|
Revenue
|
15.68M | 17.42M | 18.61M | 50.40M | 18.87M | 21.29M | 25.25M | 18.90M | 26.85M | 27.08M | 28.84M | 25.80M | 29.57M | 29.86M | 30.54M | 28.50M | 33.80M | 34.03M | 38.20M | 93.10M | 33.80M | 40.84M | 42.68M | 38.80M | 44.29M | 44.42M | 45.17M | 43.10M | 48.04M | 48.91M | 50.52M | 47.40M | 52.82M | 54.51M | 57.29M | 151.00M | 63.63M | 67.02M | 67.11M | 62.00M | 0.02M | 78.00M | 80.54M | 70.00M | 84.22M | 83.70M | 84.05M | 241.60M | 93.41M | 98.84M | 104.57M | 108.90M | 112.37M | 116.39M | 123.01M | 108.90M | 125.14M | 136.61M | 143.39M | 360.90M | 148.23M | 151.35M | 163.43M | 144.70M | 167.47M | 168.74M | 179.81M | 187.68M |
|
Cost of Revenue
|
4.99M | 5.19M | 5.98M | 17.40M | 6.12M | 7.39M | 8.55M | 16.90M | 9.36M | 8.91M | 9.78M | 8.60M | 10.12M | 10.59M | 10.58M | 9.50M | 10.80M | 10.56M | 12.95M | 10.50M | 10.80M | 13.25M | 13.82M | 12.80M | 13.93M | 13.38M | 13.49M | 13.90M | 13.57M | 13.69M | 13.79M | 13.40M | 14.64M | 14.38M | 15.35M | 41.40M | 17.13M | 18.58M | 17.96M | 46.60M | 0.00M | 19.86M | 21.14M | 55.70M | 22.59M | 21.87M | 22.40M | 63.10M | 23.10M | 23.85M | 25.47M | 66.80M | -28.03M | 27.82M | 28.92M | 25.60M | -27.70M | 17.05M | 17.32M | 27.50M | 16.58M | 17.47M | 19.03M | 34.30M | 18.06M | 18.85M | 20.52M | 22.33M |
|
Gross Profit
|
10.69M | 12.23M | 12.63M | 11.40M | 12.75M | 13.90M | 16.70M | 38.00M | 17.50M | 18.16M | 19.06M | 47.80M | 19.45M | 19.28M | 19.96M | 61.50M | 23.00M | 23.48M | 25.24M | 22.20M | 23.00M | 27.59M | 28.86M | 74.70M | 30.35M | 31.04M | 31.68M | 85.70M | 34.47M | 35.22M | 36.73M | 96.70M | 38.17M | 40.13M | 41.95M | 37.60M | 46.50M | 48.43M | 49.15M | 127.20M | 0.02M | 58.15M | 59.40M | 148.40M | 61.63M | 61.84M | 61.65M | 178.50M | 70.31M | 74.99M | 79.10M | 188.50M | 85.49M | 88.57M | 94.09M | 83.30M | 96.09M | 103.73M | 108.42M | 94.00M | 112.11M | 115.94M | 122.88M | 110.40M | 128.01M | 128.99M | 138.23M | 145.21M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
2.72M | 3.37M | 3.68M | | 3.87M | 3.56M | 4.44M | | 4.54M | 4.52M | 4.69M | | 5.13M | 5.01M | 5.12M | | 5.92M | 5.75M | 6.61M | | 5.92M | 6.72M | 7.11M | | 7.26M | 7.47M | 7.47M | | 8.27M | 8.79M | 8.90M | | 8.94M | 9.34M | 10.16M | | 11.42M | 11.94M | 11.87M | | 0.00M | 12.73M | 13.36M | | 14.04M | 13.58M | 13.08M | | 14.34M | 15.22M | 15.47M | | 15.89M | 16.57M | 18.16M | | 18.23M | 20.07M | 21.74M | | 21.18M | 22.19M | 23.91M | | 24.93M | 25.07M | 26.75M | 26.59M |
|
Selling, General & Administrative
|
2.41M | 2.99M | 1.96M | | 4.04M | 3.27M | 3.38M | | 3.49M | 3.44M | 3.59M | | 3.64M | 3.18M | 3.37M | | 4.48M | 4.57M | 5.15M | | 4.48M | 4.71M | 5.18M | | 5.64M | 4.95M | 5.67M | | 5.10M | 5.33M | 5.96M | | 6.07M | 5.94M | 6.18M | | 6.77M | 6.92M | 7.16M | | 872.32 | 8.48M | 8.23M | | 9.52M | 8.74M | 8.33M | | 10.28M | 11.01M | 10.86M | | 11.45M | 11.64M | 12.70M | | 13.07M | 13.44M | 14.59M | | 14.63M | 14.95M | 16.52M | | 16.92M | 16.31M | 17.15M | 18.28M |
|
Restructuring Costs
|
-0.01M | -0.06M | | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 6.40M | | 2.67M | | 24.70M | | 3.24M | | 10.90M | | 3.20M | | 36.50M | | 3.98M | | 36.50M | | 4.97M | | 16.00M | | 11.60M | | 50.90M | | 13.54M | | 55.70M | | | | 21.20M | | 877.50 | | 26.50M | 0.00M | | | 85.50M | | | | 31.90M | | | 26.65M | 31.70M | 55.83M | | 31.69M | 39.40M | 51.03M | | 35.26M | 130.90M | -13.68M | | 36.60M | 53.00M | 65.87M | | 46.15M | |
|
Operating Expenses
|
5.11M | 6.30M | 5.63M | 7.70M | 7.91M | 9.50M | 7.82M | 24.70M | 8.03M | 11.20M | 8.28M | 10.90M | 8.77M | 11.40M | 8.48M | 36.50M | 10.39M | 14.30M | 11.76M | 36.50M | 10.39M | 16.40M | 12.29M | 16.00M | 12.91M | 24.02M | 13.14M | 50.90M | 13.36M | 27.67M | 14.86M | 55.70M | 15.01M | 15.28M | 16.34M | 21.20M | 18.26M | 0.00M | 19.03M | 26.50M | 0.00M | 21.21M | 21.59M | 85.50M | 23.56M | 22.32M | 21.41M | 31.90M | 24.62M | 26.23M | 52.98M | 31.70M | 83.17M | 28.21M | 62.55M | 39.40M | 82.33M | 33.51M | 71.59M | 130.90M | 22.13M | 37.14M | 77.03M | 53.00M | 107.72M | 41.38M | 90.04M | 44.88M |
|
Operating Income
|
2.15M | 1.70M | 2.67M | 5.60M | -0.72M | 0.82M | 1.84M | 2.70M | 2.51M | 3.46M | 4.19M | 2.60M | 3.17M | 4.42M | 3.84M | 13.00M | 4.23M | 4.86M | 3.52M | 4.70M | 4.23M | 5.98M | 5.58M | 4.60M | 4.82M | 7.02M | 7.02M | 6.20M | 6.96M | 7.56M | 7.19M | 21.20M | 8.11M | 9.25M | 9.33M | 22.60M | 8.93M | 9.74M | 10.21M | 26.90M | 0.01M | 11.97M | 13.08M | 10.80M | 13.57M | 15.70M | 15.06M | 38.70M | 21.87M | 23.40M | 26.12M | 27.80M | 26.02M | 30.59M | 31.55M | 27.80M | 33.59M | 36.56M | 36.83M | 34.80M | 37.06M | 42.38M | 45.85M | 32.40M | 47.11M | 46.20M | 48.18M | 56.59M |
|
EBIT
|
