|
Revenue
|
181.09M | 172.19M | 184.08M | 183.45M | 183.24M | 172.81M | 185.58M | 194.32M | 189.69M | 181.88M | 201.24M | 187.01M | 192.99M | 179.25M | 203.44M | 181.94M | 188.15M | 174.96M | 195.00M | 177.94M | 181.03M | 169.18M | 191.02M | 181.20M | 193.43M | 184.79M | 204.09M | 186.57M | 197.15M | 190.12M | 222.56M | 202.06M | 212.82M | 202.31M | 242.44M | 218.38M | 238.26M | 233.59M | 264.87M | 214.01M | 157.78M | 237.84M | 252.83M | 2.60M |
|
Cost of Revenue
|
87.40M | 83.21M | 93.15M | 87.73M | 91.78M | 81.50M | 89.12M | 93.41M | 89.96M | 83.97M | 93.96M | 84.33M | 90.08M | 83.83M | 92.05M | 79.36M | 87.12M | 78.55M | 90.97M | 85.66M | 87.53M | 75.64M | 88.64M | 83.46M | 91.01M | 83.58M | 97.14M | 86.68M | 92.50M | 87.57M | 98.60M | 92.51M | 96.55M | 91.68M | 109.79M | 96.94M | 107.07M | 103.48M | 122.89M | 94.85M | 85.86M | 104.14M | 117.31M | |
|
Gross Profit
|
93.68M | 88.98M | 90.92M | 95.72M | 91.45M | 91.31M | 96.45M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 121.44M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
Amortization - Intangibles
|
1.06M | 1.06M | 1.08M | | 1.11M | 1.13M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
6.44M | 7.40M | 8.13M | | 6.80M | 7.02M | 7.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
71.49M | 66.09M | 68.33M | | 67.86M | 68.35M | 70.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.97M | 0.29M | 0.92M | | 0.10M | | 60.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
78.91M | 73.78M | 77.37M | | 74.76M | 75.37M | 138.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
14.78M | 15.20M | 13.55M | 95.72M | 16.70M | 15.94M | -41.63M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 121.44M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
EBIT
|
14.78M | 15.20M | 13.55M | 95.72M | 16.70M | 15.94M | -41.63M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 121.44M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
Other Non Operating Income
|
-0.10M | | | | | | | | | | | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
11.87M | 12.39M | 10.63M | 95.72M | 13.88M | 13.14M | -43.69M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 117.54M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
Tax Provisions
|
4.57M | 3.64M | 3.67M | | 5.20M | 4.93M | -18.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
7.31M | 8.76M | 6.96M | 8.99M | 8.68M | 8.21M | -25.13M | 9.97M | 10.30M | 9.32M | 10.90M | 10.49M | 9.53M | 5.69M | 10.23M | 8.63M | 10.26M | 1.97M | 11.34M | 6.31M | 7.46M | 8.87M | 7.85M | -2.27M | 2.88M | 7.34M | 6.71M | -4.54M | 6.14M | 7.20M | 46.70M | 10.66M | 8.72M | 5.83M | 15.65M | 1.02M | 5.70M | 6.97M | 14.93M | 5.93M | -27.40M | 6.85M | 24.14M | |
|
Income from Continuing Operations
|
7.31M | 8.76M | 6.96M | 95.72M | 8.68M | 8.21M | -25.13M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 117.54M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
Consolidated Net Income
|
7.31M | 8.76M | 6.96M | 95.72M | 8.68M | 8.21M | -25.13M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 117.54M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
Income towards Parent Company
|
7.31M | 8.76M | 6.96M | 95.72M | 8.68M | 8.21M | -25.13M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 117.54M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
Net Income towards Common Stockholders
|
7.31M | 8.76M | 6.96M | 95.72M | 8.68M | 8.21M | -25.13M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 117.54M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
EPS (Basic)
|
0.25 | 0.31 | 0.25 | 0.32 | 0.31 | 0.29 | -0.90 | 0.36 | 0.36 | 0.33 | 0.38 | 0.37 | 0.35 | 0.21 | 0.37 | 0.32 | 0.38 | 0.07 | 0.41 | 0.23 | 0.27 | 0.32 | 0.28 | -0.08 | 0.10 | 0.26 | 0.24 | -0.16 | 0.22 | 0.26 | 1.67 | 0.38 | 0.31 | 0.21 | 0.56 | 0.04 | 0.20 | 0.25 | 0.53 | 0.21 | -0.96 | 0.24 | 0.84 | |
|
EPS (Weighted Average and Diluted)
|
0.25 | 0.31 | 0.24 | 0.31 | 0.30 | 0.29 | -0.90 | 0.35 | 0.36 | 0.32 | 0.38 | 0.37 | 0.34 | 0.20 | 0.36 | 0.31 | 0.37 | 0.07 | 0.41 | 0.23 | 0.27 | 0.32 | 0.28 | -0.08 | 0.10 | 0.26 | 0.24 | -0.16 | 0.22 | 0.26 | 1.65 | 0.37 | 0.30 | 0.20 | 0.54 | 0.04 | 0.19 | 0.23 | 0.49 | 0.20 | -0.96 | 0.23 | 0.81 | |
|
Shares Outstanding (Weighted Average)
|
0.03M | 28.90M | | | 0.03M | 28.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.03M | 29.07M | | | 0.03M | 28.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
14.78M | 15.20M | 13.55M | 95.72M | 16.70M | 15.94M | -41.63M | 100.91M | 99.73M | 97.91M | 107.29M | 102.68M | 102.92M | 95.42M | 111.39M | 102.58M | 101.03M | 96.41M | 104.03M | 92.28M | 93.50M | 93.55M | 102.38M | 97.74M | 102.42M | 101.21M | 106.96M | 99.89M | 104.65M | 102.55M | 123.96M | 109.56M | 116.27M | 110.63M | 132.66M | 121.44M | 131.19M | 130.11M | 141.97M | 119.16M | 71.93M | 133.70M | 135.51M | |
|
Interest Expenses
|
1.77M | 1.75M | 1.84M | | 1.71M | 1.67M | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | | | | | | | | -2.60M |
|
Tax Rate
|
38.46% | 29.34% | 34.50% | | 37.45% | 37.51% | 42.47% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |