|
Revenue
|
15.77M | 15.56M | 16.03M | 15.94M | 15.87M | 16.83M | 17.37M | 17.78M | 18.18M | 18.51M | 19.82M | 23.28M | 24.20M | 25.25M | 25.30M | 26.41M | 28.65M | 29.25M | 30.82M | 32.74M | 35.79M | 37.91M | 39.60M | 41.37M | 43.53M | 47.89M | 50.94M | 53.17M | 57.33M | 60.04M | 63.18M | 63.68M | 66.49M | 69.10M | 72.48M | 75.58M | 79.34M | 83.22M | 85.68M | 89.91M | 93.77M | 96.67M | 109.52M | 118.57M | 121.48M | 121.81M | 129.13M | 136.69M | 144.72M | 148.33M | 151.56M | 156.87M | 181.37M | 187.62M | 187.39M | 184.40M | 184.53M | 183.29M | 185.00M | 181.01M | 179.41M | 178.15M | 181.00M | 178.88M | 177.04M | 181.36M | 184.09M | 185.05M |
|
Cost of Revenue
|
2.35M | 1.82M | 1.69M | 1.93M | 1.82M | 3.38M | 3.59M | 3.82M | 2.22M | 8.18M | 9.08M | 9.82M | 10.90M | 10.54M | 10.80M | 11.56M | 13.04M | 13.07M | 13.74M | 16.05M | 18.04M | 19.16M | 19.44M | 20.56M | 21.51M | 23.82M | 26.73M | 27.59M | 31.24M | 21.44M | 24.33M | 25.77M | 27.35M | 28.46M | 28.68M | 36.38M | 40.42M | 40.49M | 41.68M | 46.28M | 49.52M | 53.60M | 57.90M | 63.10M | 65.42M | 60.15M | 61.40M | 63.99M | 70.70M | 75.92M | 76.73M | 76.80M | 84.78M | 83.53M | 80.49M | 79.02M | 68.85M | 68.50M | 68.69M | 67.00M | 67.75M | 67.11M | 64.87M | 65.64M | 66.84M | 68.18M | 64.75M | 66.83M |
|
Gross Profit
|
13.42M | 13.74M | 14.34M | 14.02M | 14.04M | 13.45M | 13.78M | 13.96M | 15.97M | 10.32M | 10.74M | 13.46M | 13.29M | 14.71M | 14.49M | 14.84M | 15.61M | 16.18M | 17.07M | 16.69M | 17.75M | 18.75M | 20.16M | 20.81M | 22.02M | 24.07M | 24.21M | 25.58M | 26.09M | 38.60M | 38.85M | 37.91M | 39.14M | 40.64M | 43.80M | 39.19M | 38.92M | 42.73M | 44.00M | 43.64M | 44.24M | 43.08M | 51.62M | 55.47M | 56.06M | 61.66M | 67.73M | 72.70M | 74.02M | 72.41M | 74.83M | 80.08M | 96.59M | 104.09M | 106.90M | 105.38M | 115.68M | 128.61M | 127.90M | 124.85M | 122.44M | 120.96M | 123.17M | 121.08M | 120.05M | 120.44M | 119.34M | 118.22M |
|
Research & Development
|
1.54M | 1.24M | 1.26M | 1.24M | 1.31M | 1.23M | 1.27M | 1.13M | 1.19M | 1.41M | 1.54M | 1.96M | 1.84M | 1.83M | 2.03M | 2.12M | 2.17M | 2.34M | 2.64M | 3.33M | 3.33M | 3.41M | 3.50M | 3.87M | 4.35M | 5.08M | 6.45M | 6.40M | 6.11M | 7.18M | 6.83M | 7.46M | 7.52M | 8.36M | 8.71M | 8.90M | 10.43M | 13.05M | 14.06M | 16.89M | 18.06M | 18.33M | 19.43M | 19.87M | 20.16M | 21.49M | 21.57M | 23.70M | 25.27M | 25.39M | 28.50M | 27.91M | 30.59M | 34.95M | 36.02M | 35.06M | 36.45M | 35.29M | 34.21M | 32.79M | 33.93M | 32.14M | 31.29M | 29.83M | 29.95M | 28.36M | 27.92M | 27.19M |
