|
Revenue
|
61.46M | 69.80M | 73.01M | 74.69M | 74.44M | 69.73M | 76.20M | 79.01M | 75.12M | 80.06M | 84.65M | 83.30M | 87.59M | 81.63M | 86.00M | 132.23M | 160.49M | 162.67M | 144.86M | 134.77M | 140.13M | 132.73M | 135.14M | 138.79M | 138.51M | 140.76M | 137.73M | 147.08M | 150.72M | 159.26M | 161.41M | 163.69M | 155.04M | 163.54M | 157.03M | 161.55M | 158.59M | 166.53M | 174.44M | 173.35M | 175.14M | 180.71M | 185.66M | 202.37M | 197.87M | 213.13M | 228.87M | 236.69M | 244.27M | 232.53M | 232.54M | 231.25M | 229.95M | 228.70M | 239.66M | 234.08M | 239.94M | 240.00M | 250.52M | 255.47M | 267.56M |
|
Cost of Revenue
|
42.34M | 48.53M | 52.23M | 52.93M | 51.82M | 48.89M | 55.05M | 56.43M | 51.72M | 57.66M | 60.42M | 58.41M | 63.07M | 57.85M | 62.78M | 99.89M | 116.00M | 118.53M | 101.73M | 92.91M | 96.95M | 92.80M | 92.32M | 92.34M | 93.85M | 93.83M | 93.30M | 100.32M | 104.53M | 107.63M | 109.95M | 110.22M | 107.04M | 112.21M | 107.93M | 107.64M | 104.59M | 112.18M | 119.11M | 117.97M | 118.77M | 123.89M | 126.93M | 142.92M | 136.94M | 149.07M | 157.36M | 164.82M | 175.84M | 163.89M | 159.37M | 153.90M | 153.40M | 153.71M | 158.15M | 151.09M | 154.58M | 153.67M | 162.35M | 162.35M | 172.10M |
|
Gross Profit
|
19.12M | 21.27M | 20.78M | 21.76M | 22.62M | 20.84M | 21.16M | 22.58M | 23.40M | 22.40M | 24.23M | 24.89M | 24.52M | 23.78M | 23.21M | 32.34M | 44.49M | 44.13M | 43.13M | 41.87M | 43.17M | 39.93M | 42.82M | 46.45M | 44.66M | 46.93M | 44.43M | 46.76M | 46.18M | 51.64M | 51.46M | 53.47M | 48.00M | 51.33M | 49.09M | 53.92M | 54.01M | 54.35M | 55.33M | 55.38M | 56.37M | 56.82M | 58.73M | 59.45M | 60.93M | 64.07M | 71.51M | 71.88M | 68.43M | 68.64M | 73.17M | 77.35M | 76.54M | 74.99M | 81.51M | 82.99M | 85.36M | 86.34M | 88.17M | 93.11M | 95.45M |
|
Research & Development
|
0.67M | | | 0.73M | 0.65M | 0.63M | 0.78M | 0.95M | 0.90M | 0.80M | 0.84M | 0.95M | 0.88M | 0.96M | 0.77M | 1.12M | 1.45M | 1.47M | 1.45M | 1.49M | 1.51M | 1.54M | 1.94M | 1.92M | 1.68M | 1.78M | 1.81M | 2.28M | 2.71M | 2.50M | 2.57M | 3.23M | 2.54M | 3.25M | 2.90M | 2.85M | 2.70M | 2.93M | 2.70M | 2.57M | 2.69M | 2.37M | 2.75M | 2.90M | 3.16M | 4.72M | 3.23M | 2.92M | 3.00M | 3.04M | 3.45M | 3.79M | 3.87M | 3.94M | 4.10M | 3.85M | 4.33M | 4.51M | 4.66M | 4.30M | 4.50M |
|
Selling, General & Administrative
|
2.36M | | | 2.82M | 2.75M | 2.56M | 2.62M | 2.64M | 2.45M | 2.69M | 3.24M | 3.28M | 2.99M | 2.77M | 4.90M | 6.16M | 6.30M | 4.11M | 4.86M | 5.23M | 6.93M | 4.87M | 7.83M | 6.70M | 6.43M | 6.57M | 6.20M | 6.08M | 6.76M | 9.04M | 7.59M | 8.64M | 5.71M | 6.40M | 5.59M | 9.17M | 10.05M | 11.69M | 10.92M | 12.06M | 10.42M | 10.38M | 10.48M | 11.11M | 9.79M | 10.36M | 12.95M | 13.04M | 15.22M | 14.45M | 17.13M | 12.03M | 10.80M | 13.45M | 17.51M | 15.33M | 17.48M | 17.27M | 15.56M | 18.07M | 17.29M |
