|
Revenue
|
| 66.05M | 74.15M | 67.08M | 67.35M | 75.44M | 77.56M | 76.22M | 76.44M | 88.98M | 94.32M | 96.81M | 94.41M | 116.06M | 123.28M | 113.64M | 107.81M | 127.53M | 136.82M | 127.36M | 116.91M | 142.35M | 144.31M | 134.97M | 136.41M | 148.91M | 154.68M | 148.14M | 136.06M | 149.24M | 147.69M | 142.88M | | 141.07M | 142.84M | 133.87M | 126.56M | 99.04M | 123.92M | 136.90M | 146.03M | 163.46M | 163.34M | 171.06M | 170.44M | 180.27M | 180.73M | 159.37M | 150.63M | 143.68M | 142.39M | 128.53M | 118.29M | 119.43M | 107.63M | 97.86M | 99.56M | 101.12M | 102.11M |
|
Cost of Revenue
|
| 39.41M | 42.70M | 40.90M | 39.20M | 42.98M | 42.63M | 44.37M | 42.23M | 44.66M | 52.32M | 55.23M | 55.23M | 68.44M | 69.36M | 64.72M | 62.50M | 74.92M | 82.73M | 79.14M | 74.30M | 82.37M | 85.84M | 83.54M | 87.17M | 96.99M | 104.96M | 101.80M | 101.81M | 100.91M | 103.92M | 105.81M | 96.93M | 101.31M | 100.22M | 98.88M | 90.16M | 78.86M | 85.07M | 98.38M | 102.73M | 117.68M | 120.61M | 131.38M | 127.27M | 132.75M | 139.11M | 128.44M | 121.03M | 131.81M | 115.20M | 105.25M | 89.31M | 92.10M | 86.27M | 78.88M | 78.39M | 81.26M | 84.48M |
|
Gross Profit
|
| 26.63M | 31.45M | 26.18M | 28.15M | 32.46M | 34.92M | 31.86M | 34.22M | 44.32M | 42.00M | 41.58M | 39.19M | 47.62M | 53.93M | 48.92M | 45.31M | 52.61M | 54.09M | 48.22M | 42.62M | 59.97M | 58.46M | 51.43M | 49.24M | 51.92M | 49.72M | 46.34M | 34.24M | 48.33M | 43.77M | 37.07M | 31.27M | 39.76M | 42.62M | 34.98M | 36.40M | 20.17M | 38.85M | 38.52M | 43.30M | 45.78M | 42.73M | 39.68M | 43.17M | 47.52M | 41.62M | 30.93M | 29.60M | 11.87M | 27.19M | 23.28M | 28.99M | 27.33M | 21.37M | 18.99M | 21.17M | 19.87M | 17.64M |
|
Research & Development
|
| 0.45M | 0.62M | 0.78M | 0.74M | 0.57M | 0.39M | 0.40M | 0.47M | 0.55M | 0.42M | 0.55M | 0.60M | 0.71M | 0.62M | 0.70M | 0.71M | 0.72M | 0.63M | 0.99M | 0.82M | 0.82M | 0.93M | 0.71M | 0.95M | 0.87M | 1.10M | 1.25M | 0.76M | 0.89M | 0.86M | 1.13M | 0.94M | 1.28M | 0.96M | 0.96M | 0.78M | 0.76M | 0.93M | 1.50M | 1.10M | 1.11M | 0.82M | 1.18M | 0.90M | 1.19M | 0.85M | 1.15M | 1.05M | 1.55M | 1.24M | 1.25M | 1.21M | 1.10M | 1.19M | 1.45M | 1.44M | 1.29M | 1.59M |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | 0.81M | 0.97M | 0.62M | 0.59M | 0.15M | 0.03M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 7.79M | 7.55M | 8.84M | 8.36M | 6.30M | 7.03M | 6.73M | 8.20M | 8.53M | 7.80M | 8.38M | 7.60M | 9.51M | 8.54M | 10.46M | 8.30M | 8.81M | 9.90M | 9.60M | 9.85M | 10.03M | 10.37M | 9.93M | 11.33M | 10.71M | 11.29M | 12.61M | 11.20M | 11.24M | 10.47M | 10.41M | 11.03M | 10.57M | 9.45M | 9.62M | 11.87M | 9.24M | 8.19M | 9.78M | 13.14M | 11.79M | 12.16M | 13.75M | 12.79M | 13.76M | 13.19M | 11.86M | 13.98M | 13.20M | 12.14M | 10.17M | 10.30M | 10.01M | 7.89M | 10.91M | 10.36M | 9.48M | 9.27M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | | | 0.08M | | 0.68M | | | | | | 0.09M | -6.85M | | 0.01M | 0.02M | 0.01M |
