|
Revenue
|
21.28M | 22.50M | 9.97M | 4.79M | 11.28M | 20.66M | 37.78M | 35.44M | 36.66M | 30.70M | 36.49M | 27.94M | 42.31M | 26.66M | 29.41M | 27.41M | 31.15M | 33.67M | 21.05M | 29.53M | 28.37M | 23.27M | 19.44M | 21.62M | 17.40M | 26.20M | 21.37M | 18.26M | 24.34M | 21.39M | 31.12M | 33.31M | 32.15M | 30.77M | 24.26M | 28.13M | 26.58M | 29.37M | 40.07M | 39.35M | 22.15M | 12.52M | 26.43M | 29.59M | 27.27M | 30.84M | 29.03M | 38.06M | 45.42M | 37.06M | 23.87M | 32.37M | 31.23M | 24.81M | 20.55M | 21.14M | 18.70M | 20.78M | 13.27M | 12.97M | 12.35M | 11.23M | 24.88M |
|
Cost of Revenue
|
4.45M | | 2.89M | -4.38M | 2.44M | 5.30M | 7.89M | 7.28M | 8.77M | 12.77M | 12.87M | 11.18M | 17.43M | 15.52M | 18.03M | 96.32M | 14.97M | 15.85M | 14.21M | 19.52M | 14.35M | 16.35M | 15.00M | 16.68M | 13.95M | 13.80M | 16.00M | 17.04M | 13.92M | 16.16M | 19.92M | 18.04M | 19.23M | 21.25M | 20.96M | 20.18M | 21.14M | 22.88M | 30.75M | 16.90M | 22.02M | 13.82M | 20.67M | 21.69M | 18.69M | 23.96M | 20.78M | 25.02M | 26.09M | 29.05M | 26.05M | 27.79M | 27.27M | 26.95M | 24.93M | 23.81M | 20.87M | 24.37M | 21.94M | 19.03M | 13.81M | 15.65M | 18.66M |
|
Gross Profit
|
| | 7.08M | 2.72M | 7.12M | 15.36M | 29.89M | 28.15M | 29.89M | 17.93M | 23.77M | 16.19M | 26.03M | 11.14M | 11.38M | 9.70M | 16.19M | 16.65M | 8.02M | 10.01M | 14.02M | 6.92M | 4.44M | 4.93M | 3.45M | 12.39M | 5.36M | 1.22M | 10.42M | 5.23M | 11.20M | 15.27M | 12.92M | 9.52M | 3.29M | 7.96M | 5.44M | 6.49M | 9.32M | 7.87M | 0.13M | -1.30M | 5.76M | 7.89M | 8.57M | 6.88M | 8.24M | 13.05M | 19.32M | 8.02M | -2.18M | 4.58M | 3.96M | -2.14M | -4.38M | -2.67M | -2.17M | -3.59M | -8.67M | -6.06M | -1.45M | -4.42M | 6.22M |
|
Amortization - Intangibles
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | 0.14M | 0.20M | 0.90M | 0.40M | 0.30M | 0.20M | 0.60M | 0.40M | 0.70M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
1.22M | 1.07M | 1.65M | 0.73M | 0.51M | 1.02M | 1.74M | 1.66M | 1.35M | 2.23M | 1.88M | 42.11M | 3.30M | 2.81M | 2.06M | 45.41M | 1.29M | 1.60M | 2.90M | | 1.71M | 2.89M | 1.81M | 0.73M | 0.50M | 0.64M | 0.88M | 2.29M | 0.82M | 1.14M | 1.46M | 0.93M | 1.19M | 1.25M | 1.30M | 0.96M | 1.45M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
15.24M | 1.44M | 2.83M | 2.80M | 1.74M | 1.59M | 1.81M | 4.14M | 2.63M | 3.40M | 2.93M | 44.87M | 4.38M | 3.46M | 5.48M | 49.25M | 3.01M | 2.25M | 4.36M | | 2.73M | 2.39M | 2.91M | 2.22M | 2.18M | 1.67M | 2.03M | 3.66M | 1.81M | 1.68M | 1.95M | 2.69M | 2.35M | 2.23M | 2.14M | 1.11M | 2.01M | 2.71M | 2.19M | 1.10M | 1.80M | 1.80M | 2.36M | 2.44M | 1.58M | 2.13M | 2.35M | 0.83M | 1.90M | 1.92M | 1.80M | 2.43M | 1.19M | 2.13M | 1.76M | 1.50M | 0.95M | 0.73M | 1.29M | 1.31M | 1.14M | 0.64M | 1.21M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | 1.93M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-9.16M | 3.31M | 3.74M | 6.32M | 4.30M | 5.83M | 3.57M | 7.03M | 2.06M | 3.92M | 4.79M | 92.03M | 4.15M | 5.65M | 5.72M | 97.28M | -0.70M | | | | | | | 2.47M | -0.06M | -0.45M | -0.01M | -0.06M | -0.09M | -0.20M | -0.16M | -0.01M | -0.01M | 0.51M | -0.38M | -0.00M | 0.03M | 0.52M | 1.73M | 1.39M | 2.91M | -1.37M | 0.72M | 2.58M | 1.38M | 1.71M | 2.01M | 4.68M | 8.05M | -0.35M | 5.97M | 5.79M | 5.96M | 4.32M | 5.68M | -0.00M | 4.44M | 6.50M | 6.32M | 5.20M | 5.20M | 6.43M | 8.73M |
|
Operating Expenses
|
7.29M | 5.82M | 8.22M | 9.85M | 6.69M | 8.64M | 8.01M | 13.23M | 6.34M | 9.75M | 10.21M | 179.41M | 12.53M | 11.91M | 13.26M | 191.94M | 4.30M | 3.85M | 7.26M | | 4.44M | 5.28M | 4.72M | 5.42M | 2.68M | 1.77M | 2.98M | 6.55M | 3.10M | 3.42M | 3.52M | 3.60M | 3.82M | 3.99M | 4.01M | 2.83M | 3.49M | 3.23M | 3.92M | 2.49M | 4.72M | 0.42M | 3.08M | 5.02M | 3.45M | 3.85M | 4.36M | 7.44M | 9.95M | 1.56M | 7.77M | 8.22M | 7.15M | 6.45M | 7.45M | 3.75M | 5.39M | 7.23M | 7.62M | 6.51M | 6.34M | 7.08M | 9.94M |
|
Operating Income
|
-7.29M | -5.82M | -1.14M | -8.59M | 2.15M | 6.72M | 21.87M | 37.98M | 21.55M | 8.18M | 13.56M | 6.41M | 12.35M | -0.77M | -1.88M | 0.64M | 11.88M | 12.80M | -0.41M | 7.32M | 9.58M | 1.64M | -0.28M | 1.98M | 0.77M | 10.62M | 2.38M | -4.72M | 7.32M | 1.81M | 7.68M | 11.67M | 9.10M | 5.54M | -0.72M | 5.12M | 1.95M | 3.26M | 5.39M | 4.89M | -4.59M | -1.72M | 2.68M | 2.87M | 5.12M | 3.03M | 3.88M | 5.61M | 9.37M | 6.45M | -9.95M | -3.64M | -3.19M | -8.59M | -11.83M | -6.42M | -7.56M | -10.82M | -16.29M | -12.57M | -7.79M | -11.50M | -3.71M |
|
EBIT
|
-7.29M | -5.82M | -1.14M | -8.59M | 2.15M | 6.72M | 21.87M | 37.98M | 21.55M | 8.18M | 13.56M | 6.41M | 12.35M | -0.77M | -1.88M | 0.64M | 11.88M | 12.80M | -0.41M | 7.32M | 9.58M | 1.64M | -0.28M | 1.98M | 0.77M | 10.62M | 2.38M | -4.72M | 7.32M | 1.81M | 7.68M | 11.67M | 9.10M | 5.54M | -0.72M | 5.12M | 1.95M | 3.26M | 5.39M | 4.89M | -4.59M | -1.72M | 2.68M | 2.87M | 5.12M | 3.03M | 3.88M | 5.61M | 9.37M | 6.45M | -9.95M | -3.64M | -3.19M | -8.59M | -11.83M | -6.42M | -7.56M | -10.82M | -16.29M | -12.57M | -7.79M | -11.50M | -3.71M |
|
Non Operating Investment Income
|
| | | | | | -0.29M | -0.14M | 0.20M | -0.53M | 1.07M | -0.37M | -0.18M | -1.56M | | -0.55M | 0.70M | 0.10M | 0.70M | | -0.72M | -0.78M | -0.23M | -0.26M | 0.36M | 0.03M | -0.05M | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | | | 0.00M |
|
Interest & Investment Income
|
| 0.03M | 0.04M | 0.02M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M | 0.06M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.07M | 0.07M | 0.01M | 0.04M | 0.04M | 0.13M | 0.01M | -0.13M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.17M | | | | 0.02M | | 0.10M | 0.35M | 0.35M | 0.03M | 0.05M | 0.05M | 0.05M | | 0.33M | 0.36M |
|
Other Non Operating Income
|
| | -0.09M | -0.24M | -0.15M | -0.03M | 2.75M | 0.17M | -1.98M | 1.28M | -0.79M | -1.39M | 0.12M | -0.34M | -0.49M | 1.29M | -0.14M | 0.13M | -0.49M | | -0.32M | 0.06M | -0.10M | 0.62M | 0.14M | -0.04M | -0.26M | 0.49M | -0.60M | -0.93M | 1.44M | -2.94M | -1.32M | -1.10M | 0.32M | 0.16M | -0.15M | -0.08M | -0.41M | 1.72M | -1.62M | 1.56M | -0.16M | 0.04M | 0.45M | 0.36M | -0.25M | -3.46M | -4.14M | 3.80M | -1.21M | 0.59M | -0.45M | -0.13M | -0.36M | -0.26M | 0.15M | -1.39M | 1.23M | -2.68M | 0.56M | -0.92M | -1.96M |
|
Non Operating Income
|
0.03M | 0.01M | -0.04M | -0.23M | -0.12M | -0.02M | 2.48M | 0.08M | -1.99M | 0.69M | -0.48M | -0.95M | -0.04M | -1.86M | -0.66M | 1.20M | 0.47M | 0.20M | 0.07M | -1.06M | -0.50M | -0.54M | -1.03M | -0.39M | 0.71M | 0.54M | 0.11M | -0.61M | -0.46M | -0.61M | -0.11M | -0.60M | -0.28M | -0.51M | -0.57M | -1.58M | -0.03M | 0.11M | -0.60M | 2.49M | -1.47M | 1.91M | 0.60M | 0.14M | 0.45M | -0.87M | 0.03M | 2.64M | -0.84M | -0.21M | -0.77M | -2.47M | -3.52M | -2.87M | -3.83M | -1.51M | -3.12M | -5.95M | -5.17M | -5.21M | -4.31M | -5.30M | -7.34M |
|
EBT
|
