|
Revenue
|
74.11M | 75.91M | 77.62M | 81.22M | 91.20M | 87.48M | 89.53M | 127.80M | 153.13M | 178.17M | 244.74M | 251.08M | 310.87M | 303.32M | 295.78M | 271.91M | 322.61M | 332.64M |
|
Cost of Revenue
|
73.64M | 83.49M | 84.61M | 95.57M | 107.01M | 105.45M | 98.93M | 98.22M | 112.77M | 129.31M | 174.90M | 184.53M | 234.42M | 226.06M | 230.79M | 208.18M | 245.66M | 255.59M |
|
Gross Profit
|
20.89M | 20.20M | 19.60M | 16.87M | 17.02M | 22.55M | 26.67M | 29.57M | 40.36M | 48.86M | 69.84M | 66.55M | 76.45M | 77.25M | 64.99M | 63.73M | 76.94M | 77.05M |
|
Research & Development
|
| | | | | | -1.43M | 0.67M | 0.53M | 0.38M | 2.34M | 1.76M | 3.10M | 2.58M | 2.36M | 2.49M | 3.18M | 2.53M |
|
Selling, General & Administrative
|
-2.94M | -14.21M | -1.94M | -3.83M | -3.34M | -11.53M | -3.93M | 4.15M | 6.90M | 5.83M | 13.13M | 15.39M | 26.28M | 15.30M | 16.98M | 14.34M | 13.03M | 8.51M |
|
Other Operating Expenses
|
-7.36M | -5.18M | -6.36M | -5.56M | -5.45M | -6.77M | -6.26M | 6.90M | 9.54M | 10.95M | 17.24M | 14.59M | 19.62M | 18.65M | 18.02M | 18.57M | 24.89M | 25.48M |
|
Operating Expenses
|
-10.30M | -19.39M | -8.30M | -9.39M | -8.79M | -18.30M | -11.61M | 11.72M | 16.96M | 17.16M | 32.71M | 31.73M | 49.00M | 36.53M | 37.36M | 35.40M | 41.10M | 36.53M |
|
Operating Income
|
10.59M | 0.81M | 11.30M | 7.48M | 8.23M | 4.25M | 15.06M | 17.86M | 23.40M | 31.70M | 37.12M | 34.82M | 27.45M | 40.72M | 27.63M | 28.32M | 35.84M | 40.52M |
|
EBIT
|
10.59M | 0.81M | 11.30M | 7.48M | 8.23M | 4.25M | 15.06M | 17.86M | 23.40M | 31.70M | 37.12M | 34.82M | 27.45M | 40.72M | 27.63M | 28.32M | 35.84M | 40.52M |
|
Non Operating Investment Income
|
0.10M | 0.14M | 0.12M | 0.09M | 0.03M | 0.09M | 0.25M | 0.59M | 0.48M | 0.94M | 1.29M | 1.61M | 2.24M | | | 2.62M | 2.81M | |
|
Interest & Investment Income
|
| | | | | | | | | 0.94M | 1.29M | | | 2.70M | 2.85M | | | 3.12M |
|
Other Non Operating Income
|
-0.73M | -0.71M | -0.40M | -1.23M | -1.06M | -1.54M | -1.02M | 1.39M | -0.81M | -2.72M | 4.24M | -2.71M | -1.11M | 3.34M | 0.68M | 0.79M | 1.68M | 0.98M |
|
Non Operating Income
|
0.04M | | 0.11M | 0.17M | 0.27M | -0.03M | -0.40M | -0.02M | -0.00M | 0.01M | -0.14M | -0.32M | 0.51M | 1.18M | 0.68M | 0.58M | 1.68M | 0.98M |
|
EBT
|
10.65M | 0.85M | 11.45M | 7.64M | 8.37M | 4.39M | 15.19M | 19.70M | 22.66M | 29.79M | 42.85M | 33.32M | 29.03M | 47.87M | 30.39M | 32.51M | 40.95M | 44.03M |
|
Tax Provisions
|
-1.95M | -1.85M | -1.69M | -1.61M | -1.24M | -1.97M | -2.38M | 3.76M | 4.27M | 5.59M | 7.27M | 6.12M | 2.06M | 7.19M | -0.57M | 5.36M | 6.40M | 6.86M |
|
Profit After Tax
|
7.98M | -1.65M | 9.30M | 4.74M | 6.10M | 0.66M | 12.48M | 15.94M | 18.39M | 24.20M | 35.58M | 27.20M | 26.97M | 40.69M | 30.96M | 27.15M | 34.55M | 37.17M |
|
Investment Income
|
| | -0.13M | -0.07M | -1.72M | -0.69M | 3.44M | -0.19M | -0.31M | -0.01M | | | | | | | | |
|
Income from Continuing Operations
|
12.60M | 2.70M | 13.14M | 9.25M | 9.61M | 6.36M | 17.57M | 15.94M | 18.39M | 24.20M | 35.58M | 27.20M | 26.97M | 40.69M | 30.96M | 27.15M | 34.55M | 37.17M |
|
Consolidated Net Income
|
12.60M | 2.70M | 13.14M | 9.25M | 9.61M | 6.36M | 17.57M | 15.94M | 18.39M | 24.20M | 35.58M | 27.20M | 26.97M | 40.69M | 30.96M | 27.15M | 34.55M | 37.17M |
|
Income towards Parent Company
|
12.60M | 2.70M | 13.14M | 9.25M | 9.61M | 6.36M | 17.57M | 15.94M | 18.39M | 24.20M | 35.58M | 27.20M | 26.97M | 40.69M | 30.96M | 27.15M | 34.55M | 37.17M |
|
Net Income towards Common Stockholders
|
7.61M | -2.03M | 8.92M | 4.37M | 5.73M | 0.46M | 12.48M | 15.94M | 18.39M | 24.20M | 35.58M | 27.20M | 26.97M | 40.69M | 30.96M | 27.15M | 34.55M | 37.17M |
|
EPS (Basic)
|
| | 0.22 | 0.11 | 0.14 | 0.01 | 0.31 | 0.39 | 0.45 | 0.59 | 0.88 | 0.67 | 0.65 | 0.98 | 0.76 | 0.68 | 0.91 | 0.99 |
|
EPS (Weighted Average and Diluted)
|
| | 0.87 | 0.34 | 0.36 | 0.02 | 0.51 | 0.39 | 0.45 | 0.59 | 0.87 | 0.66 | 0.65 | 0.98 | 0.75 | 0.68 | 0.91 | 0.99 |
|
Shares Outstanding (Weighted Average)
|
| | 39.75M | 39.75M | 39.75M | 39.75M | 40.68M | 40.68M | 40.74M | 40.96M | 40.96M | 40.80M | 40.99M | 41.36M | 40.97M | 40.07M | 38.07M | 37.67M |
|
Shares Outstanding (Diluted Average)
|
| | 10.25M | 13.00M | 15.88M | 27.74M | 24.41M | 40.72M | 40.94M | 40.88M | 40.92M | 40.95M | 41.41M | 41.40M | 41.20M | 40.14M | 39.12M | 38.61M |
|
EBITDA
|
10.59M | 0.81M | 9.17M | 4.67M | 4.38M | -0.03M | 15.92M | 15.75M | 18.08M | 24.19M | 35.81M | 27.08M | 26.70M | 40.53M | 26.83M | 29.19M | 38.82M | 36.87M |
|
Interest Expenses
|
-0.07M | -0.04M | -0.15M | -0.16M | -0.14M | -0.14M | -0.13M | 0.11M | 0.80M | 0.21M | 0.11M | 0.08M | 0.06M | 0.09M | 0.03M | 0.02M | 0.03M | 0.07M |
|
Tax Rate
|
| | | | | | | 19.07% | 18.84% | 18.76% | 16.97% | 18.38% | 7.11% | 15.02% | | 16.49% | 15.63% | 15.57% |