|
Other Operating Expenses
|
| 8.48M | -1.78M | | 11.89M | -1.00M | | | 12.47M | 13.00M | 12.86M | 12.88M | 13.72M | 13.85M | 13.54M | 14.76M | 15.56M | 14.80M | 18.84M | 14.98M | 17.71M | 17.83M | 18.99M | 21.68M | 21.83M | 21.04M | 26.33M | 37.39M | 20.86M | 22.93M | 18.41M | 21.50M | 18.65M | 17.31M | 19.27M | 23.90M | 21.47M | 13.07M | 14.68M | 18.70M | 19.02M | 27.70M | 20.88M | 21.41M | 22.50M | 26.14M | 24.42M | 92.42M | 20.50M | 44.05M | 15.79M | 45.05M | 23.07M | 25.39M | 23.20M | 29.58M | 24.11M | 21.70M | 22.79M |
|
Operating Expenses
|
| 16.73M | 17.84M | 20.02M | 20.99M | 18.56M | 18.22M | 19.67M | 21.15M | 22.08M | 21.08M | 21.81M | 21.92M | 24.07M | 22.70M | 25.93M | 24.57M | 24.33M | 29.37M | 25.57M | 28.38M | 28.69M | 30.29M | 32.33M | 34.10M | 32.61M | 38.71M | 51.26M | 32.82M | 35.05M | 29.74M | 33.03M | 30.62M | 29.16M | 29.68M | 34.49M | 34.11M | 23.08M | 23.81M | 30.42M | 33.26M | 40.61M | 33.86M | 36.34M | 36.19M | 41.17M | 38.46M | 106.11M | 35.52M | 58.80M | 29.18M | 56.47M | 34.59M | 36.59M | 25.44M | 41.94M | 35.92M | 32.49M | 33.66M |
|
Operating Income
|
| 9.90M | 13.60M | 6.16M | 7.16M | 13.91M | 16.70M | 12.19M | 13.07M | 22.24M | 20.92M | 19.77M | 17.27M | 23.56M | 31.23M | 22.99M | 20.75M | 28.28M | 24.72M | 22.64M | 14.23M | 31.29M | 28.18M | 19.11M | 15.14M | 19.31M | 11.00M | -4.91M | 1.43M | 13.28M | 14.03M | 4.04M | 0.64M | 10.60M | 12.94M | 0.50M | 2.29M | -2.90M | 15.05M | 8.09M | 10.04M | 5.17M | 8.88M | 3.34M | 6.98M | 6.36M | 3.15M | -75.18M | -5.92M | -46.93M | -1.99M | -33.19M | -5.60M | -9.25M | -4.07M | -22.96M | -14.75M | -12.62M | -16.03M |
|
EBIT
|
| 9.90M | 13.60M | 6.16M | 7.16M | 13.91M | 16.70M | 12.19M | 13.07M | 22.24M | 20.92M | 19.77M | 17.27M | 23.56M | 31.23M | 22.99M | 20.75M | 28.28M | 24.72M | 22.64M | 14.23M | 31.29M | 28.18M | 19.11M | 15.14M | 19.31M | 11.00M | -4.91M | 1.43M | 13.28M | 14.03M | 4.04M | 0.64M | 10.60M | 12.94M | 0.50M | 2.29M | -2.90M | 15.05M | 8.09M | 10.04M | 5.17M | 8.88M | 3.34M | 6.98M | 6.36M | 3.15M | -75.18M | -5.92M | -46.93M | -1.99M | -33.19M | -5.60M | -9.25M | -4.07M | -22.96M | -14.75M | -12.62M | -16.03M |
|
Non Operating Income
|