7.26M | -5.81M | -1.18M | -9.12M | 2.03M | 6.70M | 24.35M | 26.45M | 19.56M | 8.87M | 12.47M | -2.83M | 12.31M | -2.63M | -2.54M | 9.48M | 12.35M | 14.19M | -0.35M | 7.35M | 9.08M | 1.10M | -1.31M | 11.98M | 1.48M | 10.62M | 2.38M | 1.67M | 7.32M | 1.81M | 7.68M | 11.67M | 9.10M | 5.54M | -0.72M | 5.12M | 1.95M | 3.26M | 5.39M | 4.90M | -4.59M | -1.72M | 2.68M | 2.19M | 5.12M | 3.03M | 3.88M | 5.78M | 9.37M | 6.45M | -9.95M | -4.12M | -3.19M | -8.49M | -11.48M | -6.07M | -7.54M | -10.77M | -16.23M | -13.31M | -7.79M | -11.17M | -3.52M |
|
Tax Provisions
|
| | | | | 1.81M | 9.13M | -22.97M | 6.05M | 4.74M | 5.60M | 1.26M | 4.92M | -1.26M | -0.71M | 6.18M | 5.23M | 6.38M | 1.11M | | 4.02M | 0.29M | -0.85M | 3.93M | 0.68M | 5.01M | 0.79M | -0.17M | 2.94M | 0.94M | 3.10M | 17.34M | 3.65M | 1.78M | 0.10M | 2.26M | 1.10M | 1.50M | 2.42M | 5.02M | -1.37M | -2.00M | 2.93M | 5.99M | 2.60M | 1.80M | 2.40M | 5.03M | 5.40M | 3.80M | -0.22M | 3.19M | -0.30M | -1.86M | -2.64M | -1.08M | -1.90M | 16.18M | -3.61M | -1.44M | 0.53M | -0.01M | 0.94M |
|
Profit After Tax
|
7.26M | -5.81M | -1.18M | -8.81M | 2.03M | 3.14M | 15.22M | 37.98M | 13.50M | 4.13M | 7.30M | 8.74M | 7.39M | -1.37M | -1.83M | -4.10M | 7.12M | 7.16M | -1.46M | 2.21M | 5.05M | 0.81M | -0.47M | -2.33M | 0.80M | 5.61M | 1.59M | -3.61M | 4.38M | 0.86M | 4.58M | -5.67M | 5.46M | 3.75M | -0.78M | 0.86M | 0.88M | 1.80M | 2.98M | 0.17M | -3.22M | -1.81M | 5.00M | -3.12M | 2.53M | 1.28M | 1.53M | 2.69M | 4.02M | 2.67M | -9.73M | -3.28M | -2.89M | -6.73M | -9.18M | -5.34M | -5.68M | -27.00M | -12.68M | -11.14M | -8.32M | -11.49M | -4.66M |
|
Investment Income
|
0.29M | -0.25M | -0.29M | -0.76M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
7.26M | -5.81M | -1.18M | -9.12M | 2.03M | 4.89M | 15.22M | 49.42M | 13.50M | 4.13M | 6.87M | -4.09M | 7.39M | -1.37M | -1.83M | 3.29M | 7.12M | 7.81M | -1.46M | 7.35M | 5.05M | 0.81M | -0.47M | 8.05M | 0.80M | 5.61M | 1.59M | 1.83M | 4.38M | 0.86M | 4.58M | -5.67M | 5.46M | 3.75M | -0.82M | 2.86M | 0.85M | 1.76M | 2.98M | -0.11M | -3.22M | 0.28M | -0.25M | -3.80M | 2.52M | 1.23M | 1.48M | 0.75M | 3.97M | 2.65M | -9.73M | -7.31M | -2.89M | -6.63M | -8.83M | -4.99M | -5.64M | -26.95M | -12.62M | -11.87M | -8.32M | -11.16M | -4.46M |
|
Consolidated Net Income
|
7.26M | -5.81M | -1.18M | -9.12M | 2.03M | 4.89M | 15.22M | 49.42M | 13.50M | 4.13M | 6.87M | -4.09M | 7.39M | -1.37M | -1.83M | 3.29M | 7.12M | 7.81M | -1.46M | 7.35M | 5.05M | 0.81M | -0.47M | 8.05M | 0.80M | 5.61M | 1.59M | 1.83M | 4.38M | 0.86M | 4.58M | -5.67M | 5.46M | 3.75M | -0.82M | 2.86M | 0.85M | 1.76M | 2.98M | -0.11M | 0.10M | -2.07M | 5.25M | 7.41M | 2.52M | 1.23M | 1.48M | 0.75M | 3.97M | 2.65M | -9.73M | -7.31M | -2.89M | -6.63M | -8.83M | -4.99M | -5.64M | -26.95M | -12.62M | -11.87M | -8.32M | -11.16M | -4.46M |
