|
Revenue
|
17.84M | -10.72M | 64.39M | 24.57M | 30.03M | 28.30M | 21.22M | 23.49M | 25.15M | 20.81M | 18.93M | 22.38M | 22.83M | 20.52M | 18.60M | 19.34M | 21.45M | 23.14M | 19.57M | 20.06M | 21.01M | 18.37M | 18.06M | 18.71M | 20.50M | 21.87M | 20.27M | 20.62M | 23.56M | 28.17M | 26.33M | 24.42M | 27.12M | 28.63M | 22.23M | 20.21M | 24.80M | 19.84M | 18.41M | 20.72M | 22.13M | 25.47M | 27.04M | 31.35M | 33.73M | 34.58M | 37.73M | 39.65M | 39.49M | 35.18M | 26.80M | 19.41M | 18.59M | 17.37M | 20.43M | 22.69M | 27.92M | 23.64M | 25.11M | 19.36M | 17.97M | 27.95M |
|
Cost of Revenue
|
| | | 13.91M | 16.00M | 16.07M | 13.36M | 15.29M | 17.64M | 15.34M | 15.24M | 18.90M | 20.75M | 18.07M | 15.79M | 16.63M | 17.29M | 17.82M | 14.60M | 15.31M | 16.62M | 13.77M | 14.97M | 13.46M | 14.47M | 14.29M | 12.75M | 14.33M | 16.30M | 17.04M | 16.53M | 14.85M | 16.11M | 18.01M | 16.38M | 13.51M | 16.29M | 14.08M | 14.54M | 15.20M | 15.37M | 16.65M | 17.87M | 19.81M | 21.50M | 23.07M | 25.59M | 26.34M | 24.05M | 20.40M | 18.20M | 14.29M | 16.88M | 15.50M | 15.80M | 16.59M | 20.27M | 17.96M | 20.70M | 20.60M | 16.54M | 21.73M |
|
Gross Profit
|
| | | 10.66M | 14.03M | 12.26M | 7.83M | 8.19M | 7.51M | 5.47M | 3.68M | 3.48M | 3.08M | 2.45M | 2.81M | 2.72M | 4.16M | 5.32M | 4.97M | 4.75M | 4.38M | 4.61M | 3.09M | 5.25M | 6.03M | 7.58M | 7.52M | 6.29M | 7.26M | 11.13M | 9.80M | 9.57M | 11.01M | 10.61M | 5.85M | 6.70M | 8.51M | 5.76M | 3.87M | 5.52M | 6.77M | 8.82M | 9.16M | 11.54M | 12.24M | 11.50M | 12.14M | 13.31M | 15.44M | 14.78M | 8.60M | 5.11M | 1.72M | 1.87M | 4.63M | 6.09M | 7.65M | 5.68M | 4.41M | -1.24M | 1.43M | 6.22M |
|
Research & Development
|
| | | 0.51M | 0.70M | 0.61M | 0.66M | 0.83M | 0.91M | 0.84M | 0.88M | 0.82M | 1.04M | 0.77M | 0.80M | 0.78M | 0.99M | 1.16M | 1.22M | 1.24M | 1.39M | 1.66M | 1.38M | 1.38M | 1.47M | 1.57M | 1.43M | 1.12M | 1.02M | 1.41M | 1.27M | 1.42M | 1.50M | 1.67M | 1.31M | 1.35M | 1.40M | 1.48M | 1.61M | 1.41M | 1.54M | 2.02M | 2.16M | 2.40M | 2.54M | 2.63M | 2.76M | 3.16M | 3.45M | 3.64M | 3.66M | 3.60M | 2.74M | 2.93M | 2.82M | 3.21M | 3.76M | 3.44M | 4.13M | 3.12M | 2.52M | 1.01M |
|
Selling, General & Administrative
|