|
Selling, General & Administrative
|
11.70M | 8.57M | 8.16M | 8.25M | 8.54M | 9.36M | 8.53M | 9.57M | 9.02M | 1.23M | 1.67M | 1.48M | 1.64M | 2.06M | 2.05M | 2.12M | 2.35M | 2.77M | 3.12M | 5.55M | 3.92M | 3.88M | 3.89M | 4.62M | 5.79M | 6.07M | 5.66M | 6.89M | 7.13M | 9.11M | 9.11M | 10.62M | 13.04M | 12.69M | 13.11M | 13.49M | 12.57M | 14.83M | 20.33M | 18.04M | 20.36M | 19.61M | 20.43M | 22.55M | 24.44M | 25.79M | 22.77M | 23.84M | 27.68M | 26.09M | 24.02M | 29.95M | 38.04M | 29.22M | 33.84M | 27.16M | 20.21M | 26.23M | 27.59M | 23.42M | 34.98M | 23.09M | 19.85M | 16.63M | 22.84M | 23.33M | 22.24M | 20.82M |
|
Other Operating Expenses
|
6.53M | 5.32M | 5.22M | 5.18M | 5.13M | 5.41M | 5.62M | 5.66M | 5.94M | 14.27M | 15.75M | 17.29M | 18.56M | 6.97M | 18.69M | 19.65M | 20.48M | 21.20M | 22.74M | 25.68M | 28.90M | 30.13M | 29.71M | 32.06M | 33.34M | 36.66M | 40.51M | 42.38M | 47.06M | 44.65M | 47.62M | 47.30M | 49.62M | 53.50M | 55.13M | 71.43M | 70.08M | 71.33M | 73.28M | 79.23M | 82.76M | 91.29M | 107.59M | 119.32M | 123.04M | 112.28M | 117.89M | 124.39M | 131.81M | 135.67M | 136.19M | 136.63M | -94.27M | 150.20M | 142.53M | 140.26M | -117.15M | 68.50M | 68.69M | 78.03M | 67.75M | 67.11M | 64.87M | 65.64M | 66.84M | 68.18M | 63.84M | 60.51M |
|
Operating Expenses
|
19.77M | 15.13M | 14.64M | 14.67M | 14.98M | 15.99M | 15.42M | 16.36M | 16.15M | 16.90M | 18.95M | 20.73M | 22.04M | 10.86M | 22.77M | 23.89M | 25.00M | 26.31M | 28.50M | 34.55M | 36.16M | 37.41M | 37.10M | 40.55M | 43.48M | 47.81M | 52.62M | 55.68M | 60.30M | 60.94M | 63.56M | 65.38M | 70.17M | 74.56M | 76.94M | 93.82M | 93.07M | 99.21M | 107.67M | 114.15M | 121.19M | 129.23M | 147.46M | 161.74M | 167.63M | 159.57M | 162.23M | 171.94M | 184.75M | 187.15M | 188.71M | 194.49M | -25.65M | 214.37M | 212.38M | 202.48M | -60.48M | 130.02M | 130.48M | 134.24M | 136.66M | 122.33M | 116.01M | 112.11M | 119.63M | 119.88M | 113.99M | 108.52M |
|
Operating Income
|
-4.00M | 0.43M | 1.39M | 1.27M | 0.89M | 0.84M | 1.95M | 1.42M | 2.03M | 1.61M | 0.86M | 2.55M | 2.16M | 14.39M | 2.52M | 2.52M | 3.65M | 2.94M | 2.31M | -1.80M | -0.37M | 0.50M | 2.50M | 0.82M | 0.05M | 0.08M | -1.67M | -2.51M | -2.97M | -0.90M | -0.38M | -1.70M | -3.69M | -5.46M | -4.46M | -18.25M | -13.73M | -15.98M | -21.99M | -24.24M | -27.43M | -32.55M | -37.94M | -43.17M | -46.15M | -37.76M | -33.10M | -35.26M | -40.04M | -38.83M | -37.16M | -37.62M | -40.54M | -26.75M | -24.99M | -18.08M | 3.53M | -1.41M | -2.58M | -9.39M | -14.22M | -1.37M | 7.17M | 8.98M | 0.42M | 0.56M | 5.35M | 9.69M |
|
EBIT
|
-4.00M | 0.43M | 1.39M | 1.27M | 0.89M | 0.84M | 1.95M | 1.42M | 2.03M | 1.61M | 0.86M | 2.55M | 2.16M | 14.39M | 2.52M | 2.52M | 3.65M | 2.94M | 2.31M | -1.80M | -0.37M | 0.50M | 2.50M | 0.82M | 0.05M | 0.08M | -1.67M | -2.51M | -2.97M | -0.90M | -0.38M | -1.70M | -3.69M | -5.46M | -4.46M | -18.25M | -13.73M | -15.98M | -21.99M | -24.24M | -27.43M | -32.55M | -37.94M | -43.17M | -46.15M | -37.76M | -33.10M | -35.26M | -40.04M | -38.83M | -37.16M | -37.62M | -40.54M | -26.75M | -24.99M | -18.08M | 3.53M | -1.41M | -2.58M | -9.39M | -14.22M | -1.37M | 7.17M | 8.98M | 0.42M | 0.56M | 5.35M | 9.69M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.97M | | | | -8.89M | | | | | | |
|
Other Non Operating Income
|
0.03M | 0.01M | 0.03M | 0.01M | 0.00M | 0.16M | 0.01M | 0.08M | 0.03M | 0.02M | -0.01M | 0.05M | -0.36M | 0.01M | 0.01M | 0.07M | 0.01M | 0.01M | 0.00M | 0.59M | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.77M | | | | -0.98M | | | | | | |
|
Non Operating Income
|
| | | | | 0.16M | 0.01M | | | | | | | | | | | | 0.00M | 0.59M | 0.14M | 0.18M | 0.20M | 0.25M | 0.21M | 0.23M | 0.20M | 0.27M | 0.40M | 0.41M | 0.39M | 0.41M | 0.58M | 2.05M | 0.46M | 0.57M | 0.61M | 0.72M | 0.64M | 0.58M | -0.47M | -1.56M | -2.73M | -3.62M | -3.80M | -3.92M | -5.18M | -4.67M | -4.82M | -4.82M | -4.93M | -5.87M | -6.01M | 1.12M | 13.95M | -7.91M | 16.08M | -12.47M | 4.80M | -1.27M | 2.34M | 1.72M | -12.71M | 0.79M | -0.20M | 0.36M | 0.47M | 0.51M |
|
EBT
|
-3.98M | 0.43M | 1.33M | 1.02M | 1.11M | 1.02M | 1.97M | 1.50M | 2.06M | 1.63M | 0.85M | 2.60M | 1.79M | 14.40M | 2.53M | 2.59M | 3.67M | 2.95M | 2.31M | -1.22M | -0.23M | 0.68M | 2.70M | 1.07M | 0.26M | 0.31M | -1.47M | -2.24M | -2.57M | -0.49M | 0.01M | -1.29M | -3.10M | -3.40M | -4.00M | -17.68M | -13.12M | -15.26M | -21.35M | -23.66M | -27.89M | -34.12M | -40.68M | -46.79M | -49.95M | -41.69M | -38.28M | -39.92M | -44.86M | -43.65M | -42.09M | -43.48M | -46.55M | -25.64M | -11.04M | -25.99M | -7.67M | -13.88M | -7.84M | -20.70M | -21.52M | -9.61M | -13.45M | 3.93M | -4.93M | -3.04M | 0.97M | 5.62M |
|
Tax Provisions
|