|
Income towards Parent Company
|
7.26M | -5.81M | -1.18M | -9.12M | 2.03M | 4.89M | 15.22M | 49.42M | 13.50M | 4.13M | 6.87M | -4.09M | 7.39M | -1.37M | -1.83M | 3.29M | 7.12M | 7.81M | -1.46M | 7.35M | 5.05M | 0.81M | -0.47M | 8.05M | 0.80M | 5.61M | 1.59M | 1.83M | 4.38M | 0.86M | 4.58M | -5.67M | 5.46M | 3.75M | -0.82M | 2.86M | 0.85M | 1.76M | 2.98M | -0.11M | 0.10M | -2.07M | 5.25M | 7.41M | 2.52M | 1.23M | 1.48M | 0.75M | 3.97M | 2.65M | -9.73M | -7.31M | -2.89M | -6.63M | -8.83M | -4.99M | -5.64M | -26.95M | -12.62M | -11.87M | -8.32M | -11.16M | -4.46M |
|
Net Income towards Common Stockholders
|
7.26M | -5.81M | -1.18M | -9.12M | 2.03M | 4.89M | 15.22M | 49.42M | 13.50M | 4.13M | 6.87M | -4.09M | 7.39M | -1.37M | -1.83M | 3.29M | 7.12M | 7.81M | -1.46M | 7.35M | 5.05M | 0.81M | -0.47M | 8.05M | 0.80M | 5.61M | 1.59M | 1.83M | 4.38M | 0.86M | 4.58M | -5.67M | 5.46M | 3.75M | -0.82M | 2.86M | 0.85M | 1.76M | 2.98M | -0.11M | 0.10M | -2.07M | 5.25M | 7.41M | 2.52M | 1.23M | 1.48M | 0.75M | 3.97M | 2.65M | -9.73M | -7.31M | -2.89M | -6.63M | -8.83M | -4.99M | -5.64M | -26.95M | -12.62M | -11.87M | -8.32M | -11.16M | -4.46M |
|
EPS (Basic)
|
0.15 | -0.15 | -0.02 | -0.17 | 0.04 | 0.06 | 0.29 | 0.72 | 0.26 | 0.08 | 0.14 | 0.17 | 0.14 | -0.03 | -0.03 | -0.08 | 0.13 | 0.13 | -0.03 | 0.04 | 0.09 | 0.01 | -0.01 | -0.03 | 0.01 | 0.10 | 0.03 | -0.06 | 0.08 | 0.02 | 0.08 | -0.11 | 0.10 | 0.07 | -0.01 | 0.01 | 0.01 | 0.03 | 0.05 | 0.00 | -0.05 | -0.03 | 0.07 | -0.04 | 0.03 | 0.02 | 0.02 | 0.04 | 0.05 | 0.03 | -0.11 | -0.04 | -0.03 | -0.10 | -0.10 | -0.06 | -0.06 | -0.30 | -0.14 | -0.11 | -0.07 | -0.09 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
0.15 | -0.15 | -0.02 | -0.17 | 0.04 | 0.06 | 0.27 | 0.68 | 0.24 | 0.07 | 0.13 | 0.16 | 0.13 | -0.03 | -0.03 | -0.08 | 0.13 | 0.13 | -0.03 | 0.04 | 0.09 | 0.01 | -0.01 | -0.03 | 0.01 | 0.10 | 0.03 | 0.03 | 0.08 | 0.02 | 0.08 | -0.10 | 0.09 | 0.06 | -0.01 | 0.01 | 0.01 | 0.03 | 0.05 | 0.00 | 0.00 | -0.03 | 0.07 | 0.10 | 0.03 | 0.02 | 0.02 | 0.04 | 0.05 | 0.03 | -0.11 | -0.04 | -0.03 | -0.08 | -0.10 | -0.06 | -0.06 | -0.30 | -0.14 | -0.11 | -0.07 | -0.09 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