|
Other Operating Expenses
|
3.65M | | | 4.15M | 4.04M | 3.95M | 4.09M | 4.17M | 3.81M | 3.87M | 4.29M | 11.12M | 11.33M | 3.91M | 11.85M | 14.73M | 15.50M | 11.56M | 16.18M | 14.92M | 13.98M | 11.29M | 14.53M | 16.10M | 14.28M | 13.99M | 15.42M | 16.54M | 16.15M | 13.78M | 14.06M | 14.49M | 14.23M | 14.44M | 14.13M | 15.49M | 15.23M | 16.09M | 15.43M | 13.84M | 14.22M | 15.14M | 14.92M | 14.85M | 15.48M | 15.16M | 16.98M | 15.99M | 16.59M | 17.84M | 18.18M | 18.68M | 18.26M | 19.27M | 18.23M | 18.01M | 15.56M | 17.12M | 16.93M | 19.30M | 19.09M |
|
Operating Expenses
|
6.67M | | | 7.70M | 7.44M | 7.15M | 7.48M | 7.76M | 7.16M | 7.36M | 8.37M | 8.27M | 7.55M | 7.64M | 9.86M | 15.83M | 19.20M | 17.14M | 18.09M | 18.09M | 20.25M | 17.70M | 22.86M | 23.12M | 21.71M | 22.34M | 21.73M | 21.93M | 23.13M | 25.32M | 24.22M | 26.36M | 22.48M | 24.09M | 22.61M | 27.52M | 27.98M | 30.70M | 29.05M | 28.46M | 27.34M | 27.89M | 28.15M | 28.85M | 28.42M | 30.25M | 33.17M | 31.96M | 34.80M | 35.33M | 38.76M | 34.51M | 32.93M | 36.66M | 39.84M | 37.20M | 37.37M | 38.89M | 37.15M | 41.67M | 40.87M |
|
Operating Income
|
12.44M | 21.27M | 20.78M | 14.06M | 15.18M | 13.69M | 13.68M | 14.82M | 16.24M | 15.04M | 15.87M | 16.62M | 16.98M | 16.14M | 13.36M | 16.51M | 25.28M | 27.00M | 25.04M | 23.77M | 22.92M | 22.22M | 19.97M | 23.33M | 22.95M | 24.59M | 22.70M | 24.83M | 23.05M | 26.31M | 27.24M | 27.10M | 25.52M | 27.23M | 26.48M | 26.40M | 26.03M | 23.64M | 26.28M | 26.92M | 29.03M | 28.92M | 30.57M | 30.59M | 32.51M | 33.82M | 38.34M | 39.92M | 33.62M | 33.30M | 34.41M | 42.84M | 43.61M | 38.34M | 41.68M | 45.80M | 47.99M | 47.44M | 51.02M | 51.44M | 54.58M |
|
EBIT
|
12.44M | 21.27M | 20.78M | 14.06M | 15.18M | 13.69M | 13.68M | 14.82M | 16.24M | 15.04M | 15.87M | 16.62M | 16.98M | 16.14M | 13.36M | 16.51M | 25.28M | 27.00M | 25.04M | 23.77M | 22.92M | 22.22M | 19.97M | 23.33M | 22.95M | 24.59M | 22.70M | 24.83M | 23.05M | 26.31M | 27.24M | 27.10M | 25.52M | 27.23M | 26.48M | 26.40M | 26.03M | 23.64M | 26.28M | 26.92M | 29.03M | 28.92M | 30.57M | 30.59M | 32.51M | 33.82M | 38.34M | 39.92M | 33.62M | 33.30M | 34.41M | 42.84M | 43.61M | 38.34M | 41.68M | 45.80M | 47.99M | 47.44M | 51.02M | 51.44M | 54.58M |
|
Interest & Investment Income
|
