|
Revenue
|
53.14M | 60.76M | 67.03M | 76.24M | 82.99M | 90.60M | 98.58M | 110.30M | 119.12M | 126.09M | 135.27M | 145.03M | 150.46M | 158.15M | 157.69M | 94.74M | 147.47M | 151.55M | 171.37M | 217.75M | 222.91M | 339.34M | 430.61M | 511.23M | 426.45M | 286.74M | 231.96M | 239.74M | 219.42M | 223.12M | 215.80M | 218.69M | 231.36M | 228.54M | 225.16M | 234.03M | 238.70M |
|
Cost of Revenue
|
2.85M | 2.90M | 3.33M | 4.32M | 4.72M | 5.24M | 5.57M | 5.96M | 6.41M | 6.87M | 91.32M | 101.79M | 100.13M | 10.56M | 93.59M | 38.58M | 57.62M | 67.18M | 68.17M | 66.14M | 66.63M | 93.08M | 248.73M | 323.38M | 275.67M | 149.70M | 76.98M | 77.84M | 76.83M | 73.83M | 82.27M | 82.31M | 81.22M | 76.45M | 86.72M | 84.34M | 89.37M |
|
Gross Profit
|
50.28M | 57.86M | 63.71M | 71.92M | 78.27M | 85.36M | 93.01M | 104.34M | 112.71M | 119.22M | 127.55M | 136.40M | 141.07M | 147.59M | 146.08M | 84.86M | 137.71M | 140.10M | 147.31M | 167.43M | 162.88M | 179.74M | 181.88M | 187.85M | 150.78M | 137.04M | 154.98M | 164.14M | 164.30M | 168.03M | 174.96M | 182.44M | 182.55M | 198.99M | 199.71M | 204.38M | 213.53M |
|
Depreciation & Amortization - Total
|
| | | | | | | 1.22M | 1.31M | 1.26M | 1.47M | 1.75M | 1.95M | 2.00M | 2.56M | 2.87M | 1.94M | 0.83M | 2.02M | 2.29M | 2.75M | 3.26M | | | | | | | | | | | | | | | |
|
Research & Development
|
2.98M | 3.32M | 3.65M | 4.71M | 5.80M | 8.32M | 9.10M | 11.84M | 12.77M | 14.15M | 15.97M | 17.35M | 17.75M | 18.40M | 23.08M | 21.89M | 20.76M | 20.00M | 25.16M | 27.63M | 26.54M | 27.09M | 30.65M | 31.35M | 30.21M | 31.55M | 36.61M | 37.39M | 35.43M | 36.74M | 35.55M | 36.58M | 36.36M | 35.95M | 36.25M | 34.37M | 36.32M |
|
Selling, General & Administrative
|
3.10M | 4.06M | 4.06M | 5.03M | 5.01M | 8.59M | 7.87M | 9.54M | 10.63M | 11.43M | 11.76M | 12.54M | 12.32M | 13.81M | 15.86M | 14.16M | 14.28M | 17.87M | 20.51M | 26.17M | 20.41M | 30.58M | 33.12M | 33.51M | 4.76M | 1.72M | 24.92M | 27.27M | 24.90M | 75.67M | 28.07M | 27.43M | 28.19M | 28.38M | 26.78M | 27.06M | 28.46M |
|
Other Operating Expenses
|
40.94M | 45.87M | 49.62M | 56.18M | 64.60M | 68.42M | 69.58M | 77.78M | 82.13M | 85.47M | 90.91M | 101.22M | 99.35M | 99.75M | 92.56M | 37.23M | 57.17M | 67.94M | 73.82M | 72.86M | 73.10M | 74.88M | 91.44M | 99.44M | 87.16M | 74.15M | 79.39M | 81.75M | 80.86M | 77.90M | 85.07M | 212.02M | 90.57M | 81.38M | 90.92M | 118.11M | 94.08M |
|
Operating Expenses
|
47.03M | 53.25M | 57.33M | 65.92M | 75.41M | 85.32M | 86.55M | 100.38M | 106.84M | 112.32M | 120.11M | 132.85M | 131.37M | 133.96M | 134.06M | 76.15M | 94.14M | 106.64M | 121.52M | 128.95M | 122.81M | 135.81M | 155.22M | 164.31M | 122.13M | 107.42M | 140.92M | 146.40M | 141.20M | 190.30M | 148.68M | 276.03M | 155.12M | 145.71M | 153.95M | 179.54M | 158.86M |
|
Operating Income
|
3.26M | 4.61M | 6.38M | 6.00M | 2.86M | 0.03M | 6.46M | 3.95M | 5.88M | 6.90M | 7.43M | 3.55M | 9.70M | 13.63M | 12.02M | 8.71M | 43.57M | 33.46M | 25.79M | 38.48M | 40.08M | 43.92M | 26.66M | 23.54M | 28.66M | 29.62M | 14.06M | 17.74M | 23.09M | -22.27M | 26.28M | -93.58M | 27.43M | 53.28M | 45.76M | 24.84M | 54.67M |