| | | 3.69M | 3.71M | 3.56M | 3.88M | 3.79M | 3.97M | 3.95M | 3.71M | 3.92M | 4.21M | 4.30M | 3.63M | 3.44M | 3.69M | 3.50M | 4.34M | 5.25M | 3.77M | 3.66M | 3.38M | 3.37M | 3.42M | 3.31M | 3.77M | 3.79M | 3.94M | 4.48M | 4.79M | 4.22M | 4.99M | 4.62M | 5.18M | 4.72M | 4.77M | 4.75M | 5.06M | 4.75M | 4.75M | 4.62M | 5.08M | 5.57M | 5.79M | 6.48M | 6.35M | 6.45M | 6.69M | 6.58M | 5.93M | 5.95M | 5.82M | 5.67M | 5.37M | 6.23M | 5.78M | 5.65M | 6.44M | 5.92M | 5.65M | 6.33M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | 907.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | -906.09M | | | | | | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | | 4.20M | 4.41M | 4.17M | 4.53M | 4.62M | 4.89M | 4.79M | 4.58M | 4.75M | 5.25M | 5.07M | 4.43M | 5.12M | 4.67M | 4.67M | 5.56M | 6.49M | 5.16M | 5.32M | 4.76M | 4.75M | 5.12M | 4.88M | 5.21M | 4.92M | 4.96M | 5.89M | 6.06M | 5.64M | 6.49M | 6.28M | 6.49M | 6.07M | 6.17M | 6.24M | 6.67M | 6.16M | 6.29M | 6.65M | 7.24M | 7.97M | 8.33M | 9.11M | 9.11M | 9.61M | 10.15M | 10.21M | 9.60M | 9.55M | 8.56M | 8.59M | 8.19M | 9.44M | 9.54M | 9.09M | 10.57M | 9.03M | 8.18M | 7.35M |
|
Operating Income
|
| | | 6.46M | 9.61M | 8.07M | 3.33M | 3.57M | 2.62M | 0.67M | -0.90M | -1.26M | -2.16M | -2.62M | -1.61M | -2.40M | -0.52M | 0.65M | -0.59M | -1.74M | -0.78M | -0.71M | -1.67M | 0.50M | 0.91M | 2.70M | 2.32M | 1.37M | 2.29M | 5.24M | 3.73M | 3.93M | 4.52M | 4.33M | -0.64M | 0.63M | 2.34M | -0.48M | -2.80M | -0.63M | 0.48M | 2.18M | 1.92M | 3.56M | 3.91M | 2.40M | 3.03M | 3.70M | 5.29M | 4.57M | -1.00M | -4.44M | -6.84M | -6.73M | -3.56M | -3.35M | -1.89M | -3.41M | -6.17M | -10.28M | -6.75M | -1.12M |
|
EBIT
|
| | | 6.46M | 9.61M | 8.07M | 3.33M | 3.57M | 2.62M | 0.67M | -0.90M | -1.26M | -2.16M | -2.62M | -1.61M | -2.40M | -0.52M | 0.65M | -0.59M | -1.74M | -0.78M | -0.71M | -1.67M | 0.50M | 0.91M | 2.70M | 2.32M | 1.37M | 2.29M | 5.24M | 3.73M | 3.93M | 4.52M | 4.33M | -0.64M | 0.63M | 2.34M | -0.48M | -2.80M | -0.63M | 0.48M | 2.18M | 1.92M | 3.56M | 3.91M | 2.40M | 3.03M | 3.70M | 5.29M | 4.57M | -1.00M | -4.44M | -6.84M | -6.73M | -3.56M | -3.35M | -1.89M | -3.41M | -6.17M | -10.28M | -6.75M | -1.12M |
|
Interest & Investment Income
|
