|
Revenue
|
47.24M | 47.27M | 48.33M | 49.72M | 54.27M | 51.84M | 46.66M | 49.02M | 47.63M | 47.25M | 46.99M | 48.20M | 48.82M | 51.37M | 47.32M | 45.88M | 47.88M | 51.61M | 47.22M | 50.40M | 52.05M | 54.17M | 50.26M | 50.16M | 52.13M | 50.45M | 45.17M | 45.62M | 45.74M | 45.10M | 44.95M | 54.55M | 62.27M | 65.12M | 62.31M | 65.76M | 61.17M | 64.96M | 62.32M | 73.45M | 70.34M | 73.17M | 73.15M | 77.30M | 79.08M | 79.11M | 84.26M | 94.71M | 103.52M | 105.74M | 109.31M | 111.14M | 112.24M | 112.16M | 106.09M | 107.70M | 105.20M | 105.05M | 103.87M | 104.50M | 107.51M | 114.34M |
|
Cost of Revenue
|
22.50M | 22.35M | 22.82M | 23.21M | 24.88M | 26.66M | 22.23M | 23.23M | 22.33M | 22.43M | 22.51M | 23.24M | 24.10M | 25.41M | 24.41M | 24.10M | 25.74M | 18.54M | 24.66M | 27.17M | 27.03M | 27.87M | 25.90M | 25.42M | 26.15M | 25.85M | 23.72M | 23.71M | 23.25M | 23.42M | 23.00M | 27.71M | 32.62M | 34.51M | 32.53M | 35.44M | 32.84M | 34.37M | 31.85M | 34.81M | 32.99M | 35.65M | 32.13M | 36.84M | 36.52M | 36.48M | 36.38M | 42.73M | 46.09M | 46.74M | 47.78M | 48.27M | 48.42M | 48.17M | 44.99M | 45.38M | 42.95M | 40.82M | 39.47M | 39.57M | 39.25M | 41.26M |
|
Gross Profit
|
23.72M | 24.03M | 24.67M | 25.65M | 28.75M | 27.52M | 24.43M | 25.78M | 25.30M | 24.82M | 24.48M | 24.96M | 24.72M | 25.96M | 22.91M | 21.78M | 22.15M | 23.65M | 22.56M | 23.23M | 25.02M | 26.30M | 24.36M | 24.74M | 25.98M | 24.60M | 21.45M | 21.90M | 22.48M | 21.33M | 21.96M | 26.83M | 29.65M | 30.61M | 29.78M | 30.33M | 28.33M | 30.59M | 30.46M | 38.64M | 37.35M | 37.52M | 41.02M | 40.46M | 42.56M | 42.63M | 47.88M | 51.98M | 57.43M | 58.99M | 61.52M | 62.87M | 63.82M | 63.99M | 61.10M | 62.32M | 62.26M | 64.23M | 64.40M | 64.93M | 68.27M | 73.08M |
|
Amortization - Intangibles
|
1.02M | 0.88M | 0.85M | 0.85M | 0.64M | 0.53M | 0.52M | 0.52M | 0.44M | 0.28M | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.77M | 0.74M | 0.75M | 0.74M | 0.72M | 0.72M | 0.78M | 0.80M | 1.25M | 1.23M | 1.22M | 1.11M | 1.11M | 1.11M | 1.16M | 1.39M | 1.30M | 1.30M | 1.30M | 1.10M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 1.07M |
|
Research & Development
|