-0.07M | 0.02M | -0.01M | 0.00M | -0.01M | 0.00M | 0.00M | | 0.05M | -0.32M | 0.02M | 0.01M | -62.07M | 5.78M | 0.94M | 0.81M | 2.01M | 0.96M | 0.83M | -1.31M | 1.74M | 0.67M | 1.41M | 0.63M | 0.08M | 0.79M | 0.42M | -0.56M | -1.50M | 0.04M | -0.01M | 0.03M | -0.18M | -1.24M | -3.45M | 70.84M | 0.15M | 0.09M | 0.13M | 0.11M | 0.27M | 0.15M | 0.26M | 0.28M | 0.15M | 0.23M | 0.14M | 0.30M | 0.18M | 0.26M | 0.23M | 0.09M | -0.98M | 0.41M | 0.60M | 0.04M | 1.77M | 1.44M | -0.39M | 0.52M | 2.07M | 0.68M | 1.10M | 0.91M | 0.47M | 1.28M | 0.21M | 0.53M |
|
Profit After Tax
|
-3.91M | 0.41M | 1.34M | 1.01M | 1.11M | 1.02M | 1.97M | 1.50M | 2.01M | 1.95M | 0.83M | 2.59M | 63.86M | 8.62M | 1.74M | 1.92M | 1.66M | 2.14M | 2.23M | 0.09M | -1.95M | 0.01M | 1.29M | 0.44M | 0.18M | -0.47M | -1.89M | -1.68M | -1.08M | -0.53M | 0.03M | -1.32M | -2.92M | -2.17M | -0.55M | -88.52M | -13.26M | -15.36M | -21.48M | -23.77M | -28.13M | -34.27M | -40.93M | -47.07M | -50.10M | -41.91M | -38.41M | -40.23M | -45.03M | -43.91M | -42.32M | -43.57M | -45.58M | -26.04M | -11.64M | -26.03M | -9.43M | -15.33M | -7.45M | -21.22M | -23.59M | -10.29M | -14.54M | 3.02M | -5.40M | -4.32M | 0.77M | 5.09M |
|
Income from Continuing Operations
|
-3.91M | 0.41M | 1.34M | 1.01M | 1.11M | 1.02M | 1.97M | 1.50M | 2.01M | 1.95M | 0.83M | 2.59M | 63.86M | 8.62M | 1.60M | 1.77M | 1.66M | 1.99M | 1.49M | 0.09M | -1.97M | 0.01M | 1.29M | 0.44M | 0.18M | -0.47M | -1.89M | -1.68M | -1.08M | -0.53M | 0.03M | -1.32M | -2.92M | -2.17M | -0.55M | -88.52M | -13.27M | -15.36M | -21.48M | -23.77M | -28.16M | -34.27M | -40.93M | -47.07M | -50.10M | -41.91M | -38.41M | -40.23M | -45.03M | -43.91M | -42.32M | -43.57M | -45.57M | -26.04M | -11.64M | -26.03M | -9.43M | -15.33M | -7.45M | -21.22M | -23.59M | -10.29M | -14.54M | 3.02M | -5.40M | -4.32M | 0.77M | 5.09M |
|
Consolidated Net Income
|
-3.91M | 0.41M | 1.34M | 1.01M | 1.11M | 1.02M | 1.97M | 1.50M | 2.01M | 1.95M | 0.83M | 2.59M | 63.86M | 8.62M | 0.14M | 0.15M | 1.66M | 0.15M | 0.59M | | 0.01M | | | | | -0.47M | -1.89M | -1.68M | -1.08M | -0.53M | 0.03M | -1.32M | -2.92M | -2.17M | -0.55M | -88.52M | -13.27M | -15.36M | -21.48M | -23.77M | -28.16M | -34.27M | -40.93M | -47.07M | -50.10M | -41.91M | -38.41M | -40.23M | -45.03M | -43.91M | -42.32M | -43.57M | -45.57M | -26.04M | -11.64M | -26.03M | -9.43M | -15.33M | -7.45M | -21.22M | -23.59M | -10.29M | -14.54M | 3.02M | -5.40M | -4.32M | 0.77M | 5.09M |
|
