|
Revenue
|
| | | | 118.70M | 135.91M | 122.92M | 111.99M | 132.92M | 149.87M | 111.05M | 124.48M | 138.72M | 161.64M | 115.37M | 136.24M | 166.62M | 173.12M | 118.12M | 158.09M | 150.22M | 157.67M | 123.82M | 138.46M | 157.15M | 169.99M | 115.72M | 143.68M | 172.73M | 169.31M | 130.32M | 138.18M | 154.19M | 172.69M | 115.07M | 127.75M | 180.26M | 174.91M | 127.66M | 126.11M | 143.64M | 127.37M | 94.14M | 116.88M | 144.73M | 164.48M | 139.56M | 162.20M | 171.92M | 187.44M | 184.97M | 209.86M | 232.53M | 199.37M | 170.30M | 215.88M | 226.09M | 208.33M | 149.51M | 172.55M | 218.97M | 229.25M |
|
Cost of Revenue
|
| | | | 89.19M | 104.44M | 95.07M | 87.39M | 96.53M | 107.52M | 84.00M | 96.38M | 103.22M | 118.27M | 86.28M | 102.49M | 123.22M | 132.24M | 93.06M | 122.85M | 114.72M | 122.16M | 101.79M | 110.49M | 118.08M | 125.68M | 92.40M | 109.96M | 128.08M | 126.70M | 101.75M | 108.33M | 115.94M | 129.94M | 90.20M | 103.33M | 134.75M | 134.82M | 103.17M | 97.48M | 107.88M | 94.05M | 70.20M | 89.32M | 112.54M | 132.21M | 117.25M | 132.27M | 146.13M | 155.74M | 143.26M | 157.72M | 161.38M | 145.17M | 128.59M | 160.50M | 166.39M | 152.47M | 112.73M | 129.41M | 153.90M | 167.43M |
|
Gross Profit
|
| | | | 29.51M | 31.47M | 27.86M | 24.61M | 36.39M | 42.35M | 27.05M | 28.10M | 35.50M | 43.37M | 29.09M | 33.75M | 43.40M | 40.88M | 25.06M | 35.24M | 35.50M | 35.51M | 22.03M | 27.98M | 39.07M | 44.31M | 23.32M | 33.72M | 44.65M | 42.60M | 28.57M | 29.85M | 38.25M | 42.76M | 24.87M | 24.42M | 45.51M | 40.09M | 24.48M | 28.63M | 35.76M | 33.31M | 23.94M | 27.57M | 32.19M | 32.26M | 22.31M | 29.94M | 25.79M | 31.70M | 41.71M | 52.14M | 71.15M | 54.20M | 41.72M | 55.38M | 59.70M | 55.86M | 36.78M | 43.15M | 65.07M | 61.83M |
|
Research & Development
|
| | | | 5.72M | 5.64M | 5.70M | 6.46M | 6.02M | 5.84M | 5.61M | 5.65M | 5.99M | 5.69M | 5.65M | 6.04M | 6.80M | 6.15M | 5.82M | 5.88M | 6.97M | 6.97M | 5.88M | 7.08M | 7.04M | 7.13M | 6.97M | 7.94M | 9.05M | 8.95M | 8.30M | 9.24M | 9.29M | 9.04M | 8.28M | 8.95M | 10.50M | 10.12M | 8.44M | 8.71M | 7.53M | 6.74M | 5.78M | 6.79M | 7.16M | 7.20M | 6.92M | 7.73M | 7.44M | 6.97M | 7.25M | 8.33M | 8.40M | 9.22M | 8.84M | 9.28M | 9.62M | 9.84M | 9.44M | 9.96M | 10.67M | 10.44M |
|
Selling, General & Administrative
|