| | | 0.09M | 0.07M | 0.10M | 0.19M | 0.09M | 0.06M | 0.05M | 0.32M | 0.03M | 0.05M | 0.06M | 0.27M | 0.13M | 0.13M | 0.11M | 0.12M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.11M | 0.12M | 0.13M | 0.14M | 0.14M | 0.13M | 0.11M | 0.10M | 0.08M | 0.04M | 0.00M | -0.03M | -0.04M | -0.07M | -0.04M | -0.05M | 0.04M | -0.04M | -0.16M | -0.18M | -0.19M | -0.30M | -0.40M | -0.40M | -0.36M | -0.38M | -0.38M | -0.35M | -0.28M | -0.39M | -0.32M | -0.27M | | |
|
Other Non Operating Income
|
| | | -0.36M | 0.45M | 0.36M | -0.49M | -0.49M | -0.13M | 0.14M | -0.29M | -0.82M | 0.38M | -0.05M | -0.76M | 0.01M | 0.48M | -0.24M | -1.25M | 0.63M | 0.63M | 0.50M | 0.27M | 0.19M | 0.33M | 0.16M | 0.18M | 0.05M | -0.10M | -0.35M | -0.20M | -0.21M | -0.05M | 0.09M | 0.53M | -0.13M | -0.09M | 0.17M | 1.00M | 1.37M | 1.61M | -0.03M | 0.26M | -0.11M | 0.06M | 0.95M | -0.39M | -0.01M | 0.29M | 0.96M | 2.25M | 0.28M | 0.78M | 0.22M | 0.90M | 1.03M | 0.49M | 0.53M | -0.01M | 0.35M | 0.02M | -0.17M |
|
Non Operating Income
|
| | | -0.36M | 0.45M | 0.36M | -0.49M | -0.49M | -0.13M | 0.14M | -0.29M | -0.82M | 0.38M | -0.05M | -0.26M | 0.01M | 0.48M | -0.24M | 0.11M | 0.63M | 0.63M | 0.50M | 0.27M | 0.19M | 0.33M | 0.16M | 0.18M | 0.05M | -0.10M | -0.35M | -0.15M | -0.21M | -0.05M | 0.09M | 0.53M | -0.13M | -0.09M | 0.17M | 1.00M | 1.37M | 1.61M | -0.03M | 0.26M | -0.11M | 0.06M | 0.95M | -0.39M | -0.01M | 0.29M | 0.96M | 2.25M | 0.28M | 0.78M | 0.22M | 0.90M | 1.03M | 0.49M | 0.53M | -0.01M | 0.35M | 0.02M | -0.17M |
|
EBT
|
| | | 6.19M | 10.13M | 8.53M | 3.77M | 3.33M | 2.84M | 1.22M | -0.38M | -1.77M | -1.26M | -2.27M | -1.32M | -1.78M | 0.71M | 0.91M | -0.33M | -0.81M | 0.36M | 0.05M | -1.61M | 0.33M | 0.94M | 2.39M | 2.04M | 0.58M | 2.12M | 4.75M | 3.40M | 3.52M | 4.92M | 4.56M | -1.05M | -0.87M | 2.33M | -0.47M | -2.02M | 0.58M | 1.88M | 2.12M | 2.52M | 4.51M | 5.51M | 4.36M | 3.22M | 4.63M | 7.57M | 7.23M | 1.49M | -3.52M | -5.49M | -6.52M | -3.51M | -1.77M | -1.08M | -2.26M | -5.59M | -9.94M | -7.09M | -1.17M |
|
Tax Provisions
|
| | | 0.90M | 1.06M | 0.67M | 0.16M | 0.38M | 0.41M | -0.23M | 0.29M | 0.18M | 0.34M | -0.20M | -0.13M | 0.06M | 0.15M | 0.04M | -0.04M | 0.09M | 0.24M | 0.01M | 0.20M | 0.40M | 0.14M | 0.18M | 0.02M | 0.16M | 0.32M | 0.18M | 0.13M | 0.33M | 0.37M | 0.41M | -0.17M | 0.16M | 0.60M | 0.02M | -0.18M | 0.37M | 0.92M | 0.64M | 0.11M | 0.75M | 0.89M | -0.14M | 1.93M | 0.66M | 1.03M | 0.50M | 0.01M | 0.15M | -0.14M | -0.10M | -0.25M | 0.27M | 0.12M | 0.63M | 0.11M | 0.07M | 0.58M | 0.50M |