2.15M | 1.70M | 2.67M | 5.60M | -0.72M | 0.82M | 1.84M | 2.70M | 2.51M | 3.46M | 4.19M | 2.60M | 3.17M | 4.42M | 3.84M | 13.00M | 4.23M | 4.86M | 3.52M | 4.70M | 4.23M | 5.98M | 5.58M | 4.60M | 4.82M | 7.02M | 7.02M | 6.20M | 6.96M | 7.56M | 7.19M | 21.20M | 8.11M | 9.25M | 9.33M | 22.60M | 8.93M | 0.00M | 10.21M | 26.90M | 0.01M | 11.97M | 13.08M | 10.80M | 13.57M | 15.70M | 15.06M | 38.70M | 21.87M | 23.40M | 26.12M | 27.80M | 26.02M | 30.59M | 31.55M | 27.80M | 33.59M | 36.56M | 36.83M | 34.80M | 37.06M | 42.38M | 45.85M | 32.40M | 47.11M | 46.20M | 48.18M | 56.59M |
|
Interest & Investment Income
|
0.19M | 0.09M | 0.09M | 0.80M | 0.07M | 0.08M | 0.04M | 0.10M | 0.05M | 0.04M | 0.05M | 0.10M | 0.03M | 0.03M | 0.02M | 0.10M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.03M | 0.12M | | 0.09M | 0.07M | 0.07M | 0.20M | 0.02M | 0.51M | 0.79M | 0.20M | 0.05M | 0.03M | 0.02M | 1.40M | 0.05M | 0.05M | 0.05M | 0.10M | 142.76 | 0.07M | 0.04M | 0.10M | 0.04M | 0.04M | 0.02M | 0.20M | 0.06M | 0.06M | 0.06M | 0.10M | 0.12M | 0.15M | 0.46M | 0.10M | 2.81M | 1.56M | 2.01M | 1.70M | 3.38M | 4.06M | 2.71M | 2.70M | 1.86M | 1.96M | 1.55M | 2.00M |
|
Non Operating Income
|
| | | | 0.66M | 1.43M | 0.90M | 0.10M | 1.10M | 0.33M | 0.34M | 2.90M | 1.12M | 0.43M | 1.18M | 1.80M | 0.53M | 0.29M | 1.32M | 0.20M | 0.53M | 0.56M | 0.69M | 0.80M | 1.42M | 0.16M | 0.37M | 0.20M | 0.58M | 0.71M | 0.76M | 0.40M | 0.94M | 0.68M | 0.91M | 1.00M | 0.97M | 1.14M | 0.58M | 1.40M | 1.55M | 2.06M | 0.60M | 0.50M | 0.33M | 0.78M | 1.67M | 0.80M | -0.61M | 0.52M | 0.41M | 0.50M | 4.82M | 1.48M | 1.29M | 0.70M | 2.47M | 1.93M | 2.46M | 0.20M | 7.58M | 3.92M | 0.15M | 9.70M | 1.57M | 3.45M | 5.12M | 0.73M |
|
EBT
|
2.34M | 1.79M | 2.76M | 2.70M | -0.65M | 0.91M | 1.88M | 2.80M | 2.55M | 3.50M | 4.24M | 5.40M | 3.20M | 4.43M | 3.84M | 4.40M | 4.22M | 4.81M | 3.22M | 13.00M | 4.22M | 5.61M | 5.31M | 12.40M | 4.75M | 6.95M | 6.96M | 17.10M | 6.86M | 7.94M | 7.82M | 7.10M | 8.04M | 9.09M | 9.19M | 7.70M | 8.54M | 9.25M | 9.74M | 26.20M | 0.01M | 9.88M | 11.68M | 10.20M | 18.79M | 15.43M | 14.77M | 13.20M | 21.65M | 23.18M | 25.91M | 18.50M | 25.86M | 30.47M | 31.72M | 27.60M | 36.09M | 37.78M | 38.50M | 97.70M | 40.09M | 46.17M | 48.32M | 34.80M | 48.72M | 47.92M | 49.49M | 58.34M |
|
Tax Provisions
|
-0.00M | 0.24M | 0.35M | 0.40M | -0.04M | 0.56M | 0.08M | 3.40M | -0.79M | 0.38M | 0.22M | 1.00M | 0.64M | 0.58M | 0.68M | 1.70M | 0.38M | 0.48M | 0.57M | 1.70M | 0.38M | 0.79M | 0.63M | 1.80M | 0.86M | 2.05M | 0.44M | 0.50M | 5.84M | 0.71M | 1.06M | 1.40M | 4.48M | 1.69M | 1.71M | 1.40M | 3.19M | 1.94M | 1.14M | 1.30M | 180.32 | 1.74M | 1.63M | 1.60M | 6.31M | 3.81M | -4.15M | 5.70M | 1.70M | 2.13M | 4.73M | 2.10M | 3.33M | 4.84M | 7.50M | 4.60M | 9.90M | 7.62M | 12.25M | 9.30M | 5.04M | 12.32M | 13.64M | 10.30M | 6.25M | 12.25M | 11.47M | 10.85M |