-0.07M | | | 0.07M | 0.04M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.05M | 0.06M | 0.07M | 0.10M | 0.05M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | -5.16M | -6.59M | -5.29M | -5.40M | -4.24M | -4.07M | -2.82M | -2.92M | -2.77M | -2.63M |
|
Other Non Operating Income
|
-0.06M | | 0.09M | 0.25M | 0.06M | 0.09M | 0.01M | 0.00M | -0.01M | 0.07M | -0.05M | 0.01M | 0.02M | -0.01M | -0.03M | 0.08M | -0.03M | -0.04M | -0.07M | -0.02M | -0.12M | -0.10M | -0.15M | -0.05M | -0.39M | -0.07M | -0.20M | -0.38M | -0.35M | 0.04M | -0.19M | 0.22M | -0.20M | -0.30M | -0.10M | -0.03M | 0.08M | -0.06M | -0.09M | 0.02M | -0.17M | -0.05M | 0.13M | 0.03M | 0.13M | -0.11M | -0.16M | 0.30M | 1.10M | -2.41M | 0.28M | 0.73M | -0.55M | 0.22M | 0.57M | -0.33M | -0.03M | -0.14M | -0.15M | 0.34M | 0.09M |
|
Non Operating Income
|
-0.06M | | | 0.25M | 0.06M | 0.09M | 0.01M | -0.00M | -0.01M | 0.15M | -0.05M | 0.07M | 0.08M | -0.07M | -0.03M | 1.22M | 2.08M | -3.19M | 1.95M | -0.02M | -0.12M | -0.10M | -1.99M | -1.95M | -2.17M | 5.46M | -1.99M | -2.27M | -2.36M | -1.79M | -2.06M | -2.04M | -1.99M | -1.97M | -1.69M | -1.52M | -1.59M | -1.27M | -1.79M | -0.94M | -1.12M | -0.88M | -0.59M | -0.57M | -0.43M | -0.68M | -0.71M | -0.66M | -2.54M | -7.53M | -5.29M | -4.44M | -7.14M | -5.07M | -4.83M | -4.57M | -4.10M | -2.96M | -3.08M | -2.43M | -2.54M |
|
EBT
|
12.55M | 13.97M | 13.38M | 14.35M | 15.24M | 13.77M | 13.69M | 14.82M | 16.23M | 15.11M | 15.86M | 16.68M | 17.06M | 16.21M | 13.37M | 15.29M | 23.21M | 25.18M | 23.09M | 22.17M | 21.19M | 20.62M | 17.98M | 21.38M | 20.77M | 22.80M | 20.71M | 22.56M | 20.70M | 24.52M | 25.18M | 25.06M | 23.53M | 25.26M | 24.79M | 24.88M | 24.44M | 22.37M | 24.49M | 25.97M | 27.91M | 28.05M | 29.98M | 30.02M | 32.09M | 33.15M | 37.63M | 39.26M | 31.09M | 25.78M | 29.12M | 38.40M | 36.48M | 33.27M | 36.85M | 41.23M | 43.89M | 44.48M | 47.94M | 49.01M | 52.04M |
|
Tax Provisions
|
4.21M | 4.56M | 4.46M | 4.78M | 4.45M | 4.28M | 4.42M | 4.85M | 5.35M | 5.21M | 4.97M | 5.10M | 5.40M | 5.47M | 4.48M | 5.56M | 8.03M | 7.87M | 7.91M | 7.25M | 7.21M | 7.26M | 6.09M | 7.23M | 6.76M | 6.88M | 5.19M | 6.02M | 4.65M | -17.45M | 5.83M | 5.38M | 4.32M | 4.93M | 6.01M | 5.05M | 3.76M | 1.99M | 4.72M | 4.85M | 6.34M | 5.88M | 6.57M | 7.29M | 7.07M | 8.20M | 8.70M | 9.48M | 5.84M | 4.37M | 6.41M | 8.29M | 7.40M | 6.62M | 7.86M | 9.16M | 10.06M | 10.90M | 10.89M | 10.73M | 11.76M |
|
Profit After Tax
|
