|
Revenue
|
85.77M | 108.18M | 108.86M | 111.17M | 105.17M | 108.66M | 108.66M | 104.52M | 77.41M | 120.77M | 116.18M | 102.10M | 118.90M | 113.33M | 112.25M | 94.14M |
|
Cost of Revenue
|
44.09M | 56.37M | 58.67M | 58.83M | 57.48M | 59.32M | 59.94M | 56.11M | 38.24M | 57.59M | 51.85M | 44.06M | 51.25M | 52.52M | 46.18M | 39.37M |
|
Gross Profit
|
41.68M | 51.81M | 50.19M | 52.34M | 47.70M | 49.34M | 48.72M | 48.41M | 39.17M | 63.18M | 64.32M | 58.04M | 67.65M | 60.82M | 66.07M | 54.77M |
|
Amortization - Intangibles
|
1.84M | 2.36M | 2.75M | 2.75M | 2.59M | 2.58M | 2.82M | 2.72M | 1.55M | 5.38M | 5.75M | 5.71M | 5.84M | 6.12M | 5.53M | 5.25M |
|
Research & Development
|
4.40M | 4.67M | 3.87M | 4.34M | 4.15M | 4.88M | 6.42M | 5.39M | 5.64M | 10.99M | 10.71M | 8.69M | 10.80M | 12.33M | 11.76M | 10.41M |
|
Selling, General & Administrative
|
15.11M | 17.67M | 17.63M | 18.12M | 17.89M | 16.83M | 19.83M | 20.95M | 17.52M | 21.38M | 22.76M | 23.51M | 24.30M | 24.49M | 22.76M | 21.49M |
|
Restructuring Costs
|
0.52M | 0.50M | 0.47M | 0.31M | 2.15M | 1.03M | 0.79M | -0.00M | | 0.44M | | | | -0.23M | | |
|
Other Operating Expenses
|
2.60M | 0.43M | 19.82M | 21.73M | 21.97M | 0.81M | 23.40M | 1.19M | -8.45M | 3.61M | 30.47M | 25.63M | 30.48M | 31.16M | 29.66M | 29.08M |
|
Operating Expenses
|
33.63M | 41.59M | 41.79M | 44.51M | 46.16M | 42.73M | 50.44M | 51.41M | 39.80M | 62.20M | 63.95M | 57.82M | 65.59M | 67.75M | 64.18M | 60.98M |
|
Operating Income
|
8.05M | 10.22M | 8.40M | 7.83M | 1.54M | 6.62M | -1.71M | -3.00M | -0.89M | -1.67M | -1.16M | -1.53M | 2.07M | -6.93M | 1.89M | -6.21M |
|
EBIT
|
8.05M | 10.22M | 8.40M | 7.83M | 1.54M | 6.62M | -1.71M | -3.00M | -0.89M | -1.67M | -1.16M | -1.53M | 2.07M | -6.93M | 1.89M | -6.21M |
|
Interest & Investment Income
|
-0.28M | -0.68M | | | | | | | | -5.37M | -5.41M | -4.83M | -1.54M | -2.55M | -3.59M | -3.21M |
|
Other Non Operating Income
|
-0.30M | -0.38M | -0.81M | -0.29M | -0.14M | -1.14M | -1.26M | 0.74M | -0.74M | -3.59M | -0.47M | -1.88M | -0.67M | 0.30M | -0.23M | -0.65M |
|
Non Operating Income
|
1.76M | -0.66M | -1.54M | -0.94M | -1.10M | -2.20M | -1.90M | -0.18M | -1.99M | -8.96M | -5.88M | -7.51M | -2.21M | -2.25M | -4.45M | -5.45M |
|
EBT
|
9.81M | 9.56M | 6.87M | 6.89M | 2.98M | 4.42M | -3.61M | -3.11M | -3.66M | -9.03M | -5.62M | -7.29M | -0.14M | -9.18M | -2.56M | -11.66M |
|
Tax Provisions
|
2.67M | -9.45M | 1.58M | 2.40M | 0.46M | 2.06M | 15.43M | 1.23M | -0.60M | -3.68M | -0.81M | 0.66M | 0.52M | 0.83M | 0.86M | 0.74M |
|
Profit After Tax
|
7.23M | 19.02M | 5.29M | 4.49M | -1.83M | 2.35M | -19.04M | -4.31M | -2.02M | -4.30M | -4.69M | -7.81M | -0.29M | -9.52M | -3.42M | -12.40M |
|
Equity Income
|
| | | | | | | | | | | | | | -0.63M | -1.59M |
|
Income from Continuing Operations
|
7.14M | 19.02M | 5.29M | 4.49M | 2.52M | 2.35M | -19.04M | -4.34M | -3.06M | -5.36M | -4.80M | -7.95M | -0.66M | -10.01M | -3.42M | -12.40M |
|
Consolidated Net Income
|
0.09M | 19.02M | -1.48M | -2.12M | -2.55M | 2.35M | -19.04M | -4.34M | 1.15M | 1.38M | -4.80M | -7.95M | -0.66M | -10.01M | -3.42M | -12.40M |
|
Income towards Parent Company
|
0.09M | 19.02M | -1.48M | -2.12M | -2.55M | 2.35M | -19.04M | -4.34M | 1.15M | 1.38M | -4.80M | -7.95M | -0.66M | -10.01M | -3.42M | -12.40M |
|
Net Income towards Common Stockholders
|
0.09M | 19.02M | -1.48M | -2.12M | -2.55M | 2.35M | -19.04M | -4.34M | 1.15M | 1.38M | -4.80M | -7.95M | -0.66M | -10.01M | -3.42M | -12.40M |
|
EPS (Basic)
|
0.24 | 0.66 | 0.19 | 0.16 | -0.06 | 0.07 | -0.57 | -0.13 | -0.06 | -0.12 | -0.12 | -0.20 | -0.01 | -0.23 | -0.08 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
0.24 | 0.65 | 0.18 | 0.15 | -0.06 | 0.07 | -0.57 | -0.13 | -0.06 | -0.12 | -0.12 | | | | | |
|
Shares Outstanding (Weighted Average)
|
29.47M | 28.29M | 28.50M | 28.82M | 31.01M | 32.42M | 33.94M | 34.37M | 34.88M | 37.29M | 38.07M | 38.98M | 40.81M | 41.66M | 42.69M | 43.62M |
|
Shares Outstanding (Diluted Average)
|
29.95M | 29.40M | 29.82M | 29.79M | 31.91M | 33.24M | 33.59M | 34.21M | 34.75M | 36.45M | | | | | | |
|
EBITDA
|
8.05M | 10.22M | 8.40M | 7.83M | 1.54M | 6.62M | -1.71M | -3.00M | -0.89M | -1.67M | -1.16M | -1.53M | 2.07M | -6.93M | 1.89M | -6.21M |
|
Interest Expenses
|
0.28M | 0.68M | 0.75M | 0.58M | 0.95M | 0.99M | 0.85M | 0.64M | 0.71M | 5.37M | | | | | | |
|
Tax Rate
|
27.24% | | 22.99% | 34.79% | 15.42% | 46.68% | | | 16.52% | 40.69% | 14.51% | | | | | |