| | | | 6.46M | 6.97M | 6.97M | 7.01M | 6.58M | 6.85M | 6.72M | 7.26M | 7.30M | 6.80M | 6.68M | 7.20M | 7.94M | 7.82M | 7.13M | 7.79M | 8.17M | 8.12M | 7.91M | 8.61M | 8.78M | 8.62M | 8.60M | 8.22M | 8.94M | 8.87M | 8.34M | 8.78M | 8.54M | 8.57M | 8.57M | 9.13M | 9.09M | 8.96M | 8.64M | 8.49M | 7.12M | 7.26M | 6.39M | 7.20M | 7.57M | 8.20M | 8.33M | 8.46M | 9.44M | 8.69M | 9.86M | 10.76M | 9.60M | 10.89M | 10.59M | 11.55M | 11.72M | 15.55M | 16.50M | 19.73M | 14.29M | 13.76M |
|
Other Operating Expenses
|
| | | | 12.21M | 12.93M | 13.34M | 13.76M | 13.08M | 12.80M | 13.65M | 13.23M | 13.62M | 13.30M | 13.19M | 13.68M | 15.05M | 14.66M | 13.69M | 14.56M | 14.26M | 14.82M | 13.78M | 15.94M | 15.26M | 15.89M | 14.68M | 15.86M | 14.94M | 15.35M | 15.27M | 17.20M | 16.38M | 16.12M | 15.54M | 16.61M | 18.30M | 16.18M | 16.55M | 14.88M | 11.56M | 12.65M | 12.00M | 12.44M | 11.79M | 12.48M | 12.73M | 14.06M | 14.43M | 14.53M | 17.48M | 14.79M | 12.93M | 14.65M | 14.26M | 15.11M | 15.64M | 14.70M | 14.47M | 15.20M | 16.83M | 16.06M |
|
Operating Expenses
|
| | | | 24.39M | 25.53M | 26.01M | 27.23M | 25.68M | 25.49M | 25.98M | 26.14M | 26.91M | 25.80M | 25.52M | 26.93M | 29.79M | 28.64M | 26.65M | 28.23M | 29.40M | 29.92M | 27.57M | 31.63M | 31.09M | 31.64M | 30.25M | 32.02M | 32.92M | 33.17M | 31.91M | 35.22M | 34.21M | 33.74M | 32.39M | 34.69M | 37.89M | 35.26M | 33.63M | 32.08M | 26.21M | 26.66M | 24.18M | 26.43M | 26.53M | 27.88M | 27.99M | 30.26M | 31.31M | 30.18M | 34.59M | 33.88M | 30.93M | 34.76M | 33.68M | 35.95M | 36.98M | 40.09M | 40.41M | 44.88M | 41.80M | 40.26M |
|
Operating Income
|
| | | | 5.12M | 5.94M | 1.84M | -2.62M | 10.71M | 16.86M | 1.07M | 1.96M | 8.60M | 17.57M | 3.57M | 6.83M | 13.62M | 12.24M | -1.58M | 7.01M | 6.10M | 5.60M | -5.55M | -3.65M | 7.98M | 12.67M | -6.93M | 1.71M | 11.72M | 9.44M | -3.34M | -5.37M | 4.04M | 9.02M | -7.52M | -10.27M | 7.62M | 4.82M | -9.15M | -3.45M | 9.55M | 6.66M | -0.24M | 1.14M | 5.66M | 4.38M | -5.68M | -0.32M | -5.52M | 1.53M | 7.12M | 18.26M | 40.22M | 19.44M | 8.04M | 19.43M | 22.72M | 15.77M | -3.63M | -1.74M | 23.27M | 21.56M |
|
EBIT
|