8.34M | 9.42M | 8.91M | 9.57M | 10.79M | 9.50M | 9.27M | 9.97M | 10.87M | 9.89M | 10.89M | 11.58M | 11.66M | 10.75M | 8.89M | 9.73M | 15.18M | 19.02M | 15.17M | 14.92M | 13.98M | 15.66M | 11.89M | 14.15M | 14.01M | 15.92M | 15.52M | 16.54M | 16.04M | 41.98M | 19.35M | 19.68M | 19.21M | 20.33M | 18.78M | 19.83M | 20.68M | 20.38M | 19.77M | 21.12M | 21.57M | 22.16M | 23.41M | 22.73M | 25.01M | 24.95M | 28.93M | 29.78M | 25.25M | 21.41M | 22.71M | 30.11M | 29.07M | 26.65M | 28.99M | 32.07M | 33.84M | 33.58M | 37.05M | 38.28M | 40.29M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.42M | -0.13M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.10M | -0.08M | -0.08M | -0.12M | -0.14M | -0.14M | -0.14M | -0.15M | -0.14M | -0.13M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.12M | -0.11M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M |
|
Income from Continuing Operations
|
8.34M | 9.42M | 8.91M | 9.57M | 10.79M | 9.50M | 9.27M | 9.97M | 10.87M | 9.89M | 10.89M | 11.58M | 11.66M | 10.75M | 8.89M | 9.73M | 15.18M | 17.31M | 15.17M | 14.92M | 13.98M | 13.36M | 11.89M | 14.15M | 14.01M | 15.92M | 15.52M | 16.54M | 16.04M | 41.98M | 19.35M | 19.68M | 19.21M | 20.33M | 18.78M | 19.83M | 20.68M | 20.38M | 19.77M | 21.12M | 21.57M | 22.16M | 23.41M | 22.73M | 25.01M | 24.95M | 28.93M | 29.78M | 25.25M | 21.41M | 22.71M | 30.11M | 29.07M | 26.65M | 28.99M | 32.07M | 33.84M | 33.58M | 37.05M | 38.28M | 40.29M |
|
Consolidated Net Income
|
8.34M | 9.42M | 8.91M | 9.57M | 10.79M | 9.50M | 9.27M | 9.97M | 10.87M | 9.89M | 10.89M | 11.58M | 11.66M | 10.75M | 8.89M | 9.73M | 15.18M | 17.31M | 15.17M | 14.92M | 13.98M | 13.36M | 11.89M | 14.15M | 14.01M | 15.92M | 15.52M | 16.54M | 16.04M | 41.98M | 19.35M | 19.68M | 19.21M | 20.33M | 18.78M | 19.83M | 20.68M | 20.38M | 19.77M | 21.12M | 21.57M | 22.16M | 23.41M | 22.73M | 25.01M | 24.95M | 28.93M | 29.78M | 25.25M | 21.41M | 22.71M | 30.11M | 29.07M | 26.65M | 28.99M | 32.07M | 33.84M | 33.58M | 37.05M | 38.28M | 40.29M |
|
Income towards Parent Company
|
8.34M | 9.42M | 8.91M | 9.57M | 10.79M | 9.50M | 9.27M | 9.97M | 10.87M | 9.89M | 10.89M | 11.58M | 11.66M | 10.75M | 8.89M | 9.73M | 15.18M | 17.31M | 15.17M | 14.92M | 13.98M | 13.36M | 11.89M | 14.15M | 14.01M | 15.92M | 15.52M | 16.54M | 16.04M | 41.98M | 19.35M | 19.68M | 19.21M | 20.33M | 18.78M | 19.83M | 20.68M | 20.38M | 19.77M | 21.12M | 21.57M | 22.16M | 23.41M | 22.73M | 25.01M | 24.95M | 28.93M | 29.78M | 25.25M | 21.41M | 22.71M | 30.11M | 29.07M | 26.65M | 28.99M | 32.07M | 33.84M | 33.58M | 37.05M | 38.28M | 40.29M |
|
Net Income towards Common Stockholders
|
