|
Revenue
|
20.05M | 17.39M | 21.34M | 27.96M | 36.30M | 32.91M | 36.38M | 40.06M | 51.47M | 46.91M | 50.38M | 54.96M | 64.36M | 59.03M | 57.48M | 64.82M | 80.37M | 71.78M | 77.71M | 84.65M | 109.05M | 95.94M | 100.18M | 108.11M | 129.66M | 106.83M | 106.50M | 106.59M | 144.52M | 112.76M | 117.23M | 121.60M | 151.32M | 127.56M | 142.33M | 152.67M | 169.15M | 161.71M | 175.84M | 191.24M | 223.10M | 221.55M | 224.71M | 240.10M | 314.38M | 317.60M | | 342.84M | 372.65M |
|
Cost of Revenue
|
10.41M | 9.43M | 9.68M | 11.04M | 14.79M | 13.46M | 15.45M | 16.72M | 20.58M | 21.66M | 21.84M | 23.80M | 26.48M | 27.68M | 29.50M | 32.88M | 36.68M | 34.58M | 35.52M | 37.88M | 40.31M | 41.51M | 43.57M | 46.15M | 52.94M | 51.20M | 52.35M | 55.42M | 61.04M | 61.44M | 65.80M | 69.60M | 77.56M | 77.43M | 86.81M | 90.30M | 90.74M | 99.43M | 101.09M | 98.86M | 106.61M | 104.96M | 115.34M | 113.69M | 146.98M | 145.64M | | 162.59M | 164.80M |
|
Gross Profit
|
17.50M | 14.34M | 17.73M | 24.43M | 31.79M | 28.66M | 30.30M | 34.52M | 44.67M | 40.48M | 43.47M | 46.92M | 55.60M | 49.77M | 47.48M | 53.86M | 68.75M | 60.49M | 66.00M | 72.51M | 95.73M | 82.37M | 84.97M | 91.13M | 112.81M | 89.74M | 86.11M | 84.20M | 121.81M | 91.83M | 93.97M | 98.19M | 125.62M | 99.53M | 111.61M | 120.20M | 134.32M | 125.73M | 137.08M | 149.50M | 183.45M | 179.14M | 179.69M | 192.92M | 240.62M | 241.34M | | 262.65M | 289.10M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.86M | | | 1.84M | 1.84M | | | 1.83M | -5.46M | | | | |
|
Research & Development
|
2.85M | 3.24M | 3.34M | 3.66M | 4.16M | 4.12M | 4.26M | 5.65M | 7.71M | 7.93M | 8.16M | 9.19M | 9.32M | 9.21M | 9.56M | 11.37M | 12.24M | 12.98M | 13.81M | 14.98M | 15.34M | 16.33M | 17.00M | 18.26M | 20.93M | 21.29M | 22.87M | 24.61M | 26.66M | 29.74M | 33.62M | 38.01M | 40.75M | 43.44M | 46.96M | 48.44M | 51.48M | 52.26M | 53.66M | 51.73M | 53.79M | 53.91M | 56.56M | 59.31M | 73.28M | 78.56M | | 86.73M | 96.33M |
|
Share-based Compensation (IS)
|
| | | | | | | | 3.34M | | | | 5.09M | | | | 25.24M | 6.92M | 8.41M | 0.01M | 10.29M | 10.25M | 11.90M | 0.02M | 18.03M | 16.31M | 16.75M | 20.32M | 18.47M | 19.30M | 23.14M | 26.34M | 26.66M | 27.28M | 29.57M | 31.74M | 32.23M | 31.60M | 32.37M | 38.60M | 37.53M | 37.50M | 40.53M | 43.39M | -121.25M | 48.20M | 55.27M | 63.53M | |
|
Selling, General & Administrative
|
1.58M | 1.48M | 1.64M | 2.04M | 3.34M | 3.58M | 4.06M | 3.87M | 5.48M | 4.67M | 5.02M | 5.84M | 6.59M | 6.88M | 7.41M | 7.93M | 8.19M | 8.90M | 9.71M | 10.87M | 12.56M | 10.90M | 11.43M | 13.97M | 16.00M | 14.69M | 15.77M | 14.65M | 15.32M | 16.00M | 17.96M | 18.30M | 19.16M | 19.74M | 19.87M | 20.74M | 22.18M | 20.18M | 22.22M | 24.64M | 27.76M | 26.64M | 31.77M | 31.01M | 51.71M | 37.87M | | 63.41M | 52.50M |
