|
Revenue
|
31.70M | 34.19M | 28.59M | 37.86M | 33.66M | 44.63M | 41.20M | 33.96M | 35.17M | 37.11M | 35.08M | 37.66M | 40.74M | 37.66M | 37.81M | 35.77M | 38.46M | 66.32M | 100.62M | 98.00M | 95.25M | 82.01M | 64.85M | 75.89M | 68.56M | 65.77M | 71.23M | 63.55M | 64.31M | 74.47M | 69.30M | -2.71M | -4.32M | 0.04M | 293.52M | 89.31M | 72.31M | 83.10M | 78.74M | 62.48M | 50.85M | 65.25M | 65.66M | 46.70M | 55.64M | 79.82M | 65.51M | 58.91M | 65.93M | 85.08M | 152.07M | 188.33M | 161.19M | 165.77M | 119.58M | 111.57M | 93.83M | 105.16M | 93.62M | 117.79M | 102.89M | 146.85M |
|
Cost of Revenue
|
18.88M | 18.39M | 15.80M | 18.71M | 17.90M | 19.36M | 21.13M | 18.43M | 18.82M | 20.75M | 21.75M | 23.29M | 22.26M | 23.41M | 25.15M | 23.00M | 26.10M | 52.59M | 68.00M | 66.15M | 68.28M | 56.99M | 46.47M | 49.78M | 45.40M | 46.94M | 50.66M | 39.69M | | | | 46.64M | 38.87M | 60.23M | 69.62M | 62.42M | 54.00M | 71.36M | 60.08M | 48.47M | 36.16M | 46.57M | 54.75M | 34.01M | 42.46M | 67.79M | 54.58M | 54.60M | 51.39M | 64.56M | 96.06M | 133.52M | 41.91M | 65.55M | 59.88M | 37.26M | 33.98M | 32.74M | 14.66M | 28.39M | 28.95M | 44.41M |
|
Gross Profit
|
12.81M | 15.80M | 12.79M | 19.15M | 15.76M | 25.27M | 20.07M | 15.52M | 16.36M | 16.37M | 13.33M | 14.37M | 18.47M | 14.25M | 12.66M | 12.76M | 12.36M | 13.73M | 32.62M | 31.85M | 26.97M | 25.02M | 18.38M | 26.11M | 23.17M | 18.83M | 20.57M | 23.86M | | | | | | -60.19M | 223.90M | 26.89M | 18.31M | 11.73M | 18.66M | 14.01M | 14.69M | 18.68M | 10.91M | 12.69M | 13.18M | 12.03M | 10.93M | 4.31M | 14.54M | 20.53M | 56.02M | 54.81M | 119.29M | 100.22M | 59.71M | 74.31M | 59.84M | 72.41M | 78.96M | 89.40M | 73.93M | 102.43M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 0.21M | | | | 0.28M | 0.29M | 0.29M | 0.30M | 0.31M | 0.31M | 0.32M | 0.33M | 0.33M | 0.34M | 0.35M | 0.36M | 0.36M | 0.37M | 0.38M | 0.39M | 0.25M | 0.25M | 0.26M | 0.26M | 0.45M | 0.46M | 0.47M | 0.42M | 0.40M | 0.40M | 0.41M | 0.42M | 0.43M | 0.44M | 0.45M |
|
Research & Development
|
| | | 0.12M | 0.15M | 0.37M | 0.49M | 0.42M | 0.70M | 0.78M | 0.55M | 0.54M | 0.45M | 0.74M | 0.64M | 0.67M | 0.53M | 0.72M | 0.46M | 0.71M | 0.49M | 0.38M | 0.46M | 0.42M | 0.40M | 0.35M | 0.51M | 0.14M | | | | 0.22M | 0.32M | 0.28M | 0.37M | 0.28M | 0.21M | 0.35M | 0.39M | 0.25M | 0.21M | 0.17M | 0.13M | 0.06M | 0.16M | 0.10M | 0.17M | 0.06M | 0.21M | 0.12M | 0.26M | 0.21M | 0.30M | 0.17M | 0.22M | 0.07M | 0.05M | 0.06M | 0.08M | 0.02M | 0.10M | 0.04M |
