|
Revenue
|
0.02M | 0.01M | 0.07M | 0.14M | 1.01M | 5.00M | 1.01M | -6.01M | 1.01M | 1.01M | 1.01M | | 19.72M | 21.73M | 23.81M | 27.60M | 35.56M | 42.76M | 53.28M | 57.66M | 62.31M | 64.44M | 66.83M | 64.83M | 72.26M | 81.50M | 87.89M | 93.25M | 88.56M | 86.33M | 85.73M | 79.44M | 91.59M | 96.13M | 98.82M | 93.69M | 103.39M | 101.73M | 103.06M | 105.65M | 117.72M | 123.60M | 135.41M | 146.81M | 163.80M | 182.55M | 181.89M | 157.21M | 194.43M | 207.64M |
|
Cost of Revenue
|
| | | | | | | | | | | | 0.40M | 0.67M | 0.56M | 0.65M | 0.78M | 0.98M | 1.16M | 1.17M | 1.15M | 1.31M | 1.58M | 1.24M | 1.38M | 1.45M | 1.44M | 1.88M | 1.23M | 1.22M | 1.25M | 1.27M | 1.38M | 1.27M | 1.35M | 1.25M | 1.32M | 1.34M | 1.48M | 1.39M | 1.57M | 1.65M | 1.88M | 2.54M | 2.52M | 2.87M | 2.96M | 2.40M | 3.43M | 4.60M |
|
Gross Profit
|
| | | | | | | | | | | | 19.32M | 21.06M | 23.25M | 26.95M | 34.78M | 41.79M | 52.12M | 56.48M | 61.16M | 63.14M | 65.25M | 63.59M | 70.88M | 80.05M | 86.46M | 91.37M | 87.33M | 85.11M | 84.48M | 78.17M | 90.20M | 94.86M | 97.47M | 92.44M | 102.07M | 100.39M | 101.58M | 104.27M | 116.14M | 121.96M | 133.53M | 144.27M | 161.27M | 179.68M | 178.93M | 154.81M | 191.00M | 203.04M |
|
Research & Development
|
0.06M | 0.07M | 0.07M | 14.20M | 0.06M | 4.57M | 5.45M | 4.66M | 5.55M | 6.20M | 3.23M | | 5.67M | 7.05M | 6.48M | 7.18M | 7.88M | 11.69M | 13.63M | 17.05M | 20.54M | 18.86M | 18.79M | 20.24M | 21.66M | 22.80M | 24.31M | 26.12M | 26.50M | 33.87M | 28.27M | 29.02M | 28.23M | 28.09M | 28.52M | 28.12M | 32.83M | 33.29M | 36.75M | 40.85M | 43.28M | 45.52M | 54.71M | 58.51M | 58.74M | 59.34M | 70.30M | 60.73M | 60.47M | 68.85M |
|
Selling, General & Administrative
|
0.36M | 0.40M | 0.40M | 4.72M | 0.42M | 1.87M | 10.92M | 3.16M | 11.98M | 2.67M | 3.21M | | 12.12M | 10.93M | 11.76M | 15.04M | 14.11M | 16.47M | 16.80M | 18.44M | 19.98M | 21.31M | 21.56M | 24.39M | 24.59M | 24.25M | 27.13M | 27.54M | 25.57M | 26.52M | 25.70M | 29.51M | 30.03M | 30.53M | 32.28M | 37.55M | 37.81M | 35.16M | 42.32M | 48.56M | 43.28M | 45.26M | 47.15M | 56.27M | 66.94M | 73.75M | 83.37M | 90.66M | 103.85M | 123.98M |
|
Other Operating Expenses
|
5.13M | 4.42M | 4.21M | -13.76M | 5.58M | | 158.22M | | 171.97M | | | | 0.43M | 0.67M | 0.56M | 0.65M | 0.78M | 0.98M | 1.16M | 1.17M | 1.15M | 1.31M | 1.58M | 1.24M | 1.38M | 1.45M | 1.44M | 1.88M | 1.23M | 1.22M | 1.25M | 1.27M | 1.38M | 1.27M | 1.35M | 1.25M | 1.32M | 1.34M | 1.48M | 1.39M | 1.57M | 1.65M | 1.88M | 2.54M | 2.52M | 2.87M | 2.96M | 2.40M | 3.43M | 4.60M |
