 0.31 | 0.29 | 0.40 | 0.60 | 0.29 | 0.32 | 0.02 | 0.08 | 0.01 | 0.03 | 0.38 | | 0.03 | 0.10 | 0.07 | 0.10 | 0.11 | 0.10 | 0.10 | 0.12 | 0.15 | 0.14 | 0.14 | 0.16 | 0.19 | 0.22 | 0.25 | 0.13 | 0.11 | 0.11 | 0.12 | 0.02 | 0.13 | 0.10 | 0.27 | 0.10 | 0.17 | 0.18 | 0.16 | 0.33 | 0.23 | 0.23 | 0.14 | 0.07 | -0.04 | -0.01 | 0.25 | 0.06 | -0.42 | -0.91 | -3.22 | -0.30 | -0.03 | -0.43 |
|
EPS (Weighted Average and Diluted)
|
0.06 | 0.13 | 0.14 | 0.18 | 0.22 | 0.16 | 0.23 | 0.31 | 0.30 | 0.28 | 0.39 | 0.59 | 0.29 | 0.30 | 0.02 | 0.07 | 0.01 | 0.03 | 0.37 | | 0.03 | 0.09 | 0.07 | 0.10 | 0.11 | 0.10 | 0.10 | 0.12 | 0.15 | 0.14 | 0.14 | 0.16 | 0.19 | 0.22 | 0.25 | 0.13 | 0.11 | 0.11 | 0.12 | 0.02 | 0.13 | 0.10 | 0.26 | 0.10 | 0.17 | 0.18 | 0.16 | 0.33 | 0.23 | 0.23 | 0.14 | 0.07 | -0.04 | -0.01 | 0.24 | 0.06 | -0.42 | -0.91 | -3.22 | -0.30 | -0.03 | -0.43 |
|
Shares Outstanding (Weighted Average)
|
0.03M | 0.03M | 27.39M | 27.60M | 27.55M | 0.03M | 27.56M | 27.62M | 27.86M | 27.97M | 27.91M | 28.27M | 28.30M | 28.32M | 28.30M | 28.40M | 28.41M | 28.47M | 28.44M | | | | 28.67M | | | | 28.86M | | | | 29.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.03M | 0.03M | 27.65M | 27.85M | 0.03M | 0.03M | 27.88M | 28.30M | 28.74M | 28.88M | 28.76M | 28.88M | 28.89M | 28.89M | 28.90M | 28.89M | 28.88M | 28.89M | 28.91M | | | | 29.24M | | | | 29.39M | | | | 29.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
3.55M | 6.51M | 5.24M | 5.00M | 5.50M | 3.03M | 6.73M | 9.30M | 8.35M | 8.42M | 11.29M | 17.50M | 8.08M | 8.88M | 0.70M | 2.35M | 0.38M | 0.39M | 0.81M | -0.20M | 0.46M | 1.88M | 2.88M | 4.63M | 5.12M | 4.70M | 6.08M | 5.13M | 6.68M | 6.46M | 8.52M | 7.35M | 8.58M | 11.66M | 11.38M | 6.90M | 6.29M | 6.79M | 6.24M | 1.84M | 6.73M | 4.23M | 10.12M | 3.65M | 8.97M | 8.95M | 9.38M | 14.75M | 10.81M | 11.24M | 3.85M | 3.27M | 3.75M | 4.19M | 12.08M | 6.09M | -9.23M | -28.39M | -70.03M | -4.31M | 4.37M | -6.50M |
|
Interest Expenses
|
0.91M | 0.88M | 0.49M | 0.81M | 0.98M | 0.90M | 0.89M | 0.73M | 0.72M | 0.70M | 0.71M | 0.55M | 0.70M | 0.46M | 0.46M | 0.63M | 0.86M | 0.80M | 0.77M | 0.64M | 0.66M | 0.64M | 0.62M | 0.54M | 0.46M | 0.30M | 0.32M | 0.30M | 0.40M | 0.38M | 0.87M | 0.84M | 0.97M | 1.12M | 1.06M | 1.61M | 1.93M | 2.07M | 1.60M | 1.51M | 1.27M | 1.02M | 1.37M | 0.95M | 1.01M | 0.96M | 0.77M | 0.40M | 0.77M | 1.09M | 1.70M | 1.69M | 3.21M | 3.38M | 4.36M | 3.69M | 3.92M | 4.38M | 4.56M | 3.77M | 4.45M | 4.92M |
|
Tax Rate
|
38.76% | 36.46% | 28.52% | 36.50% | 38.21% | 36.63% | 37.70% | 36.26% | 35.86% | 36.05% | 33.25% | 34.81% | 32.40% | 37.84% | 37.21% | 32.85% | 132.23% | | -89.36% | 87.16% | -73.18% | 34.69% | 50.99% | 25.92% | 26.46% | 31.33% | 47.57% | 28.54% | 26.76% | 32.10% | 47.53% | 25.97% | 22.96% | 33.42% | 24.43% | 25.71% | 28.03% | 31.26% | 24.64% | -62.50% | 28.57% | 14.22% | 22.02% | 30.63% | 31.91% | 20.74% | 59.81% | 31.17% | 28.52% | 30.53% | 148.24% | -23.19% | 315.78% | 158.04% | 135.50% | 48.88% | 11.70% | 21.44% | 23.50% | -4.79% | -910.71% | -3.54% |