|
Selling, General & Administrative
|
1.46M | 1.33M | 1.63M | 1.74M | 1.66M | 1.70M | 1.91M | 1.85M | 1.80M | 1.95M | 1.93M | 1.98M | 1.67M | 1.94M | 2.08M | 1.97M | 2.74M | 2.51M | 4.82M | 3.34M | 3.08M | 3.00M | 3.19M | 2.76M | 2.73M | 2.58M | 2.44M | 2.66M | | | | 3.89M | 2.47M | 2.52M | 2.96M | 2.98M | 3.48M | 2.93M | 3.46M | 2.98M | 2.68M | 3.13M | 2.81M | 2.82M | 3.38M | 3.07M | 5.56M | 3.15M | 3.72M | 3.57M | 5.98M | 6.95M | 5.59M | 6.05M | 7.56M | 5.94M | 7.80M | 6.47M | 6.31M | 6.83M | 7.50M | 4.77M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | 8.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
22.25M | 21.99M | 20.04M | 22.43M | 21.63M | 23.04M | 25.38M | 22.51M | 23.02M | 25.12M | 26.22M | 28.23M | 27.36M | 28.49M | 11.63M | 28.43M | 31.69M | 61.40M | 5.22M | 82.95M | 82.37M | 72.82M | 59.76M | 64.80M | 59.20M | 57.74M | 79.02M | 52.69M | | | | 60.46M | 54.60M | 74.60M | 87.33M | 79.08M | 71.78M | 87.02M | 153.71M | 59.43M | 46.73M | 58.03M | 64.59M | 44.68M | 52.54M | 78.01M | 63.16M | 64.38M | 62.81M | 76.00M | 111.31M | 151.95M | 133.05M | 135.74M | 122.06M | 0.02M | 0.22M | 0.29M | -0.49M | 0.02M | 0.06M | 2.33M |
|
Operating Expenses
|
23.71M | 23.32M | 21.66M | 24.29M | 23.43M | 25.11M | 27.78M | 24.78M | 25.52M | 27.84M | 28.70M | 30.74M | 29.48M | 31.16M | 32.89M | 31.07M | 34.95M | 73.53M | 90.92M | 87.00M | 85.94M | 76.20M | 63.40M | 67.98M | 62.33M | 60.68M | 81.97M | 55.49M | | | | 64.57M | 57.39M | 77.40M | 90.66M | 82.35M | 75.46M | 90.29M | 157.56M | 62.66M | 49.61M | 61.34M | 67.53M | 47.56M | 56.09M | 81.18M | 68.89M | 67.58M | 66.75M | 79.69M | 117.54M | 159.10M | 138.95M | 141.97M | 129.85M | 108.84M | 101.11M | 100.44M | 311.94M | 103.85M | 91.02M | 117.79M |
|
Operating Income
|
-10.90M | -7.52M | -8.87M | -5.14M | -7.67M | 0.16M | -7.71M | -9.26M | -9.17M | -11.47M | -15.36M | -16.37M | -11.01M | -16.91M | -20.23M | -18.30M | -22.59M | -59.80M | -58.30M | -55.15M | -58.97M | -51.19M | -45.02M | -41.88M | -39.16M | -41.85M | -61.40M | -31.63M | | | | | | -137.59M | 133.24M | -55.45M | -57.15M | -78.56M | -138.90M | -0.18M | 1.24M | 3.91M | -1.87M | -0.86M | -0.45M | -1.35M | -3.38M | -8.68M | -0.82M | 5.39M | 34.53M | 29.23M | 22.24M | 23.80M | -10.27M | 2.73M | -7.29M | 4.71M | -218.31M | 13.94M | 11.87M | 29.06M |