7.16M | 7.10M | 7.81M | 7.85M | 7.86M | 8.12M | 8.23M | 7.75M | 7.78M | 7.00M | 7.42M | 7.78M | 7.61M | 7.53M | 7.26M | 7.41M | 7.25M | 6.99M | 7.08M | 7.28M | 7.79M | 7.80M | 7.84M | 7.76M | 7.95M | 7.41M | 6.91M | 6.98M | 7.42M | 7.26M | 7.75M | 8.62M | 8.21M | 8.61M | 9.52M | 9.57M | 8.58M | 9.89M | 10.33M | 11.53M | 10.89M | 11.01M | 11.09M | 11.36M | 12.37M | 11.80M | 13.41M | 13.82M | 13.97M | 13.90M | 14.09M | 15.15M | 14.95M | 14.45M | 14.63M | 15.04M | 15.13M | 15.48M | 15.03M | 15.32M | 16.23M | 17.08M |
|
Selling, General & Administrative
|
4.93M | 4.58M | 4.45M | 4.63M | 4.60M | 4.54M | 5.05M | 4.20M | 4.56M | 4.38M | 5.12M | 6.39M | 4.85M | 5.07M | 4.72M | 4.62M | 5.32M | 3.58M | 4.78M | 4.35M | 4.47M | 4.71M | 4.06M | 5.07M | 4.28M | 3.62M | 3.80M | 4.68M | 3.34M | 1.51M | 6.45M | 6.22M | 7.23M | 8.37M | 3.12M | 8.44M | 6.75M | 7.38M | 8.55M | 8.79M | 10.38M | 8.42M | 14.41M | 10.13M | 10.15M | 7.12M | 15.35M | 12.82M | 15.25M | 15.37M | 16.36M | 15.20M | 15.42M | 14.80M | 14.69M | 18.58M | 12.72M | 12.26M | 14.26M | 13.84M | 14.10M | 16.70M |
|
Restructuring Costs
|
| -0.12M | 0.10M | -0.02M | | 0.20M | 0.20M | 0.10M | 1.00M | | | -0.04M | | 0.40M | | | | | | 0.41M | | | 0.65M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
9.09M | 9.08M | 9.65M | 9.53M | 10.13M | 10.11M | 10.13M | 10.30M | 9.88M | 8.88M | 10.27M | 10.41M | 10.37M | 9.40M | 10.30M | 10.40M | 9.86M | 8.27M | 10.23M | 9.88M | 8.97M | 8.48M | 8.52M | 8.16M | 8.62M | 8.54M | 8.32M | 8.73M | 11.02M | 8.40M | 9.76M | 11.18M | 11.79M | 12.10M | 11.59M | 11.53M | 11.37M | 11.22M | 12.06M | 14.59M | 13.22M | 12.87M | 15.66M | 15.60M | 16.01M | 20.41M | 15.32M | 17.78M | 18.23M | 12.84M | 19.11M | 20.34M | 20.97M | 21.26M | 19.65M | 20.54M | 21.50M | 21.59M | 21.76M | 22.04M | 23.02M | 25.02M |
|
Operating Expenses
|
21.17M | 20.64M | 22.00M | 21.99M | 22.59M | 22.97M | 23.61M | 22.35M | 23.22M | 20.27M | 22.81M | 24.54M | 22.83M | 22.40M | 22.28M | 22.43M | 22.43M | 18.85M | 22.09M | 21.92M | 21.23M | 20.99M | 21.07M | 21.09M | 20.85M | 19.57M | 19.03M | 20.39M | 21.78M | 17.17M | 23.96M | 26.02M | 27.22M | 29.07M | 24.23M | 29.54M | 26.71M | 28.49M | 30.95M | 34.92M | 34.49M | 32.30M | 41.16M | 37.09M | 38.54M | 39.34M | 44.08M | 44.42M | 47.45M | 42.11M | 49.56M | 50.70M | 51.34M | 50.51M | 48.97M | 54.17M | 49.35M | 49.33M | 51.04M | 51.21M | 53.34M | 58.80M |
|
Operating Income
|