Income towards Parent Company
|
-3.91M | 0.41M | 1.34M | 1.01M | 1.11M | 1.02M | 1.97M | 1.50M | 2.01M | 1.95M | 0.83M | 2.59M | 63.86M | 8.62M | 0.14M | 0.15M | 1.66M | 0.15M | 0.59M | | 0.01M | | | | | -0.47M | -1.89M | -1.68M | -1.08M | -0.53M | 0.03M | -1.32M | -2.92M | -2.17M | -0.55M | -88.52M | -13.27M | -15.36M | -21.48M | -23.77M | -28.16M | -34.27M | -40.93M | -47.07M | -50.10M | -41.91M | -38.41M | -40.23M | -45.03M | -43.91M | -42.32M | -43.57M | -45.57M | -26.04M | -11.64M | -26.03M | -9.43M | -15.33M | -7.45M | -21.22M | -23.59M | -10.29M | -14.54M | 3.02M | -5.40M | -4.32M | 0.77M | 5.09M |
|
Net Income towards Common Stockholders
|
-3.91M | 0.41M | 1.34M | 1.01M | 1.11M | 1.02M | 1.97M | 1.50M | 2.01M | 1.95M | 0.83M | 2.59M | 63.86M | 8.62M | 0.14M | 0.15M | 1.66M | 0.15M | 0.59M | | 0.01M | | | | | -0.47M | -1.89M | -1.68M | -1.08M | -0.53M | 0.03M | -1.32M | -2.92M | -2.17M | -0.55M | -88.52M | -13.27M | -15.36M | -21.48M | -23.77M | -28.16M | -34.27M | -40.93M | -47.07M | -50.10M | -41.91M | -38.41M | -40.23M | -45.03M | -43.91M | -42.32M | -43.57M | -45.57M | -26.04M | -11.64M | -26.03M | -9.43M | -15.33M | -7.45M | -21.22M | -23.59M | -10.29M | -14.54M | 3.02M | -5.40M | -4.32M | 0.77M | 5.09M |
|
EPS (Basic)
|
-0.06M | 0.04M | 0.07M | 0.05M | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.01 | 0.04 | 0.91 | 0.12 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | | -0.03 | | 0.01 | 0.01 | | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | -0.03 | -0.02 | -0.01 | -0.96 | -0.14 | -0.16 | -0.23 | -0.25 | -0.30 | -0.36 | -0.42 | -0.47 | -0.50 | -0.40 | -0.37 | -0.38 | -0.43 | -0.40 | -0.38 | -0.38 | -0.40 | -0.22 | -0.10 | -0.23 | -0.08 | -0.13 | -0.06 | -0.17 | -0.19 | -0.08 | -0.11 | 0.02 | -0.04 | -0.03 | 0.01 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.06M | 0.04M | 0.07M | 0.05M | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.01 | 0.04 | 0.87 | 0.12 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | | -0.03 | | 0.01 | 0.01 | | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | | -0.02 | -0.01 | -0.96 | | -0.16 | | | | | | | -0.50 | -0.40 | -0.37 | -0.38 | -0.43 | -0.40 | -0.38 | -0.38 | -0.40 | -0.22 | -0.10 | -0.23 | -0.08 | -0.13 | -0.06 | -0.17 | -0.19 | -0.08 | -0.11 | 0.02 | -0.04 | -0.03 | 0.01 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