|
Restructuring Costs
|
| | | | | | | | 0.16M | | | | | | | | 0.69M | | | | 0.27M | | | | | | 2.65M | | | | | | | | | 1.65M | -2.24M | | | | | | | 1.14M | -6.40M | | | | |
|
Other Operating Expenses
|
10.41M | 9.43M | 9.68M | 11.04M | 14.79M | 13.46M | 15.45M | 16.72M | 20.42M | 21.66M | 21.84M | 23.80M | 26.48M | 27.68M | 29.50M | 32.88M | 36.00M | 34.58M | 35.52M | 37.88M | 40.04M | 41.51M | 43.57M | 46.15M | 52.94M | 51.20M | 49.70M | 55.42M | 61.04M | 61.44M | 65.80M | 69.60M | 77.56M | 77.43M | 86.81M | 88.64M | 92.98M | 99.43M | 101.09M | 98.86M | 106.61M | 104.96M | 115.34M | 112.55M | 153.39M | 145.64M | | 162.59M | 164.80M |
|
Operating Expenses
|
14.84M | 14.15M | 14.66M | 16.74M | 22.29M | 21.16M | 23.77M | 26.24M | 33.77M | 34.27M | 35.02M | 38.83M | 42.39M | 43.77M | 46.47M | 52.17M | 57.11M | 56.47M | 59.04M | 63.73M | 68.21M | 68.74M | 71.99M | 78.39M | 89.87M | 87.17M | 90.99M | 94.68M | 103.02M | 107.18M | 117.38M | 125.92M | 137.47M | 140.61M | 153.64M | 159.47M | 164.39M | 171.86M | 176.97M | 175.23M | 188.16M | 185.52M | 203.66M | 204.01M | 271.98M | 262.07M | | 312.74M | 313.63M |
|
Operating Income
|
2.66M | 0.19M | 3.07M | 7.69M | 9.51M | 7.50M | 6.53M | 8.29M | 10.90M | 6.21M | 8.45M | 8.09M | 13.21M | 6.00M | 1.01M | 1.68M | 11.63M | 4.03M | 6.96M | 8.78M | 27.52M | 13.63M | 12.98M | 12.74M | 22.94M | 2.57M | -4.88M | -10.47M | 18.79M | -15.35M | -23.41M | -27.73M | -11.85M | -41.08M | -42.03M | -39.27M | -30.07M | -46.13M | -39.90M | -25.74M | -4.71M | -6.38M | -23.98M | -11.09M | -31.36M | -20.73M | | -50.08M | -24.53M |
|
EBIT
|
2.66M | 0.19M | 3.07M | 7.69M | 9.51M | 7.50M | 6.53M | 8.29M | 10.90M | 6.21M | 8.45M | 8.09M | 13.21M | 6.00M | 1.01M | 1.68M | 11.63M | 4.03M | 6.96M | 8.78M | 27.52M | 13.63M | 12.98M | 12.74M | 22.94M | 2.57M | -4.88M | -10.47M | 18.79M | -15.35M | -23.41M | -27.73M | -11.85M | -41.08M | -42.03M | -39.27M | -30.07M | -46.13M | -39.90M | -25.74M | -4.71M | -6.38M | -23.98M | -11.09M | -31.36M | -20.73M | | -50.08M | -24.53M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 18.94M |
|
Non Operating Income
|
| | -1.13M | -2.95M | -0.56M | -1.63M | 0.33M | 0.06M | -0.23M | 0.07M | -0.09M | 0.37M | -0.10M | 0.55M | 1.13M | 0.82M | 1.61M | 1.84M | 0.23M | 1.41M | 1.08M | 1.42M | 2.48M | 1.50M | 2.39M | -0.74M | -1.47M | -1.45M | -2.73M | -2.91M | -3.15M | -3.69M | -3.25M | 1.06M | 1.57M | 3.64M | 9.16M | 9.61M | 11.88M | 12.42M | 19.30M | 14.05M | 13.35M | 23.44M | 6.00M | 8.64M | | 20.74M | |
|
EBT
|