|
EBIT
|
-10.90M | -7.52M | -8.87M | -5.14M | -7.67M | 0.16M | -7.71M | -9.26M | -9.17M | -11.47M | -15.36M | -16.37M | -11.01M | -16.91M | -20.23M | -18.30M | -22.59M | -59.80M | -58.30M | -55.15M | -58.97M | -51.19M | -45.02M | -41.88M | -39.16M | -41.85M | -61.40M | -31.63M | | | | 5.01M | 4.17M | -137.59M | 133.24M | -55.45M | -57.15M | -78.56M | -138.90M | -0.18M | 1.24M | 3.91M | -1.87M | -0.86M | -0.45M | -1.35M | -3.38M | -8.68M | -0.82M | 5.39M | 34.53M | 29.23M | 22.24M | 23.80M | -10.27M | 2.73M | -7.29M | 4.71M | -218.31M | 13.94M | 11.87M | 29.06M |
|
Non Operating Investment Income
|
| | | | | 9.08M | 1.57M | 29.62M | | | | 33.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | 4.30M | | | | | | | | -0.70M | 1.25M | | | 0.25M | -0.95M | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | -1.49M | | -0.85M | -1.94M | | | | | |
|
EBT
|
7.97M | 9.85M | 7.43M | 13.57M | 10.23M | 19.52M | 13.42M | 9.17M | 9.65M | 9.27M | 6.38M | 6.92M | 11.26M | 6.50M | 4.92M | 4.70M | 3.51M | -7.21M | 9.70M | 11.00M | 9.31M | 5.81M | 1.45M | 7.90M | 6.24M | 5.08M | -10.74M | 8.06M | | | | 2.30M | -0.15M | 2.33M | -0.93M | 6.96M | -3.15M | -7.20M | -78.82M | -5.84M | -0.36M | 1.46M | -4.14M | -2.76M | -2.57M | 6.63M | -5.03M | -10.31M | -2.96M | 2.21M | 30.93M | 25.40M | 18.49M | 19.11M | -13.74M | -2.31M | -13.21M | 1.79M | -221.81M | 9.98M | 8.25M | 23.88M |
|
Tax Provisions
|
3.19M | 3.36M | 3.16M | 5.29M | 3.77M | 6.96M | 4.90M | 3.02M | 3.19M | 3.08M | 1.38M | 1.45M | 3.09M | 1.67M | 0.96M | 1.23M | 3.17M | -1.44M | -2.04M | 3.41M | 2.46M | 0.68M | 0.91M | 1.74M | -0.77M | 0.76M | -6.91M | 0.65M | | | | 0.17M | -0.12M | -0.59M | -3.53M | -0.23M | 0.19M | -3.47M | -19.03M | -2.18M | -0.62M | -0.46M | 0.60M | -1.73M | 0.40M | -1.36M | 2.72M | -0.18M | 0.42M | 0.60M | 0.92M | 3.35M | 1.57M | 3.03M | -3.49M | -0.61M | -3.01M | 0.23M | -6.01M | | | |
|
Profit After Tax
|
4.78M | 6.50M | 4.27M | 8.28M | 6.46M | 12.56M | 8.52M | 6.15M | 6.46M | 6.19M | 5.01M | 5.47M | 8.16M | 4.83M | 3.96M | 3.53M | 3.07M | -5.77M | 9.39M | 7.59M | 6.85M | 5.14M | 0.54M | 6.16M | 5.85M | 4.32M | -3.83M | 7.41M | 0.39M | 3.92M | 21.36M | 2.13M | -0.02M | 2.91M | 2.60M | 7.00M | -3.34M | -3.72M | -59.79M | -3.66M | 0.25M | 1.92M | -4.74M | -1.03M | -2.96M | 7.99M | -7.74M | -10.13M | -3.39M | 1.61M | 30.01M | 22.05M | 16.91M | 16.07M | -10.25M | -1.70M | -10.20M | 1.55M | -215.79M | 9.98M | 8.25M | 23.88M |