48.70M | 48.75M | 49.43M | 53.00M | 53.00M | 53.00M | 53.00M | 52.95M | 52.90M | 52.91M | 52.83M | 52.68M | 52.68M | 53.28M | 53.28M | 53.78M | 53.78M | 54.18M | 54.18M | 54.18M | 54.18M | 54.18M | 54.18M | 54.18M | 54.27M | 54.27M | 54.27M | 56.57M | 56.84M | 56.84M | 56.84M | 56.89M | 57.11M | 57.23M | 57.59M | 57.72M | 61.40M | 62.41M | 65.59M | 65.69M | 70.03M | 70.03M | 70.08M | 71.87M | 74.44M | 74.44M | 74.53M | 74.58M | 88.34M | 88.34M | 88.37M | 88.40M | 88.40M | 88.47M | 88.47M | 88.69M | 90.79M | 90.79M | 93.52M | 95.32M | 95.32M | 136.45M | 136.45M |
|
Shares Outstanding (Diluted Average)
|
48.25M | 49.01M | 49.85M | 50.04M | 57.84M | 56.55M | 56.36M | 56.41M | 56.36M | 56.44M | 56.25M | 56.32M | 55.59M | 53.27M | 53.32M | 55.30M | 54.70M | 54.56M | 54.18M | 54.62M | 54.18M | 54.18M | 54.18M | 54.26M | 54.27M | 54.67M | 57.60M | 55.73M | 57.99M | 57.38M | 57.46M | 57.59M | 57.91M | 58.31M | 57.64M | 58.37M | 61.14M | 63.07M | 65.80M | 64.03M | 66.02M | 69.99M | 71.04M | 70.69M | | | | | | | | | 88.41M | 88.47M | 88.50M | 88.51M | 88.71M | 91.00M | 93.28M | 91.95M | 112.44M | 131.56M | 142.91M |
|
EBITDA
|
6.98M | -6.06M | -0.54M | -9.59M | 2.50M | 3.06M | 10.99M | 38.60M | 14.97M | 2.44M | 9.04M | 10.03M | 7.42M | -1.42M | -1.85M | 0.39M | 7.12M | 7.81M | -1.46M | 7.32M | 9.58M | 1.64M | -0.28M | 1.98M | 0.77M | 10.62M | 2.38M | -4.72M | 7.32M | 1.81M | 7.68M | 11.67M | 9.10M | 5.54M | -0.72M | 5.12M | 1.95M | 3.26M | 5.39M | 4.89M | -4.59M | -1.72M | 2.68M | 2.87M | 5.12M | 3.03M | 3.88M | 5.61M | 9.37M | 6.45M | -9.95M | -3.64M | -3.19M | -8.59M | -11.83M | -6.42M | -7.56M | -10.82M | -16.29M | -12.57M | -7.79M | -11.50M | -3.71M |
|
Interest Expenses
|
| | | | | | | | | | | | | | 0.05M | | 0.09M | 0.01M | 0.04M | | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | 0.50M | | | | | | | | 0.80M | | | 0.17M |
|
Tax Rate
|
| | | | | 26.95% | 37.50% | | 30.96% | 53.46% | 44.90% | | 40.00% | 47.79% | 28.07% | 65.26% | 42.33% | 44.98% | | | 44.33% | 26.18% | 64.33% | 32.77% | 46.08% | 47.19% | 33.05% | | 40.20% | 52.16% | 40.38% | | 40.05% | 32.18% | | 44.18% | 56.32% | 46.03% | 44.80% | | 29.89% | | | | 50.77% | 59.33% | 61.84% | 87.07% | 57.63% | 58.88% | 2.18% | | 9.34% | 21.88% | 23.04% | 17.81% | 25.21% | | 22.23% | 10.81% | | 0.12% | |