2.16M | -1.17M | 1.94M | 4.74M | 8.95M | 5.87M | 6.86M | 8.35M | 10.67M | 6.28M | 8.36M | 8.45M | 13.11M | 6.55M | 2.14M | 2.50M | 13.25M | 5.87M | 7.19M | 10.19M | 28.60M | 15.05M | 15.46M | 14.24M | 25.34M | 1.83M | -6.35M | -11.93M | 16.06M | -18.25M | -26.57M | -31.41M | -15.09M | -40.03M | -40.46M | -35.63M | -20.91M | -36.52M | -28.02M | -13.31M | 14.59M | 7.67M | -10.63M | 12.35M | -25.36M | -12.09M | | -29.35M | -5.60M |
|
Tax Provisions
|
-0.76M | -0.08M | -0.71M | -1.42M | -2.29M | -1.71M | -1.94M | -1.57M | -0.73M | -1.95M | -1.91M | -1.34M | -2.87M | 0.99M | 1.11M | -0.82M | -9.70M | 0.55M | 1.19M | -2.09M | -4.42M | -1.37M | -2.06M | 1.01M | -4.60M | 0.55M | 2.04M | -3.95M | -4.00M | 3.06M | 3.81M | 2.31M | -1.79M | 2.22M | 2.83M | 2.90M | -1.30M | 1.49M | 2.24M | -1.30M | -5.68M | -2.20M | -2.29M | -1.24M | -71.75M | 23.55M | | -21.09M | |
|
Profit After Tax
|
1.40M | 1.25M | 1.23M | 3.28M | 6.66M | 4.17M | 4.92M | 6.77M | 9.93M | 4.32M | 6.45M | 7.11M | 10.24M | 7.54M | 3.25M | 1.68M | 3.55M | 6.42M | 8.38M | 8.09M | 24.18M | 13.68M | 13.40M | 15.25M | 20.74M | 2.39M | -4.32M | -15.88M | 12.05M | 15.20M | 22.76M | -29.11M | 16.89M | 37.81M | -37.63M | 32.73M | -22.20M | 35.03M | -25.78M | -14.61M | 8.91M | 5.47M | 0.01M | 11.11M | -97.12M | 11.46M | 0.09M | -50.44M | -17.11M |
|
Income from Continuing Operations
|
2.92M | -1.08M | 2.66M | 6.16M | 11.24M | 7.58M | 8.79M | 9.92M | 11.40M | 8.23M | 10.27M | 9.79M | 15.99M | 5.56M | 1.03M | 3.32M | 22.94M | 5.32M | 6.00M | 12.28M | 33.02M | 16.42M | 17.52M | 13.23M | 29.93M | 1.28M | -8.39M | -7.97M | 20.06M | -21.31M | -30.38M | -33.72M | -13.30M | -42.24M | -43.29M | -38.53M | -19.61M | -38.01M | -30.25M | -12.02M | 20.27M | 9.88M | -8.34M | 13.59M | 46.39M | -35.65M | | -8.26M | -5.60M |
|
Consolidated Net Income
|
2.92M | -1.08M | 2.66M | 6.16M | 11.24M | 7.58M | 8.79M | 9.92M | 11.40M | 8.23M | 10.27M | 9.79M | 15.99M | 5.56M | 1.03M | 3.32M | 22.94M | 5.32M | 6.00M | 12.28M | 33.02M | 16.42M | 17.52M | 13.23M | 29.93M | 1.28M | -8.39M | -7.97M | 20.06M | -21.31M | -30.38M | -33.72M | -13.30M | -42.24M | -43.29M | -38.53M | -19.61M | -38.01M | -30.25M | -12.02M | 20.27M | 9.88M | -8.34M | 13.59M | 46.39M | -35.65M | | -8.26M | -5.60M |
|
Income towards Parent Company
|
2.92M | -1.08M | 2.66M | 6.16M | 11.24M | 7.58M | 8.79M | 9.92M | 11.40M | 8.23M | 10.27M | 9.79M | 15.99M | 5.56M | 1.03M | 3.32M | 22.94M | 5.32M | 6.00M | 12.28M | 33.02M | 16.42M | 17.52M | 13.23M | 29.93M | 1.28M | -8.39M | -7.97M | 20.06M | -21.31M | -30.38M | -33.72M | -13.30M | -42.24M | -43.29M | -38.53M | -19.61M | -38.01M | -30.25M | -12.02M | 20.27M | 9.88M | -8.34M | 13.59M | 46.39M | -35.65M | | -8.26M | -5.60M |
|