|
Profit After Tax
|
178.00 | | 0.02M | 5.29M | 7.06M | 6.48M | 2.57M | 1.64M | 1.30M | 0.93M | -0.76M | -2.40M | -2.04M | -2.29M | -1.23M | -2.04M | 0.32M | 0.64M | -0.31M | -1.02M | -0.00M | 0.04M | -1.24M | 0.04M | 1.15M | 2.23M | 2.21M | 0.67M | 1.93M | 4.42M | 3.13M | 2.88M | 3.90M | 3.94M | -1.06M | -1.10M | 1.45M | -0.90M | -2.05M | -0.18M | 0.36M | 0.99M | 2.06M | 3.42M | 4.38M | 3.80M | 2.96M | 3.17M | 5.55M | 5.76M | 1.34M | -3.67M | -5.35M | -6.42M | -3.62M | -2.08M | -1.52M | -2.94M | -5.25M | -10.02M | -7.67M | -1.91M |
|
Equity Income
|
| | | | | | | 0.15M | 0.28M | 0.35M | 0.49M | 0.28M | 0.47M | 0.35M | 0.28M | 0.49M | 0.62M | 0.39M | 0.03M | 0.20M | 0.41M | 0.17M | -0.32M | -0.46M | -0.40M | -0.58M | -0.56M | -0.93M | -0.19M | -0.27M | -0.31M | -0.33M | 0.31M | 0.01M | -1.06M | -1.45M | 0.01M | -0.20M | -0.23M | -0.12M | -0.17M | 0.04M | 0.35M | 1.11M | 1.50M | 1.06M | 0.73M | 1.12M | 2.18M | 2.01M | 0.65M | 1.03M | 0.94M | 0.37M | -0.46M | 0.89M | 0.60M | 1.01M | 0.94M | 0.25M | -0.17M | 0.52M |
|
Income from Non-Controlling Interests
|
| | | 1.08M | 2.01M | 1.38M | 1.04M | 1.32M | 1.13M | 0.51M | 0.08M | 0.44M | 0.43M | 0.23M | 0.04M | 0.20M | 0.24M | 0.23M | 0.02M | 0.12M | 0.13M | 0.01M | -0.56M | -0.11M | -0.35M | -0.02M | -0.19M | -0.24M | -0.13M | 0.15M | 0.14M | 0.32M | 0.65M | 0.21M | 0.18M | 0.08M | 0.29M | 0.40M | 0.24M | 0.40M | 0.60M | 0.49M | 0.32M | 0.34M | 0.23M | 0.70M | 0.67M | 0.81M | 1.00M | 0.97M | 0.15M | -0.32M | -0.30M | -0.59M | -0.14M | -0.07M | 0.32M | -0.14M | -0.91M | -1.22M | -0.67M | 0.23M |
|
Income from Continuing Operations
|
| | | 5.29M | 9.07M | 7.86M | 3.61M | 2.95M | 2.43M | 1.44M | -0.67M | -1.96M | -1.60M | -2.06M | -1.19M | -1.83M | 0.56M | 0.87M | -0.29M | -0.90M | 0.12M | 0.05M | -1.80M | -0.07M | 0.80M | 2.21M | 2.02M | 0.42M | 1.80M | 4.57M | 3.27M | 3.19M | 4.55M | 4.15M | -0.88M | -1.02M | 1.74M | -0.49M | -1.85M | 0.22M | 0.96M | 1.48M | 2.41M | 3.77M | 4.62M | 4.50M | 1.29M | 3.97M | 6.54M | 6.73M | 1.48M | -3.67M | -5.35M | -6.42M | -3.26M | -2.05M | -1.20M | -2.89M | -5.70M | -10.02M | -7.67M | -1.67M |