| | | | 5.12M | 5.94M | 1.84M | -2.62M | 10.71M | 16.86M | 1.07M | 1.96M | 8.60M | 17.57M | 3.57M | 6.83M | 13.62M | 12.24M | -1.58M | 7.01M | 6.10M | 5.60M | -5.55M | -3.65M | 7.98M | 12.67M | -6.93M | 1.71M | 11.72M | 9.44M | -3.34M | -5.37M | 4.04M | 9.02M | -7.52M | -10.27M | 7.62M | 4.82M | -9.15M | -3.45M | 9.55M | 6.66M | -0.24M | 1.14M | 5.66M | 4.38M | -5.68M | -0.32M | -5.52M | 1.53M | 7.12M | 18.26M | 40.22M | 19.44M | 8.04M | 19.43M | 22.72M | 15.77M | -3.63M | -1.74M | 23.27M | 21.56M |
|
Interest & Investment Income
|
| | | | 0.43M | 0.46M | 0.43M | 0.42M | 0.43M | 0.35M | 0.39M | 0.36M | 0.34M | 0.31M | 0.29M | 0.35M | 0.30M | 0.28M | 0.25M | 0.29M | 0.30M | 0.27M | 0.23M | 0.19M | 0.20M | 0.17M | 0.18M | 0.19M | 0.21M | 0.15M | 0.16M | 0.20M | 0.20M | 0.19M | 0.33M | 0.32M | 0.27M | 0.16M | 0.23M | 0.04M | 0.09M | -0.02M | -0.04M | -0.02M | 0.14M | -0.06M | 0.06M | 0.04M | -0.06M | -0.26M | -0.40M | -0.20M | -0.88M | -1.33M | -0.74M | -0.47M | -0.07M | 0.27M | 0.51M | 0.64M | 0.89M | 0.56M |
|
Other Non Operating Income
|
| | | | -0.15M | -0.05M | -0.03M | 0.11M | -0.18M | 0.15M | -0.19M | -0.61M | -0.39M | 0.28M | -0.24M | -0.00M | -0.17M | -0.23M | 0.18M | -0.28M | -0.44M | -0.23M | 0.01M | 0.86M | -0.09M | 0.15M | -0.30M | -0.10M | 0.14M | -0.09M | -0.49M | -0.11M | -0.15M | -0.07M | -0.20M | -0.66M | 0.19M | -0.51M | -0.33M | 0.11M | -0.63M | -0.84M | -0.91M | -0.61M | -0.87M | -0.95M | -0.79M | -0.50M | -0.75M | -0.21M | -1.38M | -4.88M | -3.98M | -1.30M | -1.00M | -6.81M | -0.83M | -1.16M | -0.61M | -15.18M | -1.94M | -0.26M |
|
Non Operating Income
|
| | | | -0.15M | -0.05M | -0.03M | 0.11M | -0.18M | 0.15M | -0.19M | -0.61M | -0.39M | 0.28M | -0.24M | -0.00M | -0.17M | -0.23M | 0.18M | -0.28M | -0.44M | -0.23M | 0.01M | 0.54M | -0.09M | 0.15M | -0.30M | -0.10M | 0.14M | -0.09M | -0.49M | -0.11M | -0.15M | -0.07M | -0.20M | -0.66M | 0.19M | -0.51M | -0.33M | 0.11M | -0.63M | -0.84M | -0.91M | -0.61M | -0.87M | -0.95M | -0.79M | -0.50M | -0.75M | -0.21M | -1.38M | -4.88M | -3.98M | -1.30M | -1.00M | -6.81M | -0.83M | -1.16M | -0.61M | -15.18M | -1.94M | -0.26M |
|
EBT
|
| | | | 5.33M | 6.25M | 2.19M | -2.19M | 10.87M | 17.32M | 1.23M | 1.50M | 8.43M | 18.14M | 3.56M | 7.11M | 13.68M | 12.24M | -1.22M | 6.99M | 5.89M | 5.60M | -5.42M | -2.95M | 8.05M | 12.91M | -7.11M | 1.74M | 11.99M | 9.46M | -3.71M | -5.31M | 4.04M | 9.14M | -7.44M | -10.69M | 8.04M | 4.44M | -9.24M | -3.25M | 8.93M | 5.80M | -1.19M | 0.51M | 4.93M | 3.37M | -6.42M | -0.78M | -6.33M | 1.05M | 5.34M | 13.19M | 28.10M | 6.16M | 12.63M | 7.17M | 0.22M | 25.18M | -17.82M | -13.44M | 22.22M | 21.86M |
