|
Revenue
|
72.48M | 70.30M | 77.57M | 82.96M | 77.70M | 86.82M | 75.20M | 90.88M | 93.64M | 98.66M | 96.80M | 98.08M | 94.43M | 86.28M | 89.04M | 58.14M | 83.66M | 68.39M | 61.66M | 80.76M | 138.34M | 67.83M | 70.54M | 54.80M | 50.90M | 78.01M | 62.24M | 60.64M |
|
Cost of Revenue
|
24.21M | 24.44M | 23.68M | 27.02M | 25.93M | 28.73M | 27.60M | 25.58M | 26.89M | 26.22M | 23.84M | 24.13M | 24.23M | 24.31M | 24.25M | 24.38M | 26.18M | 25.01M | 20.94M | 23.03M | 26.34M | 20.88M | 20.11M | 19.91M | 17.82M | 17.83M | 16.35M | 16.64M |
|
Gross Profit
|
48.28M | 45.86M | 53.89M | 55.94M | 51.77M | 58.09M | 47.59M | 65.30M | 66.75M | 72.44M | 72.97M | 73.95M | 70.20M | 61.97M | 64.79M | 33.76M | 57.48M | 43.38M | 40.72M | 57.74M | 112.00M | 46.94M | 50.43M | 34.90M | 33.07M | 60.18M | 45.89M | 43.99M |
|
Amortization - Intangibles
|
5.30M | 5.20M | 5.10M | -3.08M | 5.20M | 5.40M | 5.20M | -3.26M | 5.00M | 5.10M | 5.10M | -2.51M | 5.00M | 4.00M | 2.90M | -0.48M | 2.50M | 2.50M | 0.70M | 0.70M | 0.60M | 0.60M | 0.60M | 0.50M | 0.60M | 0.54M | 0.60M | |
|
Research & Development
|
23.81M | 22.56M | 22.98M | 23.72M | 23.51M | 21.35M | 22.04M | 22.00M | 24.13M | 28.86M | 30.37M | 28.70M | 25.79M | 29.98M | 26.04M | 25.31M | 29.49M | 28.49M | 30.20M | 35.14M | 33.31M | 31.85M | 31.18M | 25.23M | 20.87M | 23.33M | 27.15M | 26.40M |
|
Selling, General & Administrative
|
5.72M | 5.69M | 6.24M | 8.28M | 11.48M | 10.71M | 14.26M | 12.93M | 12.43M | 12.96M | 13.17M | 18.42M | 7.53M | 13.80M | 10.61M | 10.71M | 14.26M | 19.18M | 13.02M | 11.45M | 12.79M | 16.66M | 9.83M | 13.19M | 12.75M | 11.20M | 12.34M | 12.48M |
|
Restructuring Costs
|
0.23M | 0.18M | 0.37M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
15.70M | 17.26M | 21.05M | 19.17M | 18.63M | 13.70M | 15.60M | 14.47M | 12.65M | 13.28M | 14.47M | 16.07M | 13.95M | 11.92M | 12.36M | 227.07M | 15.70M | 16.32M | 6.00M | 7.25M | 7.32M | 262.82M | 364.32M | 15.71M | 16.38M | 8.30M | 7.34M | 6.88M |
|
Operating Expenses
|
45.47M | 45.69M | 50.63M | 51.33M | 53.62M | 45.76M | 51.90M | 49.40M | 49.21M | 55.09M | 58.02M | 63.19M | 47.27M | 55.69M | 49.01M | 263.10M | 59.45M | 64.00M | 49.22M | 53.84M | 53.42M | 311.33M | 405.34M | 54.12M | 50.01M | 42.83M | 46.84M | 45.76M |
|
Operating Income
|
2.81M | 0.17M | 3.26M | 4.61M | -1.85M | 12.33M | -4.31M | 16.26M | 17.54M | 17.34M | 14.95M | 10.76M | 22.93M | 6.28M | 15.78M | -229.33M | -1.98M | -20.62M | -8.50M | 3.90M | 58.58M | -264.38M | -354.90M | -19.23M | -16.93M | 17.35M | -0.95M | -1.76M |
|
EBIT
|
2.81M | 0.17M | 3.26M | 4.61M | -1.85M | 12.33M | -4.31M | 16.26M | 17.54M | 17.34M | 14.95M | 10.76M | 22.93M | 6.28M | 15.78M | -229.33M | -1.98M | -20.62M | -8.50M | 3.90M | 58.58M | -264.38M | -354.90M | -19.23M | -16.93M | 17.35M | -0.95M | -1.76M |
|
Interest & Investment Income
|
| | | | 0.28M | 0.24M | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.09M | 0.08M | 0.24M | 0.59M | 0.87M | 1.16M | 1.21M | 1.23M | 1.43M | 1.19M | 1.29M | 1.44M | 1.44M | 0.92M | 0.90M | 0.60M |
|
Other Non Operating Income
|
-0.02M | 0.27M | -0.15M | 2.61M | -0.15M | 0.23M | -20.45M | -2.95M | -2.24M | 3.50M | 0.17M | 0.13M | -0.25M | -0.03M | -0.48M | -0.26M | 3.71M | 1.07M | -2.03M | -1.65M | 1.42M | -0.03M | 0.63M | 0.50M | 0.27M | 0.50M | 1.67M | -2.60M |
|
Non Operating Income
|
-0.02M | 0.27M | -0.15M | -4.86M | -0.15M | 0.23M | -20.45M | -2.95M | -2.24M | 3.50M | 0.17M | -17.06M | -0.25M | -0.03M | -0.48M | -0.26M | 3.71M | 1.07M | -2.03M | -1.65M | 1.42M | -0.03M | 0.63M | 0.50M | 0.27M | 0.50M | 1.67M | -2.60M |