2.54M | 3.38M | 2.67M | 3.66M | 6.16M | 4.55M | 0.82M | 3.43M | 2.08M | 4.55M | 1.67M | 0.42M | 1.89M | 3.56M | 0.63M | -0.65M | -0.28M | 4.69M | 0.46M | 1.32M | 3.79M | 5.31M | 3.29M | 3.65M | 5.12M | 5.04M | 2.42M | 1.51M | 0.71M | 4.22M | -2.00M | 0.82M | 2.42M | 1.54M | 5.56M | 0.79M | 1.62M | 2.11M | -0.48M | 3.72M | 2.85M | 5.22M | -0.15M | 3.37M | 4.02M | 3.29M | 3.80M | 7.56M | 9.97M | 16.88M | 11.96M | 12.18M | 12.48M | 13.48M | 12.13M | 8.15M | 12.91M | 14.90M | 13.36M | 13.73M | 14.92M | 14.28M |
|
EBIT
|
2.54M | 3.38M | 2.67M | 3.66M | 6.16M | 4.55M | 0.82M | 3.43M | 2.08M | 4.55M | 1.67M | 0.42M | 1.89M | 3.56M | 0.63M | -0.65M | -0.28M | 4.69M | 0.46M | 1.32M | 3.79M | 5.31M | 3.29M | 3.65M | 5.12M | 5.04M | 2.42M | 1.51M | 0.71M | 4.22M | -2.00M | 0.82M | 2.42M | 1.54M | 5.56M | 0.79M | 1.62M | 2.11M | -0.48M | 3.72M | 2.85M | 5.22M | -0.15M | 3.37M | 4.02M | 3.29M | 3.80M | 7.56M | 9.97M | 16.88M | 11.96M | 12.18M | 12.48M | 13.48M | 12.13M | 8.15M | 12.91M | 14.90M | 13.36M | 13.73M | 14.92M | 14.28M |
|
Interest & Investment Income
|
0.09M | 0.08M | 0.06M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.08M | 0.11M | 0.13M | 0.14M | 0.16M | 0.16M | 0.12M | 0.15M | 0.22M | 0.21M | 0.04M | 0.10M | 0.10M | 0.21M | 0.14M | 0.20M | 0.18M | 0.23M | 0.05M | 0.02M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.02M | 0.10M | -0.01M | -0.22M | -0.38M | -0.07M | 0.15M | 0.01M | -0.19M | -0.21M | 0.12M | 0.44M | -0.06M | 0.02M | 0.09M | 0.02M | -0.07M | 0.46M | 0.39M | 1.32M | 0.42M | -0.12M | 0.12M | -0.28M | -0.36M | -0.15M | 0.57M | -0.14M | -0.22M | -0.13M | -0.04M | -0.53M | 0.54M | 0.09M | 0.05M | 0.26M | -0.17M | 0.31M | -0.24M | 0.09M | -0.07M | -0.35M | -0.19M | 0.08M | -0.11M | 0.09M | -0.10M | 0.14M | -0.10M | 0.16M | 0.02M | 0.05M | 0.01M | -0.02M | -0.03M | -0.03M | -0.01M | -0.02M | 0.03M | -0.04M | -0.03M | -0.01M |
|
Non Operating Income
|
0.05M | 0.15M | 0.02M | -0.22M | -0.38M | -0.07M | 0.22M | 0.07M | -0.19M | -0.41M | 0.18M | 0.45M | -0.06M | 0.07M | 0.14M | 0.07M | -0.07M | 0.50M | 0.43M | 1.38M | 0.46M | -0.04M | 0.22M | -0.28M | -0.36M | -0.15M | 0.70M | -0.14M | -0.22M | 0.09M | 0.16M | -0.53M | 0.63M | 0.17M | 0.16M | 0.40M | -0.17M | 0.48M | -0.44M | -1.59M | -0.94M | -0.88M | -0.59M | -0.17M | -0.48M | -0.28M | -5.00M | -4.32M | -5.39M | -4.88M | -5.95M | -6.35M | -6.59M | -6.29M | -15.41M | -3.73M | -3.25M | -2.85M | -2.26M | -1.38M | -0.96M | -1.77M |
|
EBT
|