62.32 | 10.00 | 20.00 | 20.00 | 62.86M | 20.00 | 63.49M | 20.00 | 63.09M | 62.26M | 63.71M | 69.44M | 70.20M | 70.72M | 71.26M | 71.61M | 72.00M | | | | | | | | | | | 88.81M | | 89.43M | 89.99M | 90.77M | 90.34M | 91.64M | 91.69M | 92.03M | 92.02M | 93.06M | 93.83M | 95.37M | 94.53M | 96.43M | 98.35M | 99.92M | 100.00M | 103.61M | 104.62M | 106.64M | 105.70M | 109.92M | 112.42M | 113.51M | 113.35M | 119.72M | 117.86M | 116.30M | 115.96M | 116.78M | 120.76M | 122.56M | 121.11M | 126.00M | 129.25M | 130.97M | 129.77M | 134.81M | 136.97M | 138.78M |
|
Shares Outstanding (Diluted Average)
|
62.32 | 10.00 | 20.00 | 20.00 | 63.26M | 64.61M | 30.00 | 66.87M | 65.87M | 65.81M | 67.76M | 73.21M | 73.65M | 74.11M | 74.56M | 74.99M | 75.05M | | | | | | | | | | | 88.81M | | 89.43M | 93.45M | 90.77M | | 91.64M | 91.69M | 92.03M | | 93.06M | | | | | | | 100.00M | 103.61M | 104.62M | 106.64M | 105.70M | 109.92M | 112.42M | 113.51M | 113.35M | 119.72M | 117.86M | 116.30M | 115.96M | 116.78M | 120.76M | 122.56M | 121.11M | 126.00M | 129.25M | 135.74M | 129.77M | 134.81M | 141.56M | 142.93M |
|
EBITDA
|
-4.00M | 0.43M | 1.39M | 1.27M | 0.89M | 0.84M | 1.95M | 1.42M | 2.03M | 1.61M | 0.86M | 2.55M | 2.16M | 14.39M | 2.52M | 2.52M | 3.65M | 2.94M | 2.31M | -1.80M | -0.37M | 0.50M | 2.50M | 0.82M | 0.05M | 0.08M | -1.67M | -2.51M | -2.97M | -0.90M | -0.38M | -1.70M | -3.69M | -5.46M | -4.46M | -18.25M | -13.73M | -15.98M | -21.99M | -24.24M | -27.43M | -32.55M | -37.94M | -43.17M | -46.15M | -37.76M | -33.10M | -35.26M | -40.04M | -38.83M | -37.16M | -37.62M | -40.54M | -26.75M | -24.99M | -18.08M | 3.53M | -1.41M | -11.77M | -15.25M | -25.61M | -10.65M | -6.18M | -6.30M | -1.64M | 1.94M | -1.06M | 5.79M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.06M | 10.04M | 9.65M | 9.96M | 7.91M | 5.84M | 5.15M | 3.97M | 4.84M | 4.59M |
|
Tax Rate
|
1.71% | 3.94% | -0.75% | 0.29% | -0.63% | 0.39% | 0.15% | | 2.33% | -19.74% | 2.58% | 0.58% | -3,461.80% | 40.15% | 36.93% | 31.45% | 54.72% | 32.54% | 35.70% | 107.31% | -745.92% | 98.82% | 52.22% | 58.54% | 30.15% | 250.80% | -28.80% | 24.90% | 58.20% | -7.54% | -125.00% | -2.32% | 5.74% | 36.30% | 86.35% | -400.74% | -1.12% | -0.60% | -0.61% | -0.47% | -0.96% | -0.43% | -0.63% | -0.60% | -0.30% | -0.55% | -0.36% | -0.75% | -0.39% | -0.59% | -0.55% | -0.20% | 2.10% | -1.58% | -5.43% | -0.14% | -23.04% | -10.40% | 4.96% | -2.52% | -9.60% | -7.03% | -8.17% | 23.10% | -9.46% | -41.99% | 21.33% | 9.40% |