8.34M | 9.42M | 8.91M | 9.57M | 10.79M | 9.50M | 9.27M | 9.97M | 10.87M | 9.89M | 10.89M | 11.58M | 11.66M | 10.75M | 8.89M | 9.73M | 15.18M | 17.31M | 15.17M | 14.92M | 13.98M | 13.36M | 11.89M | 14.15M | 14.01M | 15.92M | 15.52M | 16.54M | 16.04M | 41.98M | 19.35M | 19.68M | 19.21M | 20.33M | 18.78M | 19.83M | 20.68M | 20.38M | 19.77M | 21.12M | 21.57M | 22.16M | 23.41M | 22.73M | 25.01M | 24.95M | 28.93M | 29.78M | 25.25M | 21.41M | 22.71M | 30.11M | 29.07M | 26.65M | 28.99M | 32.07M | 33.84M | 33.58M | 37.05M | 38.28M | 40.29M |
|
EPS (Basic)
|
0.30 | 0.33 | 0.31 | 0.34 | 0.38 | 0.33 | 0.32 | 0.34 | 0.37 | 0.34 | 0.37 | 0.39 | 0.39 | 0.36 | 0.30 | 0.32 | 0.50 | 0.62 | 0.49 | 0.48 | 0.45 | 0.50 | 0.38 | 0.45 | 0.44 | 0.51 | 0.49 | 0.52 | 0.50 | 1.31 | 0.60 | 0.61 | 0.60 | 0.63 | 0.58 | 0.62 | 0.64 | 0.64 | 0.62 | 0.66 | 0.67 | 0.69 | 0.73 | 0.71 | 0.78 | 0.78 | 0.90 | 0.93 | 0.79 | 0.67 | 0.71 | 0.94 | 0.91 | 0.83 | 0.90 | 0.99 | 1.05 | 1.05 | 1.14 | 1.18 | 1.25 |
|
EPS (Weighted Average and Diluted)
|
0.28 | 0.31 | 0.30 | 0.32 | 0.36 | 0.31 | 0.31 | 0.33 | 0.36 | 0.33 | 0.36 | 0.38 | 0.38 | 0.35 | 0.29 | 0.31 | 0.49 | 0.61 | 0.48 | 0.47 | 0.44 | 0.49 | 0.37 | 0.44 | 0.44 | 0.50 | 0.48 | 0.51 | 0.50 | 1.30 | 0.60 | 0.61 | 0.59 | 0.63 | 0.58 | 0.61 | 0.64 | 0.63 | 0.61 | 0.65 | 0.66 | 0.68 | 0.72 | 0.70 | 0.77 | 0.76 | 0.89 | 0.92 | 0.78 | 0.66 | 0.70 | 0.93 | 0.90 | 0.82 | 0.89 | 0.98 | 1.03 | 1.03 | 1.13 | 1.17 | 1.24 |
|
EBITDA
|
12.44M | 21.27M | 9.51M | 14.06M | 10.11M | 13.69M | 9.64M | 14.82M | 16.24M | 15.04M | 15.87M | 16.62M | 16.98M | 16.14M | 13.36M | 16.51M | 25.28M | 27.00M | 25.04M | 23.77M | 22.92M | 22.22M | 19.97M | 23.33M | 22.95M | 24.59M | 22.70M | 24.83M | 23.05M | 26.31M | 27.24M | 27.10M | 25.52M | 27.23M | 26.48M | 26.40M | 26.03M | 23.64M | 26.28M | 26.92M | 29.03M | 28.92M | 30.57M | 30.59M | 32.51M | 33.82M | 38.34M | 39.92M | 33.62M | 33.30M | 34.41M | 42.84M | 43.61M | 38.34M | 41.68M | 45.80M | 47.99M | 47.44M | 51.02M | 51.44M | 54.58M |
|
Interest Expenses
|
0.02M | | 0.01M | 0.02M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 1.31M | 2.05M | 1.78M | 1.88M | 1.59M | 1.62M | 1.50M | 1.84M | 1.91M | 1.79M | 1.73M | 1.80M | 1.89M | 2.01M | 1.84M | 1.88M | 2.27M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
33.56% | 32.62% | 33.37% | 33.31% | 29.22% | 31.05% | 32.29% | 32.73% | 32.99% | 34.52% | 31.36% | 30.57% | 31.67% | 33.71% | 33.49% | 36.35% | 34.60% | 31.25% | 34.28% | 32.71% | 34.04% | 35.21% | 33.90% | 33.83% | 32.54% | 30.15% | 25.07% | 26.70% | 22.49% | -71.17% | 23.16% | 21.48% | 18.34% | 19.51% | 24.24% | 20.30% | 15.39% | 8.87% | 19.28% | 18.67% | 22.71% | 20.98% | 21.92% | 24.28% | 22.04% | 24.73% | 23.12% | 24.14% | 18.77% | 16.95% | 22.01% | 21.59% | 20.29% | 19.90% | 21.34% | 22.21% | 22.91% | 24.51% | 22.71% | 21.90% | 22.59% |