2.60M | 3.54M | 2.68M | 3.48M | 5.82M | 4.53M | 1.03M | 3.50M | 1.96M | 4.41M | 1.85M | 0.87M | 1.89M | 3.63M | 0.76M | -0.58M | -0.31M | 5.19M | 0.89M | 2.70M | 4.25M | 5.28M | 3.51M | 3.38M | 4.81M | 4.99M | 3.12M | 1.48M | 0.64M | 4.31M | -1.84M | 0.33M | 3.05M | 1.71M | 5.72M | 1.18M | 1.65M | 2.59M | -0.92M | 2.13M | 1.91M | 4.34M | -0.74M | 3.20M | 3.54M | 3.00M | -1.20M | 3.24M | 4.58M | 12.01M | 6.01M | 5.83M | 5.89M | 7.19M | -3.28M | 4.42M | 9.66M | 12.05M | 11.10M | 12.35M | 13.96M | 12.51M |
|
Tax Provisions
|
-1.22M | 1.29M | 0.37M | 1.24M | 2.21M | 1.68M | 0.31M | 1.37M | -0.35M | 1.94M | 0.62M | -0.13M | 0.36M | 1.58M | 0.08M | -1.32M | -0.21M | 2.02M | -0.13M | 1.03M | 1.17M | 1.61M | 0.38M | 1.16M | 0.53M | 1.14M | 0.77M | 0.15M | -0.69M | -0.07M | 2.65M | 0.45M | 0.15M | -1.63M | 1.04M | -0.16M | 0.00M | 0.29M | -1.13M | 0.12M | 0.14M | -0.05M | -0.43M | 0.27M | 0.38M | -1.59M | -2.39M | 0.39M | 0.46M | 0.78M | 0.23M | -0.07M | -0.84M | 0.83M | -0.22M | 0.43M | -0.04M | 0.19M | 1.01M | 1.85M | 3.72M | 2.51M |
|
Profit After Tax
|
3.81M | 2.24M | 2.32M | 2.24M | 3.62M | 2.85M | 0.72M | 2.12M | 2.31M | 2.46M | 1.23M | 1.00M | 1.53M | 2.05M | 0.69M | 0.74M | -0.10M | 0.43M | 1.02M | 1.66M | 3.08M | 3.67M | 6.45M | 2.23M | 4.28M | 3.84M | 2.36M | 1.33M | 1.33M | 4.34M | -4.49M | -0.13M | 2.90M | 3.34M | 4.68M | 1.34M | 1.65M | 2.29M | 0.21M | 2.00M | 1.77M | 4.43M | -0.31M | 2.93M | 3.16M | 4.59M | 1.19M | 2.85M | 4.13M | 11.22M | 5.78M | 5.90M | 6.73M | 6.37M | -3.05M | 3.99M | 9.70M | 11.86M | 10.08M | 10.50M | 10.24M | 9.98M |
|
Income from Continuing Operations
|
3.81M | 2.24M | 2.32M | 2.24M | 3.62M | 2.85M | 0.72M | 2.12M | 2.31M | 2.46M | 1.23M | 1.00M | 1.53M | 2.05M | 0.69M | 0.74M | -0.10M | 3.17M | 1.02M | 1.66M | 3.08M | 3.67M | 3.13M | 2.23M | 4.28M | 3.84M | 2.36M | 1.33M | 1.33M | 4.38M | -4.49M | -0.13M | 2.90M | 3.34M | 4.68M | 1.34M | 1.65M | 2.30M | 0.21M | 2.00M | 1.77M | 4.39M | -0.31M | 2.93M | 3.16M | 4.59M | 1.19M | 2.85M | 4.13M | 11.22M | 5.78M | 5.90M | 6.73M | 6.37M | -3.05M | 3.99M | 9.70M | 11.86M | 10.08M | 10.50M | 10.24M | 10.00M |
|
Consolidated Net Income
|
3.81M | 2.24M | 2.32M | 2.24M | 3.62M | 2.85M | 0.72M | 2.12M | 2.31M | 2.46M | 1.23M | 1.00M | 1.53M | 2.05M | 0.69M | 0.74M | -0.10M | 3.17M | -1.36M | -0.22M | -0.59M | -0.68M | 3.32M | -0.09M | 4.28M | 3.84M | 2.36M | 1.33M | 1.33M | 4.38M | -4.49M | -0.13M | 2.90M | 3.34M | 4.68M | 1.34M | 1.65M | 2.30M | 0.21M | 2.00M | 1.77M | 4.39M | -0.31M | 2.93M | 3.16M | 4.59M | 1.19M | 2.85M | 4.13M | 11.22M | 5.78M | 5.90M | 6.73M | 6.37M | -3.05M | 3.99M | 9.70M | 11.86M | 10.08M | 10.50M | 10.24M | 10.00M |
