|
Revenue
|
36.39M | 45.11M | 58.71M | 66.69M | 72.67M | 79.35M | 97.88M | 93.65M | 90.64M | 102.19M | 115.26M | 110.97M | 108.47M | 113.61M | 135.28M | 118.06M | 126.68M | 136.83M | 168.60M | 138.29M | 145.91M | 168.53M | 185.05M |
|
Cost of Revenue
|
13.29M | 14.14M | 17.02M | 17.59M | 19.37M | 21.16M | 25.70M | 25.90M | 28.13M | 29.02M | 33.22M | 33.15M | 34.45M | 30.20M | 34.96M | 33.52M | 35.24M | 34.37M | 38.49M | 37.61M | 36.37M | 39.17M | 42.20M |
|
Gross Profit
|
28.51M | 37.66M | 50.84M | 58.69M | 64.68M | 70.40M | 86.79M | 81.89M | 77.56M | 88.97M | 101.74M | 97.29M | 95.32M | 100.85M | 123.09M | 105.49M | 113.13M | 123.16M | 154.42M | 123.82M | 130.12M | 152.10M | 166.35M |
|
Research & Development
|
10.04M | 9.87M | 11.41M | 12.56M | 13.24M | 15.46M | 16.23M | 17.42M | 19.02M | 19.10M | 20.52M | 21.54M | 21.93M | 19.96M | 19.95M | 20.15M | 22.57M | 23.24M | 22.42M | 24.80M | 26.80M | 30.20M | 34.59M |
|
Selling, General & Administrative
|
3.10M | 3.21M | 4.48M | 5.70M | 7.20M | 8.83M | 9.08M | 10.64M | 8.72M | 8.75M | 9.51M | 9.76M | 9.25M | 8.97M | 9.64M | 9.97M | 9.26M | 10.10M | 13.59M | 12.73M | 12.44M | 19.05M | 17.66M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 7.94M | | | | 2.30M | | | | | |
|
Other Operating Expenses
|
13.29M | 14.14M | 17.02M | 17.59M | 19.37M | 21.16M | 25.70M | 25.90M | 28.13M | 29.02M | 33.22M | 33.15M | 34.45M | 30.20M | 34.96M | 33.52M | 35.24M | 34.37M | 38.49M | 37.61M | 36.37M | 39.17M | 42.20M |
|
Operating Expenses
|
26.43M | 27.22M | 32.90M | 35.85M | 39.81M | 45.45M | 51.00M | 53.97M | 55.88M | 56.87M | 63.25M | 64.45M | 65.63M | 67.06M | 64.54M | 63.64M | 67.07M | 70.01M | 74.50M | 75.14M | 75.60M | 88.42M | 94.46M |
|
Operating Income
|
2.08M | 10.44M | 17.94M | 22.85M | 24.88M | 24.95M | 35.79M | 27.92M | 21.68M | 32.10M | 38.48M | 32.84M | 29.68M | 33.79M | 58.55M | 41.85M | 46.05M | 53.14M | 79.92M | 48.68M | 54.52M | 63.68M | 71.90M |
|
EBIT
|
2.08M | 10.44M | 17.94M | 22.85M | 24.88M | 24.95M | 35.79M | 27.92M | 21.68M | 32.10M | 38.48M | 32.84M | 29.68M | 33.79M | 58.55M | 41.85M | 46.05M | 53.14M | 79.92M | 48.68M | 54.52M | 63.68M | 71.90M |
|
Interest & Investment Income
|
0.14M | 0.07M | | | 0.08M | 0.44M | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.29M | -0.09M | 4.60M | 0.04M | 0.04M | 0.42M | 0.02M | -0.02M | 0.80M | 0.91M | 2.46M | 3.88M | | | | | 7.12M | 9.03M | 9.91M | 9.71M | 9.63M | 9.26M | 8.90M |
|
Non Operating Income
|
-0.29M | -0.09M | 4.60M | 0.04M | 0.04M | 0.42M | 0.02M | -0.02M | 0.80M | 0.91M | 2.46M | 3.88M | 4.84M | 5.90M | 4.48M | | 7.12M | 9.03M | 9.91M | | | | |
|
EBT
|
1.93M | 10.42M | 22.54M | 22.89M | 24.92M | 25.37M | 35.81M | 27.91M | 22.49M | 33.01M | 40.95M | 36.72M | 34.52M | 39.70M | 63.03M | 47.95M | 53.17M | 62.17M | 89.84M | 58.39M | 64.15M | 72.94M | 80.80M |
|