Net Income towards Common Stockholders
|
2.92M | -1.08M | 2.66M | 6.16M | 11.24M | 7.58M | 8.79M | 9.92M | 11.40M | 8.23M | 10.27M | 9.79M | 15.99M | 5.56M | 1.03M | 3.32M | 22.94M | 5.32M | 6.00M | 12.28M | 33.02M | 16.42M | 17.52M | 13.23M | 29.93M | 1.28M | -8.39M | -7.97M | 20.06M | -21.31M | -30.38M | -33.72M | -13.30M | -42.24M | -43.29M | -38.53M | -19.61M | -38.01M | -30.25M | -12.02M | 20.27M | 9.88M | -8.34M | 13.59M | 46.39M | -35.65M | | -8.26M | -5.60M |
|
EPS (Basic)
|
0.02 | | -0.01 | 0.24 | 0.22 | 0.14 | 0.16 | 0.20 | 0.34 | 0.13 | 0.19 | 0.21 | 0.47 | 0.22 | 0.09 | 0.05 | 0.10 | 0.18 | 0.23 | 0.34 | 0.66 | 0.37 | 0.36 | 0.40 | 0.55 | 0.06 | -0.11 | -0.41 | 0.31 | 0.39 | -0.58 | -0.73 | -0.42 | 0.94 | -0.93 | -0.80 | -0.48 | -0.85 | -0.62 | -0.29 | 0.48 | 0.13 | 0.30 | 0.26 | 2.02 | 0.23 | 1.81 | -1.00 | -0.34 |
|
EPS (Weighted Average and Diluted)
|
0.01 | | -0.01 | 0.11 | 0.19 | 0.12 | 0.14 | 0.19 | 0.32 | 0.12 | 0.18 | 0.20 | 0.44 | 0.21 | 0.09 | 0.05 | 0.10 | 0.18 | 0.23 | 0.33 | 0.64 | 0.36 | 0.34 | 0.39 | 0.53 | 0.06 | -0.11 | -0.41 | 0.30 | 0.39 | 0.58 | -0.73 | 0.42 | 0.94 | -0.93 | -0.80 | -0.43 | -0.85 | -0.62 | -0.26 | 0.43 | 0.13 | 0.30 | 0.24 | 2.02 | 0.22 | 1.81 | 1.00 | -0.34 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | 33.24M | | | | 34.16M | | | | | | | 36.49M | | | 37.52M | 37.81M | | | 38.57M | | | | | | | | | 40.83M | 40.92M | | | 41.90M | 42.07M | 130.00 | | 43.31M | | 230.00 | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 35.73M | | | | 36.00M | | | | | | | 37.48M | | | 38.99M | 39.06M | | | 39.32M | | | | | | | | | 40.83M | 45.60M | | | 46.64M | 47.11M | 130.00 | | 48.26M | | 220.00 | | | |
|
EBITDA
|
2.66M | 0.19M | 3.07M | 7.69M | 9.51M | 7.50M | 6.53M | 8.29M | 10.90M | 6.21M | 8.45M | 8.09M | 13.21M | 6.00M | 1.01M | 1.68M | 11.63M | 4.03M | 6.96M | 8.78M | 23.82M | 13.63M | 12.98M | 12.74M | 20.56M | 2.57M | -4.88M | -10.47M | 18.79M | -15.35M | -23.41M | -27.73M | -11.85M | -41.08M | -42.03M | -39.27M | -30.07M | -46.13M | -39.90M | 13.55M | -125.08M | -6.38M | -23.98M | -1.43M | -95.06M | -20.73M | | -50.08M | -24.53M |
|
Interest Expenses
|
-0.50M | -1.36M | | | -0.56M | -1.63M | | | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-35.28% | 7.12% | -36.70% | -30.07% | -25.59% | -29.05% | -28.23% | -18.85% | -6.88% | -31.12% | -22.83% | -15.86% | -21.92% | 15.12% | 51.90% | -32.73% | -73.19% | 9.37% | 16.56% | -20.54% | -15.45% | -9.11% | -13.31% | 7.08% | -18.15% | 30.03% | -32.05% | 33.15% | -24.93% | -16.75% | -14.34% | -7.35% | 11.88% | -5.54% | -6.99% | -8.15% | 6.21% | -4.09% | -7.99% | 9.73% | -38.93% | -28.72% | 21.58% | -10.06% | 282.91% | -194.80% | | 71.87% | |