|
Revenue
|
48.14M | 35.06M | 39.88M | 56.36M | 60.87M | 70.99M | 52.56M | 58.32M | -16.34M | 90.40M | 84.70M | 109.50M | 93.34M | 109.76M | 116.12M | 138.54M | 124.19M |
|
Cost of Revenue
|
| 6.36M | 7.92M | 13.87M | 12.28M | 10.25M | 10.16M | 12.94M | | 15.44M | 16.98M | 22.16M | 26.12M | 26.64M | 29.85M | 39.35M | 38.54M |
|
Gross Profit
|
| 22.10M | 22.34M | 31.16M | 35.57M | 47.99M | 29.19M | 28.53M | 33.35M | 50.23M | 42.89M | 60.96M | 67.22M | 83.12M | 86.27M | 99.18M | 85.64M |
|
Research & Development
|
| -1.31M | -1.35M | -1.61M | 9.85M | -1.38M | -1.51M | -1.38M | | -2.42M | -2.12M | -3.35M | -3.71M | -2.56M | -2.90M | -2.90M | -3.82M |
|
Share-based Compensation (IS)
|
2.17M | 2.48M | 2.63M | 2.42M | 1.14M | 1.39M | 1.46M | 1.15M | 0.97M | 3.12M | 0.97M | 1.94M | 2.33M | 1.71M | 1.28M | 2.05M | 5.42M |
|
Selling, General & Administrative
|
| -6.04M | -7.87M | -7.86M | 48.81M | -8.07M | -8.42M | -7.70M | | -8.86M | -9.28M | -8.01M | -12.69M | -11.85M | -11.49M | -15.63M | -18.99M |
|
Other Operating Expenses
|
| | | | | | | | | -41.04M | -42.27M | -49.25M | -57.03M | -60.43M | -67.07M | -78.50M | -78.31M |
|
Operating Expenses
|
| -7.35M | -9.22M | -9.47M | 58.66M | -9.45M | -9.93M | -9.07M | | -52.32M | -53.67M | -60.61M | -73.43M | -74.84M | -81.47M | -97.03M | -101.11M |
|
Operating Income
|
| 15.09M | 13.71M | 39.04M | 22.77M | 39.05M | 33.49M | 42.68M | 33.35M | 42.89M | 34.88M | 65.79M | 31.97M | 151.19M | 57.55M | 70.04M | 53.40M |
|
EBIT
|
| 15.09M | 13.71M | 39.04M | 22.77M | 39.05M | 33.49M | 42.68M | 33.35M | 42.89M | 34.88M | 65.79M | 31.97M | 151.19M | 57.55M | 70.04M | 53.40M |
|
Interest & Investment Income
|
-7.44M | 8.24M | 5.06M | 5.88M | -4.16M | 6.35M | 7.84M | 12.12M | 7.58M | 11.49M | 7.00M | 31.42M | 2.14M | 22.39M | 48.69M | 28.13M | 4.56M |
|
Other Non Operating Income
|
| | | | | | | | | 1.52M | 0.01M | | | -1.10M | 3.48M | | |
|
Non Operating Income
|
| | | | 5.85M | | | | | | | | | | | | |
|
EBT
|
| 11.18M | -0.81M | 26.11M | 14.57M | 42.86M | 28.14M | 36.33M | 24.58M | 31.32M | 11.76M | 31.21M | 10.49M | 126.45M | 6.52M | 41.73M | 29.86M |
|
Tax Provisions
|
3.27M | -2.31M | -0.20M | -6.82M | 3.62M | -9.58M | 5.71M | 10.20M | 2.93M | -6.83M | -2.30M | 7.02M | 2.12M | 24.65M | -0.95M | 9.48M | |
|
Profit After Tax
|
8.12M | 8.87M | -1.01M | 19.30M | 10.96M | 33.28M | 22.43M | 26.13M | 16.20M | 24.48M | 9.46M | 24.19M | 8.37M | 101.80M | 5.57M | 32.26M | 21.07M |
|
Equity Income
|
0.05M | -0.06M | -0.01M | -0.00M | 0.23M | -0.20M | -0.16M | -0.10M | -0.14M | -0.14M | -0.30M | -1.29M | -1.61M | -1.23M | -0.42M | -2.26M | 0.18M |
|
Income from Continuing Operations
|
| 13.49M | -0.62M | 32.94M | 10.96M | 52.44M | 22.43M | 26.13M | 21.65M | 38.15M | 14.06M | 24.19M | 8.37M | 101.80M | 7.48M | 32.26M | 29.86M |
|
Consolidated Net Income
|
| 13.49M | -0.62M | 32.94M | 10.96M | 52.44M | 22.43M | 26.13M | 21.65M | 38.15M | 14.06M | 24.19M | 8.37M | 101.80M | 7.48M | 32.26M | 29.86M |
|
Income towards Parent Company
|
| 4.79M | -2.11M | 16.76M | 5.31M | 23.99M | 14.55M | 22.76M | 21.65M | 16.76M | 8.04M | 14.25M | 5.16M | 94.46M | 1.36M | 22.03M | 14.26M |
|
Net Income towards Common Stockholders
|
| 4.79M | -2.11M | 16.76M | 5.31M | 23.99M | 14.55M | 22.76M | 21.65M | 16.76M | 8.04M | 14.25M | 5.16M | 94.46M | 1.36M | 22.03M | 14.26M |
|
EPS (Basic)
|
| 93.46M | 95.60M | 98.54M | -95.90M | 109.45M | 117.64M | 117.83M | -115.00M | 117.96M | 117.83M | 38.51M | 118.50M | 118.78M | 119.42M | 20.59M | 131.91M |
|
EPS (Weighted Average and Diluted)
|
| 96.25M | 95.66M | 101.15M | -98.57M | 117.82M | 125.87M | 125.87M | -123.28M | 122.89M | 125.87M | 39.58M | 123.40M | 125.32M | 129.20M | 22.03M | 142.38M |
|
Shares Outstanding (Weighted Average)
|
93.75M | 0.06 | 0.03 | 0.20 | 97.34M | 0.22 | 0.34 | 0.48 | 115.72M | 0.14 | 0.21 | 0.37 | 0.04 | 0.80 | 0.80 | 1.07 | 0.11 |
|
Shares Outstanding (Diluted Average)
|
98.11M | 0.06 | 0.03 | 0.20 | 99.98M | 0.20 | 0.32 | 0.45 | 123.86M | 0.14 | 0.20 | 0.36 | 0.04 | 0.75 | 0.01 | 1.00 | 0.10 |
|
EBITDA
|
21.70M | 24.58M | 26.36M | 35.78M | 43.21M | 53.58M | 41.51M | 47.18M | 49.79M | 68.34M | 61.13M | 100.62M | 65.22M | 143.31M | 95.70M | 70.04M | 98.58M |
|
Interest Expenses
|
8.86M | -12.09M | -19.57M | -18.80M | 12.13M | -16.36M | -17.07M | -18.37M | 16.34M | -19.49M | -29.82M | -36.52M | -22.01M | -30.20M | -52.08M | -54.17M | -28.27M |
|
Tax Rate
|
| -20.65% | 24.14% | -26.12% | 24.83% | -22.36% | 20.30% | 28.07% | 11.94% | -21.81% | -19.55% | 22.50% | 20.21% | 19.49% | -14.64% | 22.71% | |