|
Income towards Parent Company
|
3.81M | 2.24M | 2.32M | 2.24M | 3.62M | 2.85M | 0.72M | 2.12M | 2.31M | 2.46M | 1.23M | 1.00M | 1.53M | 2.05M | 0.69M | 0.74M | -0.10M | 3.17M | -1.36M | -0.22M | -0.59M | -0.68M | 3.32M | -0.09M | 4.28M | 3.84M | 2.36M | 1.33M | 1.33M | 4.38M | -4.49M | -0.13M | 2.90M | 3.34M | 4.68M | 1.34M | 1.65M | 2.30M | 0.21M | 2.00M | 1.77M | 4.39M | -0.31M | 2.93M | 3.16M | 4.59M | 1.19M | 2.85M | 4.13M | 11.22M | 5.78M | 5.90M | 6.73M | 6.37M | -3.05M | 3.99M | 9.70M | 11.86M | 10.08M | 10.50M | 10.24M | 10.00M |
|
Net Income towards Common Stockholders
|
3.81M | 2.24M | 2.32M | 2.24M | 3.62M | 2.85M | 0.72M | 2.12M | 2.31M | 2.46M | 1.23M | 1.00M | 1.53M | 2.05M | 0.69M | 0.74M | -0.10M | 3.17M | -1.36M | -0.22M | -0.59M | -0.68M | 3.32M | -0.09M | 4.28M | 3.84M | 2.36M | 1.33M | 1.33M | 4.38M | -4.49M | -0.13M | 2.90M | 3.34M | 4.68M | 1.34M | 1.65M | 2.30M | 0.21M | 2.00M | 1.77M | 4.39M | -0.31M | 2.93M | 3.16M | 4.59M | 1.19M | 2.85M | 4.13M | 11.22M | 5.78M | 5.90M | 6.73M | 6.37M | -3.05M | 3.99M | 9.70M | 11.86M | 10.08M | 10.50M | 10.24M | 10.00M |
|
EPS (Basic)
|
0.15 | 0.09 | 0.09 | 0.09 | 0.14 | 0.11 | 0.03 | 0.08 | 0.09 | 0.10 | 0.05 | 0.04 | 0.06 | 0.08 | 0.03 | 0.03 | 0.00 | 0.02 | 0.04 | 0.07 | 0.12 | 0.15 | 0.25 | 0.09 | 0.17 | 0.15 | 0.09 | 0.05 | 0.05 | 0.16 | -0.17 | 0.00 | 0.11 | 0.12 | 0.17 | 0.05 | 0.06 | 0.08 | 0.01 | 0.07 | 0.06 | 0.15 | -0.01 | 0.09 | 0.09 | 0.14 | 0.03 | 0.08 | 0.12 | 0.32 | 0.16 | 0.16 | 0.19 | 0.18 | -0.08 | 0.11 | 0.27 | 0.33 | 0.27 | 0.28 | 0.28 | 0.26 |
|
EPS (Weighted Average and Diluted)
|
0.15 | 0.09 | 0.09 | 0.09 | 0.14 | 0.11 | 0.03 | 0.08 | 0.09 | 0.09 | 0.05 | 0.04 | 0.06 | 0.08 | 0.03 | 0.03 | 0.00 | 0.02 | 0.04 | 0.07 | 0.12 | 0.14 | 0.25 | 0.09 | 0.16 | 0.14 | 0.09 | 0.05 | 0.05 | 0.16 | -0.17 | 0.00 | 0.10 | 0.12 | 0.17 | 0.05 | 0.06 | 0.08 | 0.01 | 0.07 | 0.06 | 0.15 | -0.01 | 0.09 | 0.09 | 0.13 | 0.03 | 0.08 | 0.12 | 0.31 | 0.16 | 0.16 | 0.18 | 0.17 | -0.08 | 0.11 | 0.26 | 0.32 | 0.27 | 0.28 | 0.27 | 0.26 |
|
Shares Outstanding (Weighted Average)
|