|
Operating Expenses
|
5.56M | 4.89M | 4.67M | 5.16M | 6.06M | 6.45M | 174.59M | 7.82M | 189.51M | 8.87M | 6.44M | | 18.22M | 18.65M | 18.80M | 22.86M | 22.76M | 29.14M | 31.58M | 36.66M | 41.68M | 41.48M | 41.93M | 45.87M | 47.62M | 48.50M | 52.88M | 55.54M | 53.30M | 61.61M | 55.23M | 59.80M | 59.65M | 59.90M | 62.16M | 66.92M | 71.95M | 69.79M | 80.56M | 90.80M | 88.13M | 92.42M | 103.74M | 117.31M | 128.20M | 135.95M | 156.63M | 153.80M | 167.75M | 197.42M |
|
Operating Income
|
| | | | | -6.06M | -7.11M | -7.82M | | -8.87M | -6.44M | | 0.59M | 3.07M | 5.01M | 4.74M | 12.79M | 13.62M | 21.70M | 21.00M | 20.63M | 22.97M | 24.90M | 18.96M | 24.63M | 33.00M | 35.02M | 37.71M | 35.26M | 24.72M | 30.51M | 19.64M | 31.94M | 36.23M | 36.66M | 26.77M | 31.43M | 31.93M | 22.50M | 14.85M | 29.58M | 31.18M | 31.67M | 29.50M | 35.59M | 46.60M | 25.26M | 3.42M | 26.68M | 10.22M |
|
EBIT
|
| | | | | -6.06M | -7.11M | -7.82M | | -8.87M | -6.44M | | 0.59M | 3.07M | 5.01M | 4.74M | 12.79M | 13.62M | 21.70M | 21.00M | 20.63M | 22.97M | 24.90M | 18.96M | 24.63M | 33.00M | 35.02M | 37.71M | 35.26M | 24.72M | 30.51M | 19.64M | 31.94M | 36.23M | 36.66M | 26.77M | 31.43M | 31.93M | 22.50M | 14.85M | 29.58M | 31.18M | 31.67M | 29.50M | 35.59M | 46.60M | 25.26M | 3.42M | 26.68M | 10.22M |
|
Interest & Investment Income
|
0.09M | 0.01M | 0.00M | 0.00M | 0.00M | 0.75M | 5.33M | 0.74M | 6.82M | -0.00M | 0.00M | | | -0.49M | -0.41M | -0.23M | -0.10M | 0.09M | 0.19M | 0.29M | 0.56M | 0.76M | 1.04M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | 0.29M | 0.76M | | 1.10M | 1.18M | 1.35M | | 1.47M | 1.01M | 0.62M | | 0.28M | 0.11M | 0.07M | 0.07M | 0.08M | 0.63M | 1.07M | 1.78M | 3.58M | 3.35M | 5.21M | 5.14M | 5.49M | 6.00M | 6.34M | 6.70M | 6.20M | 5.02M | 5.02M |
|
EBT
|
| | | | | -5.31M | -0.15M | -7.09M | | -8.88M | -6.43M | | -0.02M | 2.58M | 4.60M | 4.51M | 12.70M | 13.71M | 21.89M | 21.29M | 21.20M | 23.73M | 25.94M | 20.05M | 25.81M | 34.35M | 36.46M | 39.18M | 36.27M | 25.34M | 30.81M | 19.91M | 32.05M | 36.30M | 36.74M | 26.85M | 32.06M | 33.00M | 24.28M | 18.43M | 32.93M | 36.38M | 36.81M | 34.99M | 41.60M | 52.94M | 31.96M | 9.62M | 31.69M | 15.24M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | 0.13M | 0.05M | -0.05M | -76.44M | 3.83M | 3.00M | 6.00M | 3.93M | 1.80M | 5.62M | 8.01M | 7.08M | 9.12M | 7.95M | 3.72M | 4.79M | -3.60M | 5.53M | 5.83M | 4.68M | 4.10M | 4.70M | -1.60M | 7.67M | 2.60M | 5.40M | 5.01M | 5.42M | 7.23M | 6.11M | 5.73M | 1.18M | -10.93M | -3.50M | -4.42M |