|
Tax Provisions
|
| | | | 1.96M | 2.29M | 0.52M | -1.69M | 4.19M | 5.78M | -1.48M | -0.34M | 2.71M | 6.35M | 0.69M | 5.28M | 4.93M | 4.50M | -1.78M | 3.15M | 2.12M | 2.44M | -3.47M | -0.02M | 2.51M | 3.89M | -1.99M | 0.83M | 3.57M | 2.32M | 2.48M | -1.50M | -0.53M | 0.53M | -4.12M | 0.13M | 1.01M | -2.83M | 3.50M | -2.18M | 1.47M | 2.39M | -0.97M | 0.25M | 1.24M | 1.00M | -2.07M | 0.34M | -1.00M | 14.04M | 1.63M | -8.21M | 8.90M | 3.99M | 1.89M | 4.65M | 5.17M | 3.78M | -0.66M | -4.01M | 5.75M | 4.38M |
|
Profit After Tax
|
| | | | 3.37M | 3.96M | 1.67M | -0.51M | 6.68M | 11.55M | 2.71M | 1.84M | 5.72M | 11.79M | 2.87M | 1.83M | 8.74M | 7.74M | 0.56M | 3.84M | 3.78M | 3.17M | -1.95M | -2.93M | 5.54M | 9.02M | -5.13M | 0.91M | 8.43M | 7.13M | -6.19M | -3.81M | 4.57M | 8.61M | -3.32M | -10.82M | 7.03M | 7.27M | -12.73M | -1.08M | 7.47M | 3.42M | -0.21M | 0.26M | 3.69M | 2.37M | -4.35M | -1.12M | -5.33M | -12.98M | 3.71M | 21.40M | 19.20M | 2.17M | 10.74M | 2.52M | -4.95M | 21.41M | -17.16M | -9.43M | 16.47M | 17.48M |
|
Income from Continuing Operations
|
| | | | 3.37M | 3.96M | 1.67M | -0.51M | 6.68M | 11.55M | 2.71M | 1.84M | 5.72M | 11.79M | 2.87M | 1.83M | 8.74M | 7.74M | 0.56M | 3.84M | 3.78M | 3.17M | -1.95M | -2.93M | 5.54M | 9.02M | -5.13M | 0.91M | 8.43M | 7.13M | -6.19M | -3.81M | 4.57M | 8.61M | -3.32M | -10.82M | 7.03M | 7.27M | -12.73M | -1.08M | 7.47M | 3.42M | -0.21M | 0.26M | 3.69M | 2.37M | -4.35M | -1.12M | -5.33M | -12.98M | 3.71M | 21.40M | 19.20M | 2.17M | 10.74M | 2.52M | -4.95M | 21.41M | -17.16M | -9.43M | 16.47M | 17.48M |
|
Consolidated Net Income
|
| | | | 3.37M | 3.96M | 1.67M | -0.51M | 6.68M | 11.55M | 2.71M | 1.84M | 5.72M | 11.79M | 2.87M | 1.83M | 8.74M | 7.74M | 0.56M | 3.84M | 3.78M | 3.17M | -1.95M | -2.93M | 5.54M | 9.02M | -5.13M | 0.91M | 8.43M | 7.13M | -6.19M | -3.81M | 4.57M | 8.61M | -3.32M | -10.82M | 7.03M | 7.27M | -12.73M | -1.08M | 7.47M | 3.42M | -0.21M | 0.26M | 3.69M | 2.37M | -4.35M | -1.12M | -5.33M | -12.98M | 3.71M | 21.40M | 19.20M | 2.17M | 10.74M | 2.52M | -4.95M | 21.41M | -17.16M | -9.43M | 16.47M | 17.48M |
|
Income towards Parent Company
|