| 0.66M | 0.83M | 3.02M | 1.46M | -0.44M | 1.99M | -0.23M | 0.19M | -0.40M | 1.11M | 0.42M | 1.56M | 1.42M | -1.03M | -0.91M | 1.89M | 0.40M | 0.11M | 0.69M | -0.24M | 1.44M | 1.12M | 1.00M | 1.52M | 1.39M | 1.59M | 1.07M | -0.54M | 0.53M | 1.55M | 2.10M | 0.32M | 1.82M | 4.05M | -0.62M | -0.87M | 2.51M | -0.05M | 8.61M | -5.33M | 3.10M | 2.40M | 7.42M | -1.35M | -6.45M | 4.31M | 0.41M | -2.34M | -1.19M | -1.29M | 3.75M | -0.71M | -1.85M | -0.30M | 2.84M | -2.46M | 5.71M | 1.77M |
|
EBT
|
| 9.24M | 12.77M | 3.14M | 5.71M | 14.35M | 14.72M | 12.41M | 12.88M | 22.65M | 19.80M | 19.36M | 15.70M | 22.14M | 32.26M | 23.90M | 18.85M | 27.88M | 24.61M | 21.95M | 14.48M | 29.84M | 27.05M | 18.11M | 13.61M | 17.92M | 9.41M | -5.99M | 1.97M | 12.74M | 12.48M | 1.94M | 0.32M | 8.78M | 8.89M | 1.12M | 3.16M | -5.41M | 15.10M | -0.52M | 15.37M | 2.08M | 6.47M | -4.08M | 8.33M | 12.80M | -1.15M | -75.59M | -3.58M | -45.74M | -0.69M | -36.94M | -4.90M | -7.41M | -3.78M | -25.82M | -12.29M | -18.34M | -17.79M |
|
Tax Provisions
|
| 1.66M | 2.62M | -0.51M | 0.76M | 2.58M | 2.04M | 1.44M | 2.17M | 2.48M | 3.34M | 2.34M | 2.23M | 3.36M | 4.84M | 3.31M | 2.47M | 4.62M | 4.19M | 2.56M | 2.37M | 3.56M | 4.28M | 2.79M | 2.35M | 3.05M | 1.97M | 0.04M | 0.51M | 1.70M | 1.89M | 0.45M | 0.73M | 2.36M | 1.76M | 1.39M | 0.48M | 0.47M | 2.29M | 1.46M | 1.53M | 0.60M | 0.60M | -0.78M | 1.67M | 1.57M | -0.79M | -1.70M | 0.27M | 6.98M | 0.08M | 13.95M | 0.03M | 1.97M | 0.45M | -1.36M | 0.70M | 0.41M | 0.29M |
|
Profit After Tax
|
| 7.60M | 10.15M | 3.65M | 4.95M | 11.77M | 12.67M | 10.97M | 10.71M | 20.16M | 16.46M | 17.02M | 13.47M | 18.78M | 27.42M | 20.59M | 16.38M | 23.27M | 20.42M | 19.39M | 12.11M | 26.28M | 22.77M | 15.32M | 11.27M | 14.87M | 7.44M | -6.02M | 1.46M | 11.04M | 10.59M | 1.48M | -0.41M | 6.41M | 7.13M | 0.28M | 2.68M | -5.88M | 12.81M | -1.98M | 13.84M | 1.48M | 5.87M | 3.30M | 6.66M | 11.23M | 0.36M | 73.89M | 3.85M | 52.72M | -0.78M | 50.89M | -4.92M | -9.37M | -4.23M | -24.45M | 12.99M | 18.75M | 18.09M |
|
Equity Income
|
| | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.29M | -0.08M | 0.06M | -0.13M | -0.08M | -0.31M | -0.21M | -0.19M | -0.45M | -0.36M | -0.01M | -0.20M | -0.57M | -0.87M | -0.17M | -0.02M | -0.38M | -0.61M | -0.68M | -0.33M | -0.88M | -0.43M | -0.25M | -0.17M | -0.32M | -0.50M | -0.36M | 0.04M | -0.03M | -0.05M | -0.12M | | | | | | | | -0.40M | 0.35M | 0.23M | 0.08M | 0.43M | -0.43M | -0.08M | -0.10M | -0.08M | 0.07M | 0.25M | -0.11M | 0.37M | -0.16M | 0.19M | 0.01M | -0.18M | 0.11M | 0.19M | -0.01M |
|
Income from Continuing Operations