|
Profit After Tax
|
5.45M | -4.88M | -145.07M | -6.17M | -6.07M | -5.70M | -7.10M | -7.09M | -183.31M | -8.88M | -6.43M | | 0.98M | 2.58M | 4.60M | 4.39M | 12.65M | 13.76M | 98.33M | 17.46M | 18.20M | 17.75M | 22.01M | 18.27M | 20.19M | 26.34M | 29.38M | 30.07M | 28.33M | 21.62M | 25.99M | 23.46M | 26.52M | 30.47M | 32.05M | 22.80M | 27.41M | 34.61M | 16.60M | 15.88M | 27.53M | 31.38M | 31.36M | 27.76M | 35.49M | 47.21M | 30.75M | 20.55M | 35.15M | 19.67M |
|
Income from Continuing Operations
|
| | | | | -5.31M | -0.15M | -7.09M | | -8.88M | -6.43M | | -0.02M | 2.58M | 4.60M | 4.39M | 12.65M | 13.76M | 98.33M | 17.46M | 18.20M | 17.73M | 22.01M | 18.25M | 20.19M | 26.34M | 29.38M | 30.07M | 28.33M | 21.62M | 26.02M | 23.51M | 26.52M | 30.47M | 32.05M | 22.75M | 27.36M | 34.61M | 16.60M | 15.83M | 27.53M | 31.38M | 31.39M | 27.76M | 35.49M | 47.21M | 30.78M | 20.55M | 35.19M | 19.67M |
|
Consolidated Net Income
|
| | | | | -5.31M | -0.15M | -7.09M | | -8.88M | -6.43M | | -0.02M | 2.58M | 4.60M | 4.39M | 12.65M | 13.76M | 98.33M | 17.46M | 18.20M | 17.73M | 22.01M | 18.25M | 20.19M | 26.34M | 29.38M | 30.07M | 28.33M | 21.62M | 26.02M | 23.51M | 26.52M | 30.47M | 32.05M | 22.75M | 27.36M | 34.61M | 16.60M | 15.83M | 27.53M | 31.38M | 31.39M | 27.76M | 35.49M | 47.21M | 30.78M | 20.55M | 35.19M | 19.67M |
|
Income towards Parent Company
|
| | | | | -5.31M | -0.15M | -7.09M | | -8.88M | -6.43M | | -0.02M | 2.58M | 4.60M | 4.39M | 12.65M | 13.76M | 98.33M | 17.46M | 18.20M | 17.73M | 22.01M | 18.25M | 20.19M | 26.34M | 29.38M | 30.07M | 28.33M | 21.62M | 26.02M | 23.51M | 26.52M | 30.47M | 32.05M | 22.75M | 27.36M | 34.61M | 16.60M | 15.83M | 27.53M | 31.38M | 31.39M | 27.76M | 35.49M | 47.21M | 30.78M | 20.55M | 35.19M | 19.67M |
|
Net Income towards Common Stockholders
|
| | | | | -5.31M | -0.15M | -7.09M | | -8.88M | -6.43M | | -0.02M | 2.58M | 4.60M | 4.39M | 12.65M | 13.76M | 98.33M | 17.46M | 18.20M | 17.73M | 22.01M | 18.25M | 20.19M | 26.34M | 29.38M | 30.07M | 28.33M | 21.62M | 26.02M | 23.51M | 23.46M | 30.47M | 32.05M | 22.80M | 27.40M | 34.55M | 16.53M | 15.81M | 27.36M | 31.17M | 31.14M | 27.51M | 35.12M | 46.69M | 30.39M | 20.29M | 34.61M | 19.36M |
|
EPS (Basic)