|
EBT
|
2.79M | 0.43M | 3.11M | 4.85M | -8.51M | 6.11M | -30.26M | 4.78M | 11.53M | 17.38M | 11.86M | 7.50M | 19.34M | 5.98M | 38.17M | -251.12M | -6.96M | -22.38M | -13.44M | 0.35M | 65.64M | -270.35M | -356.10M | -20.38M | -18.62M | 16.05M | -0.79M | -5.47M |
|
Tax Provisions
|
0.54M | -1.32M | 1.82M | -90.94M | 2.77M | -6.71M | -2.21M | 12.69M | -9.41M | 6.22M | 6.10M | 0.38M | 1.44M | 3.44M | 111.00M | -2.66M | 1.30M | 3.71M | 3.01M | 11.87M | 34.34M | 11.65M | -42.60M | 0.03M | 5.70M | -5.60M | 1.93M | 7.89M |
|
Profit After Tax
|
2.25M | 0.45M | 1.77M | 95.79M | -11.28M | 12.81M | -28.05M | 6.82M | 20.94M | 11.16M | 5.80M | 7.99M | 19.04M | -0.48M | -99.27M | -230.13M | -2.16M | -26.09M | -16.45M | -11.55M | 23.86M | -277.98M | -313.54M | -20.42M | -24.29M | 21.66M | -2.72M | -13.36M |
|
Income from Continuing Operations
|
2.25M | 1.76M | 1.29M | 95.79M | -11.28M | 12.81M | -28.05M | -7.90M | 20.94M | 11.16M | 5.76M | 7.12M | 17.91M | 2.53M | -72.83M | -248.45M | -8.26M | -26.09M | -16.45M | -11.52M | 31.30M | -281.99M | -313.50M | -20.42M | -24.32M | 21.66M | -2.72M | -13.36M |
|
Consolidated Net Income
|
2.25M | 1.76M | 1.29M | 95.79M | -11.28M | 12.81M | -28.05M | -7.90M | 20.94M | 11.16M | 5.76M | 7.12M | 17.91M | 2.53M | -72.83M | -248.45M | -8.26M | -26.09M | -16.45M | -11.52M | 31.30M | -281.99M | -313.50M | -20.42M | -24.32M | 21.66M | -2.72M | -13.36M |
|
Income towards Parent Company
|
2.25M | 1.76M | 1.29M | 95.79M | -11.28M | 12.81M | -28.05M | -7.90M | 20.94M | 11.16M | 5.76M | 7.12M | 17.91M | 2.53M | -72.83M | -248.45M | -8.26M | -26.09M | -16.45M | -11.52M | 31.30M | -281.99M | -313.50M | -20.42M | -24.32M | 21.66M | -2.72M | -13.36M |
|
Net Income towards Common Stockholders
|
2.25M | 1.76M | 1.29M | 95.79M | -11.28M | 12.81M | -28.05M | -7.90M | 20.94M | 11.16M | 5.76M | 7.12M | 17.91M | 2.53M | -72.83M | -248.45M | -8.26M | -2.16M | -16.45M | -11.52M | 31.30M | 23.86M | -313.50M | -20.42M | -24.32M | 21.66M | -2.72M | -13.36M |
|
EPS (Basic)
|
0.06 | 0.01 | 0.05 | 2.63 | -0.31 | 0.35 | -0.77 | 0.19 | 0.56 | 0.30 | 0.15 | 0.21 | 0.49 | -0.01 | -2.53 | -5.87 | -0.05 | -0.65 | -0.41 | -0.29 | 0.58 | -6.66 | -7.50 | -0.46 | -0.57 | 0.50 | -0.06 | -0.31 |
|
EPS (Weighted Average and Diluted)
|
0.06 | 0.01 | 0.05 | 2.63 | -0.31 | 0.34 | -0.77 | 0.17 | 0.53 | 0.28 | 0.15 | 0.20 | 0.47 | -0.01 | -2.53 | -5.87 | -0.05 | -0.65 | -0.41 | -0.29 | 0.53 | -6.66 | -7.50 | -0.46 | -0.57 | 0.46 | -0.06 | -0.31 |
|
Shares Outstanding (Weighted Average)
|
36.39M | 36.39M | 36.39M | 36.39M | 36.40M | 36.50M | 36.72M | 36.72M | 37.71M | 37.82M | 38.01M | 38.01M | 38.54M | 39.17M | 39.31M | 39.38M | 39.94M | 40.23M | 40.31M | 40.33M | 41.14M | 41.67M | 41.78M | 41.80M | 42.83M | 43.20M | 43.26M | 43.32M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 40.22M | | | 41.80M | 41.64M | | | 43.26M | 43.18M |
|
EBITDA
|
2.81M | 0.17M | 3.26M | 4.61M | -1.85M | 12.33M | -4.31M | 16.26M | 17.54M | 17.34M | 14.95M | 10.76M | 22.93M | 6.28M | 15.78M | -229.33M | -1.98M | -20.62M | -8.50M | 3.90M | 58.58M | -264.38M | -354.90M | -19.23M | -16.93M | 17.35M | -0.95M | -1.76M |
|
Interest Expenses
|
| | | | 6.80M | 6.70M | 5.55M | 3.69M | 3.80M | 3.48M | 3.29M | 3.43M | 3.43M | 3.36M | 3.81M | 3.79M | 3.51M | 4.00M | 4.12M | 3.13M | 3.24M | 3.11M | 3.10M | 3.10M | 3.39M | 2.72M | 2.41M | 1.71M |
|
Tax Rate
|
19.26% | | 58.47% | | | | 7.31% | | | 35.77% | 51.42% | 5.08% | 7.43% | 57.63% | | 1.06% | | | | | 52.32% | | 11.96% | | | | | |