|
Equity Income
|
| | | | | | | | | | | | 1.36M | 2.05M | 1.96M | 2.38M | 2.13M | 1.22M | -0.21M | 0.14M | -0.15M | -0.09M | -1.50M | -0.33M | 0.26M | -0.11M | -1.17M | 0.21M | | | | | | | | | -0.13M | -0.18M | -0.18M | 0.06M | 1.23M | -0.12M | -0.11M | | 0.06M | 0.09M | 0.21M | 0.15M | 0.19M | 0.17M | -0.06M | 0.07M | -0.22M | -0.18M | -0.23M | -0.25M | -0.26M | -0.23M | -0.01M | -0.24M | 0.20M | -0.25M |
|
Income from Continuing Operations
|
4.78M | 6.50M | 4.27M | 8.28M | 6.46M | 12.56M | 8.52M | 6.15M | 6.46M | 6.19M | 5.01M | 5.47M | 8.16M | 4.83M | 3.96M | 3.47M | 0.34M | -5.77M | 11.74M | 7.59M | 6.85M | 5.13M | 0.54M | 6.16M | 7.00M | 4.32M | -3.83M | 7.41M | | | | 2.13M | -0.02M | 2.91M | 2.60M | 7.19M | -3.34M | -3.72M | -59.79M | -3.66M | 0.25M | 1.92M | -4.74M | -1.03M | -2.96M | 7.99M | -7.74M | -10.13M | -3.39M | 1.61M | 30.01M | 22.05M | 16.91M | 16.07M | -10.25M | -1.70M | -10.20M | 1.55M | -215.79M | 9.98M | 8.25M | 23.88M |
|
Consolidated Net Income
|
4.78M | 6.50M | 4.27M | 8.28M | 6.46M | 12.56M | 8.52M | 6.15M | 6.46M | 6.19M | 5.01M | 5.47M | 8.16M | 4.83M | 3.96M | 3.47M | 0.34M | -5.77M | 11.74M | 7.59M | 6.85M | 5.13M | 0.54M | 6.16M | 7.00M | 4.32M | -3.83M | 7.41M | | | | 2.13M | -0.02M | 2.91M | 2.60M | 7.19M | -3.34M | -3.72M | -59.79M | -3.66M | 0.25M | 1.92M | -4.74M | -1.03M | -2.96M | 7.99M | -7.74M | -10.13M | -3.39M | 1.61M | 30.01M | 22.05M | 16.91M | 16.07M | -10.25M | -1.70M | -10.20M | 1.55M | -215.79M | 9.98M | 8.25M | 23.88M |
|
Income towards Parent Company
|
4.78M | 6.50M | 4.27M | 8.28M | 6.46M | 12.56M | 8.52M | 6.15M | 6.46M | 6.19M | 5.01M | 5.47M | 8.16M | 4.83M | 3.96M | 3.47M | 0.34M | -5.77M | 11.74M | 7.59M | 6.85M | 5.13M | 0.54M | 6.16M | 7.00M | 4.32M | -3.83M | 7.41M | | | | 2.13M | -0.02M | 2.91M | 2.60M | 7.19M | -3.34M | -3.72M | -59.79M | -3.66M | 0.25M | 1.92M | -4.74M | -1.03M | -2.96M | 7.99M | -7.74M | -10.13M | -3.39M | 1.61M | 30.01M | 22.05M | 16.91M | 16.07M | -10.25M | -1.70M | -10.20M | 1.55M | -215.79M | 9.98M | 8.25M | 23.88M |
|
Net Income towards Common Stockholders
|