|
| | | | | -0.09 | -0.10 | -0.10 | | -0.11 | -0.08 | | 0.00 | 0.02 | 0.04 | 0.04 | 0.11 | 0.12 | 0.86 | 0.15 | 0.16 | 0.15 | 0.19 | 0.16 | 0.18 | 0.23 | 0.26 | 0.26 | 0.25 | 0.19 | 0.22 | 0.20 | 0.23 | 0.26 | 0.28 | 0.22 | 0.26 | 0.32 | 0.15 | 0.15 | 0.27 | 0.31 | 0.30 | 0.27 | 0.34 | 0.45 | 0.29 | 0.19 | 0.33 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | 0.02 | 0.04 | 0.04 | 0.10 | 0.11 | 0.77 | 0.14 | 0.14 | 0.14 | 0.18 | 0.15 | 0.17 | 0.22 | 0.24 | 0.25 | 0.23 | 0.17 | 0.20 | 0.18 | 0.21 | 0.24 | 0.26 | 0.20 | 0.24 | 0.30 | 0.14 | 0.14 | 0.25 | 0.28 | 0.28 | 0.25 | 0.32 | 0.41 | 0.25 | 0.17 | 0.29 | 0.16 |
|
Shares Outstanding (Weighted Average)
|
49.76M | 49.76M | 49.76M | 62.47M | 62.70M | 67.03M | 72.03M | 72.38M | 83.97M | 83.97M | 84.20M | 109.66M | 109.80M | 110.59M | 111.03M | 112.94M | 113.19M | 113.40M | 114.12M | 114.83M | 115.24M | 116.05M | 115.47M | 114.72M | 114.86M | 113.69M | 114.28M | 114.59M | 114.60M | 115.56M | 116.17M | 117.31M | 116.63M | 115.93M | 115.45M | 105.96M | 106.25M | 107.11M | 107.65M | 107.90M | 101.58M | 102.55M | 103.08M | 103.52M | 104.11M | 104.49M | 104.78M | 105.50M | 106.04M | 105.37M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 116.14M | | | | 124.52M | 127.73M | 127.61M | 127.17M | 126.69M | 123.89M | 122.83M | 122.48M | 122.57M | 122.23M | 123.23M | 124.46M | 124.19M | 129.67M | 128.20M | 127.17M | 125.96M | 115.04M | 115.40M | 116.62M | 115.97M | 115.42M | 112.49M | 112.05M | 111.74M | 109.92M | 111.24M | 113.72M | 113.48M | 119.82M | 120.48M | 119.98M |
|
EBITDA
|
| -5.45M | -4.67M | | -6.07M | -5.70M | -169.11M | -7.82M | 183.31M | -8.87M | -6.44M | | 0.98M | 2.58M | 4.60M | 4.38M | 12.64M | 13.76M | 98.27M | 17.31M | 18.22M | 17.80M | 22.09M | 18.44M | 20.41M | 26.33M | 29.33M | 30.11M | 28.86M | 21.36M | 25.83M | 23.30M | 26.49M | 30.37M | 31.71M | 21.67M | 31.43M | 31.93M | 22.50M | 14.85M | 29.58M | 31.18M | 31.67M | 29.50M | 35.59M | 46.60M | 25.26M | 3.42M | 26.68M | 10.22M |
|
Interest Expenses
|
-0.00M | -0.00M | -0.00M | 0.02M | -0.01M | 0.00M | -1.62M | 0.01M | -1.64M | 0.01M | 0.00M | | 0.53M | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | 2.81% | 0.39% | | | 17.99% | 14.15% | 25.29% | 15.16% | 8.98% | 21.79% | 23.32% | 19.42% | 23.27% | 21.90% | 14.66% | 15.55% | | 17.25% | 16.07% | 12.75% | 15.27% | 14.66% | | 31.61% | 14.10% | 16.40% | 13.76% | 14.72% | 20.66% | 14.68% | 10.82% | 3.70% | | | |