|
| 7.58M | 10.15M | 3.65M | 4.95M | 11.77M | 12.67M | 10.97M | 10.71M | 20.16M | 16.46M | 17.02M | 13.47M | 18.78M | 27.42M | 20.59M | 16.38M | 23.27M | 20.42M | 19.39M | 12.11M | 26.28M | 22.77M | 15.32M | 11.27M | 14.87M | 7.44M | -6.02M | 1.46M | 11.04M | 10.59M | 1.48M | -0.41M | 6.41M | 7.13M | -0.28M | 2.68M | -5.88M | 12.81M | -1.98M | 13.84M | 1.48M | 5.87M | -3.30M | 6.66M | 11.23M | -0.36M | -73.89M | -3.85M | -52.72M | -0.78M | -50.89M | -4.92M | -9.37M | -4.23M | -24.45M | -12.99M | -18.75M | -18.09M |
|
Consolidated Net Income
|
| 7.58M | 10.15M | 3.65M | 4.95M | 11.77M | 12.67M | 10.97M | 10.71M | 20.16M | 16.46M | 17.02M | 13.47M | 18.78M | 27.42M | 20.59M | 16.38M | 23.27M | 20.42M | 19.39M | 12.11M | 26.28M | 22.77M | 15.32M | 11.27M | 14.87M | 7.44M | -6.02M | 1.46M | 1.16M | | 2.10M | 1.60M | 6.41M | 7.13M | -0.28M | 2.68M | -5.88M | 12.81M | -1.98M | 13.84M | 1.48M | 5.87M | -3.30M | 6.66M | 11.23M | -0.36M | -73.89M | -3.85M | -52.72M | -0.78M | -50.89M | -4.92M | -9.37M | -4.23M | -24.45M | -12.99M | -18.75M | -18.09M |
|
Income towards Parent Company
|
| 7.58M | 10.15M | 3.65M | 4.95M | 11.77M | 12.67M | 10.97M | 10.71M | 20.16M | 16.46M | 17.02M | 13.47M | 18.78M | 27.42M | 20.59M | 16.38M | 23.27M | 20.42M | 19.39M | 12.11M | 26.28M | 22.77M | 15.32M | 11.27M | 14.87M | 7.44M | -6.02M | 1.46M | 1.16M | | 2.10M | 1.60M | 6.41M | 7.13M | -0.28M | 2.68M | -5.88M | 12.81M | -1.98M | 13.84M | 1.48M | 5.87M | -3.30M | 6.66M | 11.23M | -0.36M | -73.89M | -3.85M | -52.72M | -0.78M | -50.89M | -4.92M | -9.37M | -4.23M | -24.45M | -12.99M | -18.75M | -18.09M |
|
Net Income towards Common Stockholders
|
| 7.58M | 10.15M | 3.65M | 4.95M | 11.77M | 12.67M | 10.97M | 10.71M | 20.16M | 16.46M | 17.02M | 13.47M | 18.78M | 27.42M | 20.59M | 16.38M | 23.27M | 20.42M | 19.39M | 12.11M | 26.28M | 22.77M | 15.07M | 11.27M | 14.87M | 7.44M | -6.38M | 1.49M | 1.16M | | 1.37M | 0.41M | 6.41M | 7.13M | 0.28M | 2.68M | 5.88M | 12.81M | -2.38M | 13.84M | 1.71M | 5.95M | -2.88M | 6.23M | 11.15M | -0.46M | 73.97M | -3.78M | -52.47M | -0.89M | -50.89M | -4.92M | -9.37M | -4.23M | -24.45M | -12.99M | -18.75M | -18.09M |
|
EPS (Basic)
|
| 0.39 | 0.52 | 0.19 | 0.18 | 0.34 | 0.37 | 0.34 | 0.30 | 0.57 | 0.46 | 0.49 | 0.38 | 0.52 | 0.76 | 0.59 | 0.47 | 0.65 | 0.56 | 0.53 | 0.33 | 0.73 | 0.65 | 0.43 | 0.31 | 0.42 | 0.19 | -0.19 | 0.05 | 0.32 | 0.31 | 0.04 | 0.01 | 0.19 | 0.21 | 0.01 | 0.08 | 0.17 | 0.37 | -0.07 | 0.41 | 0.05 | 0.17 | 0.11 | 0.18 | 0.32 | -0.02 | -2.15 | 0.11 | 1.52 | -0.03 | -1.47 | 0.15 | -0.27 | 0.12 | -0.59 | 0.37 | -0.54 | -0.52 |