|
EBIT
|
3.26M | 4.61M | 6.38M | 6.00M | 2.86M | 0.03M | 6.46M | 3.95M | 5.88M | 6.90M | 7.43M | 3.55M | 9.70M | 13.63M | 12.02M | 8.71M | 43.57M | 33.46M | 25.79M | 38.48M | 40.08M | 43.92M | 26.66M | 23.54M | 28.66M | 29.62M | 14.06M | 17.74M | 23.09M | -22.27M | 26.28M | -93.58M | 27.43M | 53.28M | 45.76M | 24.84M | 54.67M |
|
Interest & Investment Income
|
| | | | 0.21M | 0.30M | 0.29M | 0.64M | 0.64M | 0.71M | 0.74M | 0.74M | 0.76M | 0.74M | 0.56M | 0.32M | 0.17M | 0.02M | | | | | 0.04M | 0.31M | 1.16M | 2.34M | 3.74M | 4.33M | 5.26M | 5.09M | 3.91M | 2.44M | 2.72M | 3.13M | 3.10M | 2.13M | 2.29M |
|
Other Non Operating Income
|
| | | | -0.10M | -0.06M | -0.01M | 0.06M | -0.04M | -0.01M | 0.90M | 0.10M | 0.25M | 0.14M | 0.73M | 0.47M | 0.20M | -1.13M | 0.22M | 0.06M | 0.14M | 0.55M | -0.16M | -0.47M | -0.96M | 0.62M | 0.59M | 0.35M | -1.09M | 0.78M | -0.51M | 0.72M | -0.09M | -1.07M | -0.30M | 0.43M | -0.40M |
|
Non Operating Income
|
0.11M | 0.11M | 0.16M | 0.05M | 0.11M | 0.24M | 0.28M | 0.70M | 0.60M | 0.71M | 1.65M | 0.85M | 1.01M | 0.88M | 0.73M | 0.47M | 0.20M | -0.05M | 0.22M | 0.06M | 0.14M | 0.67M | -0.16M | -0.47M | -0.96M | 4.46M | 4.34M | 4.68M | 4.17M | 5.88M | 3.40M | 3.16M | 2.62M | 2.06M | 2.80M | 2.56M | 1.89M |
|
EBT
|
3.36M | 4.72M | 6.55M | 6.05M | 2.97M | 0.27M | 6.74M | 4.66M | 6.48M | 7.61M | 9.08M | 4.40M | 10.71M | 14.51M | 12.75M | 9.18M | 43.77M | 33.41M | 26.01M | 38.54M | 40.22M | 44.59M | 26.54M | 23.39M | 28.86M | 32.58M | 18.40M | 22.42M | 27.26M | -16.39M | 29.68M | -90.42M | 30.06M | 55.34M | 48.55M | 27.41M | 56.57M |
|
Tax Provisions
|
1.23M | 0.88M | 2.34M | 1.70M | 0.59M | -0.88M | 1.25M | -28.69M | -7.40M | -4.84M | -3.50M | -1.61M | 0.33M | 1.34M | 0.05M | 2.05M | 11.21M | 8.24M | 6.46M | 11.14M | 10.95M | 10.43M | 7.70M | 5.33M | 10.03M | 31.46M | 6.53M | 8.60M | 8.29M | 44.08M | 8.38M | -21.70M | 7.55M | 42.80M | 9.51M | 5.07M | 11.85M |
|
Profit After Tax
|
2.14M | 3.84M | 4.21M | 4.35M | 2.38M | 2.27M | 5.50M | 33.34M | 13.88M | 12.45M | 12.58M | 6.01M | 10.38M | 13.17M | 12.70M | 7.13M | 32.56M | 25.16M | 22.36M | 28.05M | 29.27M | 30.76M | 19.91M | 19.28M | 20.40M | 24.79M | 16.13M | 16.41M | 22.30M | -7.71M | 21.30M | -68.72M | 22.51M | 45.88M | 39.05M | 22.34M | 44.72M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | -2.81M | -0.66M | 0.07M | 4.53M | -1.07M | -1.22M | -1.58M | -1.56M | -4.27M | -2.60M | -3.33M | -4.70M | | | | | | | |
|
Income from Continuing Operations
|
2.14M | 3.84M | 4.21M | 4.35M | 2.38M | 1.15M | 5.50M | 33.34M | 13.88M | 12.45M | 12.58M | 6.01M | 10.38M | 13.17M | 12.70M | 7.13M | 32.56M | 25.16M | 19.55M | 27.40M | 29.27M | 34.16M | 18.84M | 18.06M | 18.82M | 1.12M | 11.87M | 13.82M | 18.97M | -60.47M | 21.30M | -68.72M | 22.51M | 12.53M | 39.05M | 22.34M | 44.72M |
|
Consolidated Net Income