24.93M | 24.99M | 25.11M | 25.20M | 25.34M | 25.54M | 25.64M | 25.68M | 25.76M | 25.84M | 26.36M | 26.16M | 25.85M | 25.71M | 25.75M | 25.88M | 25.37M | 24.85M | 24.10M | 24.36M | 24.93M | 24.99M | 25.30M | 25.81M | 25.87M | 25.96M | 26.32M | 26.43M | 26.54M | 26.54M | 26.66M | 27.03M | 27.15M | 27.24M | 27.47M | 27.68M | 28.06M | 28.14M | 28.31M | 28.89M | 28.95M | 29.04M | 29.24M | 29.71M | 34.03M | 34.11M | 34.41M | 34.99M | 35.08M | 35.29M | 35.56M | 35.74M | 35.87M | 35.97M | 36.11M | 36.26M | 36.37M | 36.42M | 36.58M | 36.90M | 37.07M | 37.12M |
|
Shares Outstanding (Diluted Average)
|
25.27M | 25.15M | 25.45M | 25.69M | 25.88M | 25.82M | 26.14M | 26.20M | 26.14M | 26.15M | 26.43M | 26.48M | 26.32M | 26.24M | 26.23M | 26.19M | 25.96M | 25.73M | 24.46M | 25.27M | 25.71M | 25.23M | 26.17M | 26.12M | 26.30M | 26.31M | 26.97M | 27.25M | 27.11M | 27.10M | 26.75M | 27.08M | 27.76M | 27.65M | 28.07M | 28.44M | 28.59M | 28.55M | 29.61M | 29.59M | 29.48M | 29.55M | 29.37M | 32.22M | 35.15M | 33.39M | 35.77M | 35.71M | 35.74M | 35.99M | 36.86M | 36.82M | 36.84M | 36.87M | 36.13M | 36.97M | 37.03M | 36.98M | 37.48M | 37.55M | 37.65M | 37.74M |
|
EBITDA
|
2.54M | 3.38M | 2.67M | 3.66M | 6.16M | 4.55M | 0.82M | 3.43M | 2.08M | 4.55M | 1.67M | 0.42M | 1.89M | 3.56M | 0.63M | -0.65M | -0.28M | 4.69M | 0.46M | 1.32M | 3.79M | 5.31M | 3.29M | 3.65M | 5.12M | 5.04M | 2.42M | 1.51M | 0.71M | 4.22M | -2.00M | 0.82M | 2.42M | 1.54M | 5.56M | 0.79M | 1.62M | 2.11M | -0.48M | 3.72M | 2.85M | 5.22M | -0.15M | 3.37M | 4.02M | 3.29M | 3.80M | 7.56M | 9.97M | 16.88M | 11.96M | 12.18M | 12.48M | 13.48M | 12.13M | 8.15M | 12.91M | 14.90M | 13.36M | 13.73M | 14.92M | 14.28M |
|
Interest Expenses
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | | | | 0.01M | | | | 0.01M | | | 0.00M | | | | 0.00M | | 0.01M | 0.12M | 0.10M | 0.07M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.09M | 0.00M | | 0.01M | 0.43M | 1.73M | 0.90M | 0.53M | 0.40M | 0.25M | 0.37M | 0.37M | 4.90M | 4.46M | 5.30M | 5.03M | 5.97M | 6.39M | 6.60M | 6.27M | 5.66M | 3.70M | 3.23M | 2.82M | 2.29M | 1.34M | 0.93M | 1.76M |
|
Tax Rate
|
| 36.56% | 13.71% | 35.68% | 37.90% | 37.09% | 30.05% | 39.30% | | 44.11% | 33.44% | | 19.20% | 43.59% | 9.95% | | 67.83% | 38.96% | | 38.38% | 27.46% | 30.49% | 10.85% | 34.16% | 11.06% | 22.94% | 24.50% | 10.01% | | | | | 4.82% | | 18.18% | | 0.24% | 11.09% | | 5.87% | 7.54% | | 58.51% | 8.56% | 10.72% | | | 12.13% | 9.95% | 6.53% | 3.83% | | | 11.50% | 6.78% | 9.68% | | 1.57% | 9.13% | 14.99% | 26.63% | 20.08% |