|
Consolidated Net Income
|
| | | 5.29M | 9.07M | 7.86M | 3.61M | 2.95M | 2.43M | 1.44M | -0.67M | -1.96M | -1.60M | -2.06M | -1.19M | -1.83M | 0.56M | 0.87M | -0.29M | -0.90M | 0.12M | 0.05M | -1.80M | -0.07M | 0.80M | 2.21M | 2.02M | 0.42M | 1.80M | 4.57M | 3.27M | 3.19M | 4.55M | 4.15M | -0.88M | -1.02M | 1.74M | -0.49M | -1.85M | 0.22M | 0.96M | 1.48M | 2.41M | 3.77M | 4.62M | 4.50M | 1.29M | 3.97M | 6.54M | 6.73M | 1.48M | -3.67M | -5.35M | -6.42M | -3.26M | -2.05M | -1.20M | -2.89M | -5.70M | -10.02M | -7.67M | -1.67M |
|
Income towards Parent Company
|
| | | 5.29M | 9.07M | 7.86M | 3.61M | 2.95M | 2.43M | 1.44M | -0.67M | -1.96M | -1.60M | -2.06M | -1.19M | -1.83M | 0.56M | 0.87M | -0.29M | -0.90M | 0.12M | 0.05M | -1.80M | -0.07M | 0.80M | 2.21M | 2.02M | 0.42M | 1.80M | 4.57M | 3.27M | 3.19M | 4.55M | 4.15M | -0.88M | -1.02M | 1.74M | -0.49M | -1.85M | 0.22M | 0.96M | 1.48M | 2.41M | 3.77M | 4.62M | 4.50M | 1.29M | 3.97M | 6.54M | 6.73M | 1.48M | -3.67M | -5.35M | -6.42M | -3.26M | -2.05M | -1.20M | -2.89M | -5.70M | -10.02M | -7.67M | -1.67M |
|
Net Income towards Common Stockholders
|
| | | 5.29M | 9.07M | 7.86M | 3.61M | 2.95M | 2.43M | 1.44M | -0.67M | -1.96M | -1.60M | -2.06M | -1.19M | -1.83M | 0.56M | 0.87M | -0.29M | -0.90M | 0.12M | 0.05M | -1.80M | -0.07M | 0.80M | 2.21M | 2.02M | 0.42M | 1.80M | 4.57M | 3.27M | 3.19M | 4.55M | 4.15M | -0.88M | -1.02M | 1.74M | -0.49M | -1.85M | 0.22M | 0.96M | 1.48M | 2.41M | 3.77M | 4.62M | 4.50M | 1.29M | 3.97M | 6.54M | 6.73M | 1.48M | -3.67M | -5.35M | -6.42M | -3.26M | -2.05M | -2.13M | -2.98M | -5.70M | -10.02M | -8.84M | -1.95M |
|
EPS (Basic)
|
| | | 0.13 | 0.22 | 0.20 | 0.08 | 0.05 | 0.04 | 0.03 | -0.02 | -0.08 | -0.06 | -0.07 | -0.04 | -0.06 | 0.01 | 0.02 | -0.01 | -0.03 | 0.00 | 0.00 | -0.04 | 0.00 | 0.03 | 0.07 | 0.07 | 0.02 | 0.05 | 0.11 | 0.08 | 0.07 | 0.10 | 0.10 | -0.03 | -0.03 | 0.04 | -0.02 | -0.05 | -0.01 | 0.01 | 0.02 | 0.05 | 0.08 | 0.11 | 0.09 | 0.07 | 0.07 | 0.13 | 0.14 | 0.03 | -0.08 | -0.12 | -0.14 | -0.09 | -0.05 | -0.04 | -0.07 | -0.12 | -0.20 | -0.16 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.13 | 0.21 | 0.19 | 0.08 | 0.05 | 0.04 | 0.03 | -0.02 | -0.08 | -0.06 | -0.07 | -0.04 | -0.06 | 0.01 | 0.02 | -0.01 | -0.03 | 0.00 | 0.00 | -0.04 | 0.00 | 0.03 | 0.07 | 0.06 | 0.02 | 0.05 | 0.11 | 0.08 | 0.07 | 0.10 | 0.10 | -0.03 | -0.03 | 0.04 | -0.02 | -0.05 | -0.01 | 0.01 | 0.02 | 0.05 | 0.08 | 0.10 | 0.09 | 0.07 | 0.07 | 0.13 | 0.13 | 0.03 | -0.08 | -0.12 | -0.14 | -0.09 | -0.05 | -0.04 | -0.07 | -0.12 | -0.20 | -0.16 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
30.67M | 31.02M | 31.54M | | 31.97M | 32.09M | 32.14M | 32.32M | 32.32M | 32.35M | 32.38M | 32.64M | 32.65M | 32.60M | 32.60M | 32.60M | 32.60M | 32.66M | 32.84M | 32.66M | 32.66M | 32.63M | 32.54M | 32.34M | 32.34M | 32.39M | 32.56M | 33.03M | 38.58M | 38.65M | 39.41M | 39.41M | 39.44M | 39.51M | 39.98M | 39.98M | 40.10M | 40.20M | 40.83M | 40.85M | 41.00M | 41.00M | 42.09M | 42.30M | 42.30M | 42.51M | 42.77M | 42.96M | 42.95M | 43.06M | 43.55M | 43.57M | 43.59M | 43.64M | 43.64M | 44.25M | 44.40M | 44.48M | 45.60M | 45.60M | 45.60M | 46.12M |
|
Shares Outstanding (Diluted Average)
|
| | | | 33.15M | 33.14M | 33.06M | 33.02M | 32.98M | 32.91M | 32.87M | 32.30M | 32.38M | 32.41M | 32.70M | 32.36M | 32.60M | 32.74M | 32.45M | 32.55M | 32.40M | 32.26M | 32.18M | 32.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.09M | | | | 43.71M | |
|
EBITDA
|
| | | 6.46M | 9.61M | 8.07M | 3.33M | 3.57M | 2.62M | 0.67M | -0.90M | -1.26M | -2.16M | -2.62M | -1.61M | -2.40M | -0.52M | 0.65M | -0.59M | -1.74M | -0.78M | -0.71M | -1.67M | 0.50M | 0.91M | 2.70M | 2.32M | 1.37M | 2.29M | 5.24M | 3.73M | 3.93M | 4.52M | 4.33M | -0.64M | 0.63M | 2.34M | -0.48M | -2.80M | -0.63M | 0.48M | 2.18M | 1.92M | 3.56M | 3.91M | 2.40M | 3.03M | 3.70M | 5.29M | 4.57M | -1.00M | -4.44M | -6.84M | -6.73M | -3.56M | -3.35M | -1.89M | -3.41M | -6.17M | -10.28M | -6.75M | -1.12M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.39M | | | 0.27M | 0.40M |
|
Tax Rate
|
| | | 14.57% | 10.50% | 7.82% | 4.30% | 11.27% | 14.51% | | | | | 8.99% | 10.14% | | 21.32% | 4.71% | 11.75% | | 66.03% | 12.96% | | | 14.93% | 7.37% | 0.98% | 27.23% | 15.15% | 3.81% | 3.85% | 9.48% | 7.46% | 9.00% | 16.44% | | 25.57% | | 8.70% | 62.78% | 48.96% | 30.08% | 4.29% | 16.54% | 16.21% | | 59.87% | 14.25% | 13.56% | 6.93% | 0.80% | | 2.53% | 1.55% | 7.01% | | | | | | | |