|
Profit After Tax
|
15.45M | 2.21M | 0.81M | 1.00M | 10.34M | 0.19M | 2.02M | 1.00M | 7.71M | 2.15M | 2.64M | 1.60M | 4.51M | 2.61M | 2.49M | 8.20M | 7.79M | 2.81M | 1.74M | 3.10M | 7.79M | 3.69M | 3.61M | 6.70M | 4.90M | 4.90M | 5.07M | 11.50M | 5.36M | 6.04M | 5.78M | 5.20M | 6.09M | 6.88M | 7.16M | 17.70M | 22.12M | 6.99M | 8.50M | 20.20M | 18.85M | 7.32M | 8.57M | 23.40M | 11.44M | 11.05M | 10.54M | 9.70M | 17.20M | 18.42M | 23.18M | 25.50M | 19.19M | 23.11M | 22.90M | 25.50M | 29.75M | 29.35M | 28.12M | 72.50M | 31.84M | 34.67M | 34.68M | 26.60M | 37.37M | 36.24M | 38.02M | 43.90M |
|
Equity Income
|
| | | | | -0.01M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.35M | 1.55M | 2.41M | 2.30M | -0.60M | 0.34M | 1.79M | -0.60M | 3.34M | 3.12M | 4.02M | 4.40M | 2.56M | 3.86M | 3.17M | 2.70M | 3.84M | 4.33M | 2.65M | 11.30M | 3.84M | 4.82M | 4.68M | 10.60M | 3.89M | 4.90M | 6.52M | 16.60M | 1.02M | 7.23M | 6.75M | 5.70M | 3.55M | 7.39M | 7.48M | 6.30M | 5.36M | 0.00M | 8.60M | 24.90M | 0.01M | 8.15M | 10.05M | 8.60M | 12.47M | 11.61M | 18.92M | 7.50M | 19.95M | 21.05M | 21.18M | 16.40M | 22.53M | 25.63M | 24.23M | 23.00M | 26.18M | 30.16M | 26.25M | 88.40M | 35.05M | 33.85M | 34.68M | 24.50M | 42.46M | 35.67M | 38.02M | 47.49M |
|
Consolidated Net Income
|
2.35M | 1.55M | 2.41M | 2.30M | -0.60M | 0.34M | 1.79M | -0.60M | 3.34M | 3.12M | 4.02M | 4.40M | 2.56M | 3.86M | 3.17M | 2.70M | 3.84M | 4.33M | 2.65M | 11.30M | 3.84M | 4.82M | 4.68M | 10.60M | 3.89M | 4.90M | 6.52M | 16.60M | 1.02M | 7.23M | 6.75M | 5.70M | 3.55M | 7.39M | 7.48M | 6.30M | 5.36M | 0.00M | 8.60M | 24.90M | 0.01M | 8.15M | 10.05M | 8.60M | 12.47M | 11.61M | 18.92M | 7.50M | 19.95M | 21.05M | 21.18M | 16.40M | 22.53M | 25.63M | 24.23M | 23.00M | 26.18M | 30.16M | 26.25M | 88.40M | 35.05M | 33.85M | 34.68M | 24.50M | 42.46M | 35.67M | 38.02M | 47.49M |
|
Income towards Parent Company
|