|
2.14M | 3.84M | 4.21M | 4.35M | 2.38M | 1.15M | 5.50M | 33.34M | 13.88M | 12.45M | 12.58M | 6.01M | 10.38M | 13.17M | 12.70M | 7.13M | 32.56M | 25.16M | 19.55M | 27.40M | 29.27M | 34.16M | 18.84M | 18.06M | 18.82M | 1.12M | 11.87M | 13.82M | 18.97M | -60.47M | 21.30M | -68.72M | 22.51M | 12.53M | 39.05M | 22.34M | 44.72M |
|
Income towards Parent Company
|
2.14M | 3.84M | 4.21M | 4.35M | 2.38M | 1.15M | 5.50M | 33.34M | 13.88M | 12.45M | 12.58M | 6.01M | 10.38M | 13.17M | 12.70M | 7.13M | 32.56M | 25.16M | 19.55M | 27.40M | 29.27M | 34.16M | 18.84M | 18.06M | 18.82M | 1.12M | 11.87M | 13.82M | 18.97M | -60.47M | 21.30M | -68.72M | 22.51M | 12.53M | 39.05M | 22.34M | 44.72M |
|
Preferred Dividend Payments
|
1.26M | 30.53M | 2.48M | 2.56M | 1.40M | -0.35M | | | | | | | | | | | | | | | | | 82.00M | 29.62M | -86.56M | -134.45M | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.92M | -26.74M | 1.82M | 1.88M | 1.03M | 2.64M | 3.65M | 31.27M | 12.13M | 18.12M | 12.58M | 6.01M | 10.38M | 13.17M | 12.70M | 7.13M | 32.56M | 25.16M | 19.55M | 27.40M | 29.20M | -79.77M | -62.09M | -10.34M | 106.96M | 159.25M | 16.13M | 16.41M | 22.30M | -23.74M | 21.30M | -68.72M | 22.51M | 45.88M | 39.05M | 22.34M | 44.72M |
|
EPS (Basic)
|
0.02 | -0.61 | 0.04 | 0.04 | 0.02 | 0.05 | 0.05 | 0.31 | 0.13 | 0.17 | 0.11 | 0.05 | 0.09 | 0.12 | 0.11 | 0.06 | 0.29 | 0.23 | 0.19 | 0.24 | 0.25 | -0.68 | -0.53 | -0.09 | 0.90 | 1.35 | 0.14 | 0.14 | 0.20 | -0.21 | 0.20 | -0.66 | 0.22 | 0.44 | 0.38 | 0.23 | 0.46 |
|
EPS (Weighted Average and Diluted)
|
0.02 | -0.61 | 0.04 | 0.04 | 0.02 | 0.04 | 0.05 | 0.29 | 0.12 | 0.16 | 0.11 | 0.05 | 0.09 | 0.12 | 0.11 | 0.06 | 0.29 | 0.22 | 0.19 | 0.23 | 0.24 | -0.66 | -0.53 | -0.09 | 0.14 | 0.34 | 0.10 | 0.12 | 0.17 | -0.20 | 0.20 | -0.66 | 0.21 | 0.44 | 0.37 | 0.22 | 0.45 |
|
Shares Outstanding (Weighted Average)
|
44.69M | 44.14M | 42.08M | 42.16M | 42.26M | 55.84M | 106.94M | 108.50M | 109.63M | 108.83M | 110.80M | 111.30M | 111.66M | 111.45M | 112.36M | | | | 116.32M | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
48.07M | 44.14M | 46.27M | 46.18M | 46.57M | 60.64M | 113.34M | 113.22M | 113.60M | 113.36M | 113.41M | 113.40M | 113.39M | 113.43M | 113.49M | | | | 117.25M | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
3.26M | 4.61M | 6.38M | 6.00M | 2.86M | 0.03M | 6.46M | 5.17M | 7.18M | 8.17M | 8.91M | 5.30M | 11.65M | 15.63M | 14.58M | 11.58M | 45.50M | 34.29M | 27.81M | 40.77M | 42.83M | 47.18M | 26.66M | 23.54M | 28.66M | 29.62M | 14.06M | 17.74M | 23.09M | -22.27M | 26.28M | -93.58M | 27.43M | 53.28M | 45.76M | 24.84M | 54.67M |
|
Tax Rate
|
36.44% | 18.69% | 35.75% | 28.14% | 19.87% | -322.79% | 18.48% | -616.13% | -114.29% | -63.62% | -38.58% | -36.62% | 3.08% | 9.25% | 0.40% | 22.35% | 25.61% | 24.68% | 24.84% | 28.91% | 27.23% | 23.39% | 29.02% | 22.77% | 34.77% | 96.57% | 35.50% | 38.37% | 30.40% | -268.93% | 28.24% | 24.00% | 25.11% | 77.35% | 19.58% | 18.48% | 20.95% |