|
Revenue
|
| | | | 43.53M | 46.55M | 50.40M | 54.53M | 55.81M | 61.54M | 70.26M | 72.09M | 75.34M | 82.34M | 89.33M | 97.62M | 93.94M | 104.22M | 115.77M |
|
Cost of Revenue
|
| | | | 11.70M | 12.10M | 12.96M | 14.52M | 14.81M | 16.11M | 18.24M | 18.29M | 19.62M | 21.00M | 22.91M | 24.05M | 24.54M | 27.41M | 28.92M |
|
Gross Profit
|
| | | | 31.83M | 34.45M | 37.45M | 40.01M | 40.99M | 45.43M | 52.02M | 53.80M | 55.73M | 61.35M | 66.41M | 73.58M | 69.40M | 76.81M | 86.85M |
|
Research & Development
|
| | | | 3.65M | 4.17M | 4.16M | 5.92M | 5.51M | 6.20M | 13.27M | 4.35M | 5.74M | 7.75M | 8.81M | 10.51M | 10.29M | 12.94M | 11.09M |
|
Selling, General & Administrative
|
| | | | 10.38M | 23.23M | 20.32M | 21.36M | 18.95M | 17.16M | 16.42M | 27.89M | 26.61M | 24.80M | 24.98M | 38.35M | 30.24M | 36.46M | 29.26M |
|
Other Operating Expenses
|
| | | | 20.73M | 21.19M | 22.05M | 24.81M | 22.77M | 24.25M | 24.00M | 23.49M | 23.74M | 25.23M | 27.16M | 28.36M | 28.02M | 30.48M | 30.18M |
|
Operating Expenses
|
| | | | 34.75M | 48.60M | 46.54M | 52.09M | 47.22M | 47.61M | 53.69M | 55.73M | 56.09M | 57.79M | 60.94M | 77.22M | 68.55M | 79.87M | 70.53M |
|
Operating Income
|
| | | | 8.78M | -2.05M | 3.87M | 2.44M | 8.59M | 13.93M | 16.57M | 16.36M | 19.26M | 24.55M | 28.39M | 20.40M | 25.39M | 24.35M | 45.24M |
|
EBIT
|
| | | | 8.78M | -2.05M | 3.87M | 2.44M | 8.59M | 13.93M | 16.57M | 16.36M | 19.26M | 24.55M | 28.39M | 20.40M | 25.39M | 24.35M | 45.24M |
|
Interest & Investment Income
|
| | | | | | | | | -10.79M | -11.98M | -10.31M | -7.18M | -6.67M | -6.40M | -5.36M | -3.88M | -3.56M | -4.67M |
|
Other Non Operating Income
|
| | | | -0.07M | 0.00M | -0.26M | -2.47M | 0.12M | 0.17M | -0.39M | -11.48M | -0.12M | -0.23M | 0.07M | -0.44M | 0.15M | 0.51M | -0.65M |
|
Non Operating Income
|
| | | | -3.02M | -3.25M | -5.05M | -1.72M | -25.99M | -5.65M | -15.74M | -59.82M | -25.98M | -42.01M | 1.89M | -144.78M | 6.18M | -3.05M | -5.32M |
|
EBT
|
| | | | 5.75M | -5.30M | -1.18M | 0.72M | -17.40M | 8.28M | 0.83M | -43.46M | -6.73M | -17.46M | 30.27M | -124.38M | 31.57M | 21.29M | 39.92M |
|
Tax Provisions
|
| | | | 1.25M | -1.00M | 3.47M | -4.59M | 15.50M | -14.05M | 1.27M | 1.30M | 2.68M | 4.96M | 5.59M | -0.53M | 4.55M | 4.65M | 9.09M |
|
Profit After Tax
|
| | | | 4.50M | -4.30M | -4.66M | 5.31M | -32.90M | 22.33M | -0.44M | -44.76M | -9.41M | -22.42M | 24.68M | -123.85M | 27.02M | 16.64M | 30.83M |
|
Income from Continuing Operations
|
| | | | 4.50M | -4.30M | -4.66M | 5.31M | -32.90M | 22.33M | -0.44M | -44.76M | -9.41M | -22.42M | 24.68M | -123.85M | 27.02M | 16.64M | 30.83M |
|
Consolidated Net Income
|
| | | | 4.50M | -4.30M | -4.66M | 5.31M | -32.90M | 22.33M | -0.44M | -44.76M | -9.41M | -22.42M | 24.68M | -123.85M | 27.02M | 16.64M | 30.83M |
|
Income towards Parent Company
|
| | | | 4.50M | -4.30M | -4.66M | 5.31M | -32.90M | 22.33M | -0.44M | -44.76M | -9.41M | -22.42M | 24.68M | -123.85M | 27.02M | 16.64M | 30.83M |
|
Net Income towards Common Stockholders
|
| | | | 4.50M | -4.30M | -4.66M | 5.31M | -32.90M | 22.33M | -0.44M | -44.76M | -9.41M | -22.42M | 24.68M | -123.85M | 27.02M | 16.64M | 30.83M |
|
EPS (Basic)
|
| | | | 0.03 | -0.03 | -0.03 | 0.04 | -0.19 | 0.13 | 0.00 | -0.26 | -0.05 | -0.13 | 0.14 | -0.70 | 0.14 | 0.08 | 0.16 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.03 | -0.03 | -0.03 | 0.04 | -0.19 | 0.13 | 0.00 | -0.26 | -0.05 | -0.13 | 0.09 | -0.70 | 0.09 | 0.08 | 0.16 |
|
Shares Outstanding (Weighted Average)
|
34.50M | 34.50M | 34.50M | 34.50M | 34.50M | 34.50M | 175.88M | 175.88M | 173.75M | 173.84M | 174.07M | 175.06M | 175.06M | 175.99M | 175.99M | 176.61M | 208.25M | 195.88M | 191.98M |
|
Shares Outstanding (Diluted Average)
|
27.60M | 27.60M | 27.60M | 152.87M | 156.26M | 156.66M | 155.86M | 159.17M | 173.60M | 174.38M | 174.11M | 174.17M | 175.52M | 175.68M | 179.96M | 175.88M | 201.05M | 200.46M | 197.81M |
|
EBITDA
|
| | | | 4.50M | -4.30M | -4.66M | 5.31M | -32.90M | 22.33M | -0.44M | -44.76M | -9.41M | -22.42M | 28.39M | 20.40M | 25.39M | 24.35M | 45.24M |
|
Tax Rate
|
| | | | 21.78% | 18.86% | | | | | | | | | 18.47% | 0.42% | 14.42% | 21.86% | 22.76% |