2.35M | 1.55M | 2.41M | 2.30M | -0.60M | 0.34M | 1.79M | -0.60M | 3.34M | 3.12M | 4.02M | 4.40M | 2.56M | 3.86M | 3.17M | 2.70M | 3.84M | 4.33M | 2.65M | 11.30M | 3.84M | 4.82M | 4.68M | 10.60M | 3.89M | 4.90M | 6.52M | 16.60M | 1.02M | 7.23M | 6.75M | 5.70M | 3.55M | 7.39M | 7.48M | 6.30M | 5.36M | 0.00M | 8.60M | 24.90M | 0.01M | 8.15M | 10.05M | 8.60M | 12.47M | 11.61M | 18.92M | 7.50M | 19.95M | 21.05M | 21.18M | 16.40M | 22.53M | 25.63M | 24.23M | 23.00M | 26.18M | 30.16M | 26.25M | 88.40M | 35.05M | 33.85M | 34.68M | 24.50M | 42.46M | 35.67M | 38.02M | 47.49M |
|
Net Income towards Common Stockholders
|
2.35M | 1.55M | 2.41M | 2.30M | -0.60M | 0.34M | 1.79M | -0.60M | 3.34M | 3.12M | 4.02M | 4.40M | 2.56M | 3.86M | 3.17M | 2.70M | 3.84M | 4.33M | 2.65M | 11.30M | 3.84M | 4.82M | 4.68M | 10.60M | 3.89M | 4.90M | 6.52M | 16.60M | 1.02M | 7.23M | 6.75M | 5.70M | 3.55M | 7.39M | 7.48M | 6.30M | 5.36M | 0.00M | 8.60M | 24.90M | 0.01M | 8.15M | 10.05M | 8.60M | 12.47M | 11.61M | 18.92M | 7.50M | 19.95M | 21.05M | 21.18M | 16.40M | 22.53M | 25.63M | 24.23M | 23.00M | 26.18M | 30.16M | 26.25M | 88.40M | 35.05M | 33.85M | 34.68M | 24.50M | 42.46M | 35.67M | 38.02M | 47.49M |
|
EPS (Basic)
|
6.17 | 38.80 | 40.18 | 25.56 | -0.01 | | 44.88 | -7.50 | 17.58 | 104.03 | 50.26 | 73.33 | 0.04 | 96.40 | 39.58 | 22.50 | 0.06 | 108.23 | 37.84 | 86.92 | 0.06 | 80.32 | 42.55 | 96.36 | 55.17 | 81.68 | 50.16 | 97.65 | 0.01 | 90.36 | 42.22 | 28.50 | 0.05 | 82.17 | 41.54 | 78.75 | 0.07 | 81.21 | 42.99 | | 0.00 | 90.51 | 50.26 | | 0.15 | 89.32 | 72.76 | | 32.18 | 95.68 | 250.41 | | 22.09 | 94.92 | 44.86 | | 21.64 | 86.17 | 38.60 | | 25.78 | 82.56 | 42.82 | | | 84.94 | 43.70 | 34.41 |
|
EPS (Weighted Average and Diluted)
|
6.17 | 38.80 | 40.18 | 25.56 | -0.01 | | 44.88 | -8.57 | 0.05 | 104.03 | 50.26 | 73.33 | 0.04 | 96.40 | 39.58 | 22.50 | 0.06 | 108.23 | 37.84 | 86.92 | 0.06 | 80.32 | 42.55 | 106.00 | 54.38 | 81.68 | 50.16 | 103.75 | 0.01 | 90.36 | 45.03 | 28.50 | 0.05 | 82.17 | 41.54 | 78.75 | 0.07 | 81.21 | 42.99 | | 0.00 | 90.51 | 50.26 | | 0.15 | 89.32 | 75.67 | | 32.70 | 100.24 | 245.87 | 0.30 | 22.53 | 94.92 | 45.71 | | 22.19 | 88.71 | 39.77 | | 26.16 | 84.63 | 43.35 | | 25.89 | 87.01 | | 35.18 |
|
Shares Outstanding (Weighted Average)
|
0.38M | 0.04M | 0.06M | 0.09M | 55.39M | | 0.04M | 0.08M | 0.19M | 0.03M | 0.08M | 0.06M | 62.22M | 0.04M | 0.08M | 0.12M | 62.56M | 0.04M | 0.07M | 0.13M | 62.84M | 0.06M | 0.11M | 0.11M | 0.07M | 0.06M | 0.13M | 0.17M | 75.59M | 0.08M | 0.16M | 0.20M | 75.80M | 0.09M | 0.18M | 0.08M | 76.32M | 0.09M | 0.20M | | 57.73M | 0.09M | 0.20M | | 81.66M | 0.13M | 0.26M | | 0.62M | 0.22M | 0.08M | | 1.02M | 0.27M | 0.54M | | 1.21M | 0.35M | 0.68M | | 1.36M | 0.41M | 0.81M | | | 0.42M | 0.87M | 1.38M |