|
EPS (Weighted Average and Diluted)
|
| 0.01M | 0.01M | 0.19 | 0.03M | 0.02M | 0.01M | 0.34 | 0.31 | 0.56 | 0.46 | 0.48 | 0.37 | 0.51 | 0.75 | 0.58 | 0.46 | 0.65 | 0.56 | 0.53 | 0.33 | 0.73 | 0.65 | 0.43 | 0.31 | 0.42 | 0.19 | -0.19 | 0.05 | 0.32 | 0.31 | 0.04 | -0.01 | 0.19 | 0.21 | -0.01 | 0.08 | 0.17 | 0.37 | -0.07 | 0.41 | 0.05 | 0.17 | -0.11 | 0.18 | 0.32 | 0.02 | -2.15 | -0.11 | -1.52 | -0.03 | 1.47 | 0.15 | 0.27 | 0.12 | -1.67 | -0.37 | 0.54 | -0.52 |
|
Shares Outstanding (Weighted Average)
|
19.57M | 19.57M | 19.57M | 19.57M | 27.47M | 34.37M | 34.37M | 32.64M | 34.59M | 34.60M | 34.73M | 34.74M | 34.81M | 34.92M | 35.00M | 35.12M | 35.15M | 35.27M | 35.29M | 35.29M | 35.21M | 35.01M | 34.87M | 34.71M | 34.32M | 34.34M | 34.34M | 34.34M | 34.34M | 34.36M | 34.36M | 34.36M | 34.37M | 34.38M | 34.39M | | 34.40M | 34.41M | 34.41M | | 34.44M | 34.45M | 34.47M | | 34.47M | 34.48M | 34.49M | | 34.51M | 34.51M | 34.52M | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
19.57M | 560.00 | 920.00 | 19.57M | 180.00 | 530.00 | 900.00 | 32.70M | 34.98M | 35.14M | 35.32M | 35.39M | 35.39M | 35.41M | 35.38M | 35.44M | 35.47M | 35.46M | 35.47M | 35.46M | 35.35M | 35.12M | 34.93M | 34.76M | 34.36M | 34.41M | 34.40M | 34.39M | 34.38M | 34.39M | 34.40M | 34.41M | 34.37M | 34.43M | 34.44M | | 34.45M | 34.41M | 34.46M | | 34.49M | 34.54M | 34.56M | | 34.56M | 34.53M | 34.54M | | 34.51M | 34.51M | 34.52M | | 34.53M | 34.54M | 34.54M | | 34.55M | 34.56M | 34.57M |
|
EBITDA
|
| 5.20M | 7.16M | 2.66M | 13.69M | 17.99M | 21.31M | 16.46M | 17.64M | 24.62M | 25.23M | 24.22M | 22.13M | 30.36M | 31.23M | 22.99M | 20.75M | 28.28M | 24.72M | 22.64M | 14.23M | 31.29M | 28.18M | 19.11M | 15.14M | 19.31M | 11.00M | -4.91M | 1.43M | 13.28M | 14.03M | 4.04M | 0.64M | 10.60M | 12.94M | 0.50M | 2.29M | -2.90M | 15.05M | 8.09M | 10.04M | 5.17M | 8.88M | 3.34M | 6.98M | 6.36M | 3.15M | -75.18M | -5.92M | -46.93M | -1.99M | -33.19M | -5.60M | -9.25M | -4.07M | -22.96M | -14.75M | -12.62M | -16.03M |
|
Tax Rate
|
| 17.94% | 20.49% | -16.10% | 13.23% | 17.96% | 13.89% | 11.63% | 16.86% | 10.96% | 16.88% | 12.09% | 14.20% | 15.18% | 15.00% | 13.85% | 13.11% | 16.56% | 17.04% | 11.67% | 16.37% | 11.93% | 15.83% | 15.41% | 17.25% | 17.02% | 20.91% | -0.58% | 25.98% | 13.36% | 15.16% | 23.43% | 225.78% | 26.93% | 19.78% | 124.58% | 15.15% | -8.70% | 15.18% | -279.50% | 9.95% | 28.78% | 9.32% | 19.10% | 20.10% | 12.27% | 68.40% | 2.25% | -7.51% | -15.26% | -11.94% | -37.76% | -0.53% | -26.54% | -11.94% | 5.27% | -5.68% | -2.24% | -1.65% |