| | | | 3.37M | 3.96M | 1.67M | -0.51M | 6.68M | 11.55M | 2.71M | 1.84M | 5.72M | 11.79M | 2.87M | 1.83M | 8.74M | 7.74M | 0.56M | 3.84M | 3.78M | 3.17M | -1.95M | -2.93M | 5.54M | 9.02M | -5.13M | 0.91M | 8.43M | 7.13M | -6.19M | -3.81M | 4.57M | 8.61M | -3.32M | -10.82M | 7.03M | 7.27M | -12.73M | -1.08M | 7.47M | 3.42M | -0.21M | 0.26M | 3.69M | 2.37M | -4.35M | -1.12M | -5.33M | -12.98M | 3.71M | 21.40M | 19.20M | 2.17M | 10.74M | 2.52M | -4.95M | 21.41M | -17.16M | -9.43M | 16.47M | 17.48M |
|
Net Income towards Common Stockholders
|
| | | | 3.37M | 3.96M | 1.67M | -0.51M | 6.68M | 11.55M | 2.71M | 1.84M | 5.72M | 11.79M | 2.87M | 1.83M | 8.74M | 7.74M | 0.56M | 3.84M | 3.78M | 3.17M | -1.95M | -2.93M | 5.54M | 9.02M | -5.13M | 0.91M | 8.43M | 7.13M | -6.19M | -3.81M | 4.57M | 8.61M | -3.32M | -10.82M | 7.03M | 7.27M | -12.73M | -1.08M | 7.47M | 3.42M | -0.21M | 0.26M | 3.69M | 2.37M | -4.35M | -1.12M | -5.33M | -12.98M | 3.71M | 21.40M | 19.20M | 2.17M | 10.74M | 2.52M | -4.95M | 21.41M | -17.16M | -9.43M | 16.47M | 17.48M |
|
EPS (Basic)
|
| | | | 0.08 | 0.09 | 0.04 | -0.01 | 0.16 | 0.27 | 0.06 | 0.04 | 0.13 | 0.28 | 0.07 | 0.04 | 0.20 | 0.18 | 0.01 | 0.09 | 0.09 | 0.07 | -0.04 | -0.07 | 0.13 | 0.21 | -0.12 | 0.02 | 0.19 | 0.16 | -0.14 | -0.09 | 0.10 | 0.19 | -0.07 | -0.24 | 0.16 | 0.16 | -0.28 | -0.02 | 0.17 | 0.08 | 0.00 | 0.01 | 0.08 | 0.05 | -0.10 | -0.03 | -0.12 | -0.29 | 0.08 | 0.47 | 0.42 | 0.05 | 0.23 | 0.05 | -0.11 | 0.46 | -0.36 | -0.20 | 0.34 | 0.36 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.08 | 0.09 | 0.04 | -0.01 | 0.16 | 0.27 | 0.06 | 0.04 | 0.13 | 0.27 | 0.07 | 0.04 | 0.20 | 0.18 | 0.01 | 0.09 | 0.09 | 0.07 | -0.04 | -0.07 | 0.13 | 0.20 | -0.12 | 0.02 | 0.19 | 0.16 | -0.14 | -0.08 | 0.10 | 0.19 | -0.07 | -0.24 | 0.16 | 0.16 | -0.28 | -0.02 | 0.17 | 0.08 | 0.00 | 0.01 | 0.08 | 0.05 | -0.10 | -0.03 | -0.12 | -0.29 | 0.08 | 0.47 | 0.42 | 0.05 | 0.09 | 0.05 | -0.11 | 0.22 | -0.36 | -0.20 | 0.33 | 0.35 |
|
Shares Outstanding (Weighted Average)
|
41.63M | 41.44M | 41.53M | 41.42M | 41.73M | 41.79M | 41.92M | 41.87M | 42.07M | 42.16M | 42.34M | 42.28M | 42.53M | 42.71M | 43.04M | 42.89M | 43.26M | 43.41M | 43.61M | 43.51M | 43.80M | 43.93M | 44.02M | 43.99M | 44.08M | 44.05M | 44.10M | 44.11M | 44.24M | 44.41M | 44.52M | 44.46M | 44.64M | 44.78M | 45.02M | 44.93M | 45.09M | 45.12M | 45.19M | 45.03M | 44.65M | 44.89M | 45.06M | 44.99M | 45.14M | 45.35M | 45.26M | 45.19M | 45.10M | 45.32M | 45.39M | 45.40M | 45.65M | 46.03M | 46.17M | 45.90M | 46.31M | 46.80M | 47.76M | 47.59M | 48.90M | 48.77M |