|
Shares Outstanding (Diluted Average)
|
0.38M | 0.04M | 0.06M | 0.09M | 56.44M | | 0.04M | 0.07M | 62.89M | 0.03M | 0.08M | 0.06M | 63.40M | 0.04M | 0.08M | 0.12M | 63.86M | 0.04M | 0.07M | 0.13M | 64.37M | 0.06M | 0.11M | 0.10M | 0.07M | 0.06M | 0.13M | 0.16M | 76.41M | 0.08M | 0.15M | 0.20M | 76.52M | 0.09M | 0.18M | 0.08M | 77.11M | 0.09M | 0.20M | | 58.45M | 0.09M | 0.20M | | 82.87M | 0.13M | 0.25M | | 0.61M | 0.21M | 0.09M | | 1.00M | 0.27M | 0.53M | | 1.18M | 0.34M | 0.66M | | 1.34M | 0.40M | 0.80M | | 1.64M | 0.41M | | 1.35M |
|
EBITDA
|
2.15M | 2.25M | 2.24M | 5.60M | -0.72M | 1.26M | 0.55M | 2.70M | 2.51M | 3.46M | 4.19M | 2.60M | 3.17M | 4.42M | 3.84M | 13.00M | 4.23M | 4.86M | 3.52M | 4.70M | 4.23M | 5.98M | 5.58M | 4.60M | 4.82M | 7.02M | 7.02M | 6.20M | 6.96M | 7.56M | 7.19M | 21.20M | 8.11M | 9.25M | 9.33M | 22.60M | 9.00M | 0.00M | 10.21M | 26.90M | 0.01M | 11.97M | 13.08M | 10.80M | 13.57M | 15.70M | 15.06M | 38.70M | 21.87M | 23.40M | 26.12M | 48.20M | 26.02M | 30.59M | 31.55M | 27.80M | 33.59M | 36.56M | 36.83M | 34.80M | 37.06M | 42.38M | 45.85M | 32.40M | 47.11M | 46.20M | 48.18M | 56.59M |
|
Interest Expenses
|
| | | | | | -0.00M | | -0.01M | -0.00M | -0.00M | | -0.00M | -0.02M | -0.01M | | -0.01M | -0.06M | -0.30M | | -0.01M | -0.41M | -0.39M | -0.60M | -0.15M | -0.14M | -0.14M | -0.90M | 1.89M | -0.13M | -0.17M | -0.10M | 3.94M | -0.20M | -0.17M | -0.50M | 4.86M | -0.55M | -0.52M | -0.50M | | -2.16M | -1.44M | -1.60M | 6.09M | -0.32M | -0.31M | -0.50M | -0.28M | -0.28M | -0.27M | -0.30M | -0.28M | -0.28M | -0.28M | -0.30M | -0.32M | -0.34M | -0.34M | -0.80M | -0.34M | -0.27M | -0.24M | -0.30M | -0.24M | -0.24M | -0.24M | -0.24M |
|
Tax Rate
|
-0.17% | 13.34% | 12.74% | 14.81% | 6.20% | 62.21% | 4.37% | 121.43% | -30.98% | 10.73% | 5.21% | 18.52% | 20.00% | 13.04% | 17.60% | 38.64% | 9.08% | 9.94% | 17.76% | 13.08% | 9.08% | 14.02% | 11.90% | 14.52% | 18.09% | 29.49% | 6.29% | 2.92% | 85.14% | 8.95% | 13.57% | 19.72% | 55.77% | 18.60% | 18.60% | 18.18% | 37.32% | 21.01% | 11.73% | 4.96% | 1.65% | 17.56% | 13.92% | 15.69% | 33.60% | 24.73% | -28.07% | 43.18% | 7.84% | 9.20% | 18.26% | 11.35% | 12.89% | 15.89% | 23.64% | 16.67% | 27.44% | 20.17% | 31.82% | 9.52% | 12.57% | 26.68% | 28.22% | 29.60% | 12.84% | 25.56% | 23.18% | 18.60% |