Tax Provisions
|
0.47M | 0.38M | 5.31M | 1.40M | -1.40M | -10.72M | -19.84M | -8.82M | 0.10M | 6.71M | 7.48M | 6.05M | 6.12M | 9.09M | 15.08M | 7.33M | 11.79M | 18.02M | 14.64M | -4.06M | 10.83M | 10.88M | 19.24M |
|
Profit After Tax
|
1.46M | 10.04M | 17.23M | 21.48M | 26.32M | 36.09M | 55.65M | 36.73M | 22.38M | 26.30M | 33.47M | 30.67M | 28.41M | 30.60M | 47.96M | 40.62M | 41.38M | 44.15M | 75.20M | 62.46M | 53.32M | 62.06M | 61.56M |
|
Income from Continuing Operations
|
1.46M | 10.04M | 17.23M | 21.48M | 26.32M | 36.09M | 55.65M | 36.73M | 22.38M | 26.30M | 33.47M | 30.67M | 28.41M | 30.60M | 47.96M | 40.62M | 41.38M | 44.15M | 75.20M | 62.46M | 53.32M | 62.06M | 61.56M |
|
Consolidated Net Income
|
1.46M | 10.04M | 17.23M | 21.48M | 26.32M | 36.09M | 55.65M | 36.73M | 22.38M | 26.30M | 33.47M | 30.67M | 28.41M | 30.60M | 47.96M | 40.62M | 41.38M | 44.15M | 75.20M | 62.46M | 53.32M | 62.06M | 61.56M |
|
Income towards Parent Company
|
1.46M | 10.04M | 17.23M | 21.48M | 26.32M | 36.09M | 55.65M | 36.73M | 22.38M | 26.30M | 33.47M | 30.67M | 28.41M | 30.60M | 47.96M | 40.62M | 41.38M | 44.15M | 75.20M | 62.46M | 53.32M | 62.06M | 61.56M |
|
Preferred Dividend Payments
|
1.46M | 8.35M | 11.83M | 10.75M | 15.58M | | | -0.34M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| 1.68M | 5.40M | 10.74M | 10.74M | 36.09M | 55.65M | 37.07M | 22.38M | 26.30M | 33.47M | 30.67M | 28.41M | 30.60M | 47.96M | 40.62M | 41.38M | 44.15M | 75.20M | 62.46M | 53.32M | 62.06M | 61.56M |
|
EPS (Basic)
|
| 0.02 | 0.07 | 0.14 | 0.12 | 0.19 | 0.30 | 0.20 | 0.12 | 0.14 | 0.17 | 0.15 | 0.15 | 0.16 | 0.26 | 0.22 | 0.22 | 0.24 | 0.40 | 0.33 | 0.28 | 0.33 | 0.33 |
|
EPS (Weighted Average and Diluted)
|
| 0.02 | 0.05 | 0.11 | 0.09 | 0.17 | 0.26 | 0.17 | 0.10 | 0.12 | 0.16 | 0.15 | 0.13 | 0.15 | 0.24 | 0.20 | 0.21 | 0.22 | 0.37 | 0.31 | 0.27 | 0.31 | 0.31 |
|
Shares Outstanding (Weighted Average)
|
69.37M | 70.59M | 77.77M | 74.34M | 87.60M | 186.17M | 188.37M | 163.48M | 192.95M | 193.14M | 192.96M | 193.18M | 194.52M | 193.81M | 191.30M | 190.17M | 185.61M | 186.25M | 187.16M | 186.84M | 187.98M | 187.84M | 187.72M |
|
Shares Outstanding (Diluted Average)
|
85.16M | 91.83M | 99.92M | 95.13M | 114.92M | 216.67M | 216.40M | 191.02M | 214.95M | 214.45M | 213.66M | 213.43M | 212.35M | 210.68M | 207.26M | 205.73M | 199.22M | 200.41M | 202.23M | 201.21M | 201.16M | 200.95M | 200.38M |
|
EBITDA
|
2.08M | 10.44M | 17.94M | 22.85M | 24.88M | 24.95M | 35.79M | 27.92M | 21.68M | 32.10M | 38.48M | 32.84M | 29.68M | 33.79M | 58.55M | 41.85M | 46.05M | 53.14M | 79.92M | 48.68M | 54.52M | 63.68M | 71.90M |
|
Tax Rate
|
24.40% | 3.65% | 23.54% | 6.13% | -5.63% | -42.24% | -55.40% | -31.61% | 0.46% | 20.33% | 18.26% | 16.47% | 17.72% | 22.91% | 23.92% | 15.30% | 22.18% | 28.98% | 16.30% | -6.96% | 16.88% | 14.92% | 23.81% |