|
Revenue
|
55.36M | 95.49M | 104.12M | 88.37M | 85.33M | 83.50M | 77.50M | 81.35M | 98.67M | 102.40M | 83.26M | 95.36M | 137.39M | 141.12M | 75.80M | 99.36M |
|
Cost of Revenue
|
| 59.00M | 59.34M | 63.52M | 73.51M | 66.33M | 60.67M | 54.97M | 64.20M | 65.35M | 58.43M | 65.09M | 89.98M | 89.00M | 62.48M | 75.53M |
|
Gross Profit
|
| 36.49M | 44.78M | 24.85M | 11.83M | 17.17M | 16.83M | 26.38M | 34.48M | 37.05M | 24.82M | 30.27M | 47.41M | 52.12M | 13.32M | 23.84M |
|
Research & Development
|
| 2.34M | 2.47M | 3.47M | 3.42M | 4.14M | 5.66M | 5.85M | 4.83M | 5.90M | 5.83M | 7.13M | 10.33M | 13.91M | 12.08M | 14.54M |
|
Selling, General & Administrative
|
| 13.97M | 14.84M | 15.42M | 16.07M | 14.97M | 16.06M | 13.88M | 17.01M | 19.00M | 19.30M | 19.20M | 24.19M | 25.65M | 22.81M | 24.10M |
|
Restructuring Costs
|
0.51M | | | | | 0.91M | | 0.23M | | | | | | | | |
|
Operating Expenses
|
0.51M | 16.31M | 17.31M | 18.89M | 19.49M | 20.02M | 21.73M | 19.96M | 21.84M | 24.90M | 25.14M | 26.34M | 34.52M | 39.57M | 34.89M | 38.64M |
|
Operating Income
|
| 20.18M | 27.47M | 5.96M | -7.66M | -2.85M | -4.90M | 6.42M | 12.64M | 12.15M | -0.31M | 3.94M | 12.90M | 12.55M | -21.57M | -14.80M |
|
EBIT
|
| 20.18M | 27.47M | 5.96M | -7.66M | -2.85M | -4.90M | 6.42M | 12.64M | 12.15M | -0.31M | 3.94M | 12.90M | 12.55M | -21.57M | -14.80M |
|
Interest & Investment Income
|
0.18M | 0.05M | 0.45M | 0.52M | 0.41M | 0.48M | 0.41M | 0.41M | 0.46M | 0.53M | 0.22M | -0.18M | -0.21M | -1.07M | -1.53M | -1.34M |
|
Other Non Operating Income
|
| 2.20M | -0.04M | -0.76M | -1.25M | -1.00M | 2.02M | 0.86M | -0.60M | 0.35M | 0.95M | 3.20M | 0.51M | 3.49M | 2.18M | 2.05M |
|
Non Operating Income
|
2.08M | 2.20M | -0.04M | -0.76M | -0.75M | 0.36M | 2.02M | 0.86M | -0.55M | 0.35M | 0.95M | 3.20M | 0.51M | 3.49M | 2.18M | 2.05M |
|
EBT
|
| 22.70M | 28.62M | 7.00M | -6.62M | -0.48M | -2.00M | 5.70M | 10.85M | 11.95M | -1.03M | 7.10M | 17.60M | 20.93M | -19.03M | -10.70M |
|
Tax Provisions
|
1.85M | 2.32M | 2.79M | 0.85M | 0.19M | 0.21M | 0.53M | 0.73M | 0.79M | 0.94M | 0.60M | 2.03M | 3.43M | 2.20M | -0.34M | 1.13M |
|
Profit After Tax
|
1.50M | 20.38M | 25.82M | 6.15M | -7.96M | -1.39M | -2.53M | 5.64M | 10.15M | 11.01M | -2.60M | 5.04M | 16.51M | 18.74M | -19.19M | -11.79M |
|
Equity Income
|
| 0.26M | 0.74M | 1.28M | 1.38M | 1.53M | 0.46M | -2.00M | -1.69M | -1.08M | -1.88M | 0.11M | 4.41M | 5.96M | 1.88M | 3.44M |
|
Income from Non-Controlling Interests
|
| 1.72M | 5.50M | 3.04M | 1.15M | 0.69M | -0.30M | -0.67M | -0.09M | 1.35M | 1.01M | 1.80M | 1.93M | 2.93M | -1.31M | -0.51M |
|
Income from Continuing Operations
|
| 20.38M | 25.82M | 6.15M | -6.81M | -0.70M | -2.53M | 4.97M | 10.06M | 11.01M | -1.63M | 5.07M | 14.17M | 18.73M | -18.70M | -11.83M |
|
Consolidated Net Income
|
| 20.38M | 25.82M | 6.15M | -6.81M | -0.70M | -2.53M | 4.97M | 10.06M | 11.01M | -1.63M | 5.07M | 14.17M | 18.73M | -18.70M | -11.83M |
|
Income towards Parent Company
|
| 20.38M | 25.82M | 6.15M | -6.81M | -0.70M | -2.53M | 4.97M | 10.06M | 11.01M | -1.63M | 5.07M | 14.17M | 18.73M | -18.70M | -11.83M |
|
Net Income towards Common Stockholders
|
| 20.38M | 25.82M | 6.15M | -6.81M | -0.70M | -2.53M | 4.97M | 10.06M | 11.01M | -1.63M | 5.07M | 14.17M | 18.73M | -18.70M | -11.83M |
|
EPS (Basic)
|
| 0.60 | 0.63 | 0.09 | -0.25 | -0.05 | -0.07 | 0.17 | 0.27 | 0.24 | -0.07 | 0.08 | 0.35 | 0.37 | -0.42 | -0.27 |
|
EPS (Weighted Average and Diluted)
|
| 0.57 | 0.61 | 0.09 | -0.25 | -0.05 | -0.07 | 0.17 | 0.26 | 0.24 | -0.07 | 0.07 | 0.34 | 0.37 | -0.42 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
30.67M | 31.54M | 32.14M | 32.38M | 32.60M | 32.84M | 32.54M | 32.56M | 39.41M | 39.98M | 40.83M | 42.09M | 42.77M | 43.55M | 43.64M | 45.60M |
|
Shares Outstanding (Diluted Average)
|
| | 33.06M | 32.87M | 32.70M | 32.45M | 32.18M | | | | | | | | | |
|
EBITDA
|
| 20.18M | 27.47M | 5.96M | -7.66M | -2.85M | -4.90M | 6.42M | 12.64M | 12.15M | -0.31M | 3.94M | 12.90M | 12.55M | -21.57M | -14.80M |
|
Tax Rate
|
| 10.23% | 9.77% | 12.18% | | | | 12.86% | 7.30% | 7.85% | | 28.61% | 19.50% | 10.51% | 1.78% | |