|
Shares Outstanding (Diluted Average)
|
41.86M | 41.79M | 42.20M | 42.28M | 41.94M | 41.94M | 42.17M | 42.30M | 42.14M | 42.32M | 42.54M | 42.62M | 42.77M | 43.02M | 43.61M | 43.76M | 43.64M | 43.93M | 44.20M | 44.44M | 44.07M | 44.26M | 44.36M | 44.46M | 44.14M | 44.17M | 44.21M | 44.30M | 44.46M | 44.70M | 44.80M | 44.87M | 44.83M | 44.99M | 45.14M | 44.93M | 45.26M | 45.36M | 45.41M | 45.32M | 44.75M | 44.98M | 45.06M | 45.20M | 45.42M | 45.50M | 45.44M | 45.33M | 45.10M | 45.32M | 45.45M | 45.52M | 46.20M | 46.70M | 50.84M | 46.54M | 46.31M | 51.72M | 47.76M | 47.59M | 49.74M | 49.61M |
|
EBITDA
|
| | | | 5.12M | 5.94M | 1.84M | -2.62M | 10.71M | 16.86M | 1.07M | 1.96M | 8.60M | 17.57M | 3.57M | 6.83M | 13.62M | 12.24M | -1.58M | 7.01M | 6.10M | 5.60M | -5.55M | -3.65M | 7.98M | 12.67M | -6.93M | 1.71M | 11.72M | 9.44M | -3.34M | -5.37M | 4.04M | 9.02M | -7.52M | -10.27M | 7.62M | 4.82M | -9.15M | -3.45M | 9.55M | 6.66M | -0.24M | 1.14M | 5.66M | 4.38M | -5.68M | -0.32M | -5.52M | 1.53M | 7.12M | 18.26M | 40.22M | 19.44M | 8.04M | 19.43M | 22.72M | 15.77M | -3.63M | -1.74M | 23.27M | 21.56M |
|
Interest Expenses
|
| | | | 0.08M | 0.10M | 0.06M | 0.10M | 0.09M | 0.04M | 0.03M | 0.20M | 0.12M | 0.01M | 0.06M | 0.07M | 0.07M | 0.06M | 0.06M | 0.04M | 0.06M | 0.03M | 0.11M | 0.03M | 0.04M | 0.08M | 0.06M | 0.06M | 0.09M | 0.05M | 0.04M | 0.04M | 0.04M | 0.00M | 0.04M | 0.07M | 0.04M | 0.03M | -0.01M | 0.05M | 0.07M | 0.08M | | | 0.02M | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | 36.80% | 36.67% | 23.86% | 76.96% | 38.58% | 33.34% | -119.61% | -22.85% | 32.16% | 35.02% | 19.31% | 74.31% | 36.06% | 36.77% | 146.17% | 45.04% | 35.91% | 43.47% | 63.98% | 0.61% | 31.20% | 30.12% | 27.91% | 47.73% | 29.73% | 24.57% | -66.95% | 28.30% | -13.11% | 5.83% | 55.40% | -1.25% | 12.58% | -63.79% | -37.86% | 66.85% | 16.42% | 41.14% | 82.00% | 49.71% | 25.24% | 29.64% | 32.21% | -43.57% | 15.81% | 1,330.71% | 30.47% | -62.26% | 31.68% | 64.84% | 14.96% | 64.87% | 2,348.18% | 15.00% | 3.70% | 29.86% | 25.89% | 20.04% |