4.78M | 6.50M | 4.27M | 8.28M | 6.46M | 12.56M | 8.52M | 6.15M | 6.46M | 6.19M | 5.01M | 5.47M | 8.16M | 4.83M | 3.96M | 3.47M | 0.34M | -5.77M | 11.74M | 7.59M | 6.85M | 5.13M | 0.54M | 6.16M | 7.00M | 4.32M | -3.83M | 7.41M | | | | 2.13M | -0.02M | 2.91M | 2.60M | 7.19M | -3.34M | -3.72M | -59.79M | -3.66M | 0.25M | 1.90M | -4.74M | -1.03M | -2.93M | 7.91M | -7.70M | -10.13M | -3.37M | 1.61M | 30.54M | 22.34M | 17.21M | 16.38M | -9.95M | -1.70M | -10.20M | 1.55M | -215.79M | 9.98M | 8.25M | 23.88M |
|
EPS (Basic)
|
0.17 | 0.23 | 153.72 | 0.30 | 0.23 | 0.45 | 302.83 | 0.22 | 0.23 | 0.22 | 0.18 | 0.19 | 0.29 | 0.17 | 0.14 | 0.12 | 0.10 | -0.20 | 0.41 | 0.25 | 0.23 | 0.17 | 0.02 | 0.21 | 0.24 | 0.15 | -0.13 | 0.25 | | | | | | | | 0.23 | -0.11 | -0.12 | -1.95 | -0.12 | 0.01 | 0.06 | -0.15 | -0.03 | -0.10 | 0.26 | -0.25 | -0.33 | -0.11 | 0.05 | 0.95 | 0.67 | 0.51 | 0.49 | -0.30 | -0.05 | -0.27 | 0.04 | -5.45 | 0.23 | 0.19 | 0.56 |
|
EPS (Weighted Average and Diluted)
|
0.17 | 0.23 | 149.52 | 0.29 | 0.23 | 0.44 | 296.93 | 0.21 | 0.23 | 0.22 | 0.17 | 0.19 | 0.28 | 0.17 | 0.14 | 0.12 | 0.10 | -0.20 | 0.31 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26 | -0.25 | -0.33 | -0.11 | 0.05 | 0.91 | 0.61 | 0.47 | 0.44 | -0.27 | -0.05 | -0.27 | 0.04 | -5.45 | 0.23 | 0.19 | 0.55 |
|
Shares Outstanding (Weighted Average)
|
0.03M | 0.03M | 0.03M | 0.03M | 28.13M | 28.16M | 0.03M | 28.31M | 28.31M | 28.32M | 28.33M | 28.53M | 28.60M | 28.61M | 28.59M | 28.76M | 28.77M | 28.77M | 28.78M | 28.96M | 29.02M | 29.04M | 29.03M | 29.25M | 29.25M | 29.25M | 29.26M | 29.41M | | | | | | | | 30.25M | 30.25M | 30.25M | 30.25M | 30.42M | 30.42M | 30.46M | 30.45M | 30.61M | 30.61M | 30.61M | 30.61M | 30.79M | 30.81M | 32.98M | 32.04M | 32.98M | 33.14M | 33.14M | 33.13M | 34.82M | 37.88M | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.03M | 0.03M | 0.03M | 0.03M | 28.62M | 28.68M | 0.03M | 28.68M | 28.72M | 28.79M | 28.84M | 28.75M | 28.85M | 28.85M | 28.91M | 28.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.61M | 30.61M | 30.79M | 30.81M | 33.27M | 33.65M | 36.74M | 36.71M | 36.85M | 36.83M | 34.82M | 37.88M | | | | | |
|
EBITDA
|
-10.90M | -7.52M | -8.87M | -5.14M | -7.67M | 0.16M | -7.71M | -9.26M | -9.17M | -11.47M | -15.36M | -16.37M | -11.01M | -16.91M | -20.23M | -18.30M | -22.59M | -59.80M | -58.30M | -55.15M | -58.97M | -51.19M | -45.02M | -41.88M | -39.16M | -41.85M | -61.40M | -31.63M | | | | 5.01M | 4.17M | -137.59M | 133.24M | -55.45M | -57.15M | -78.56M | -138.90M | -0.18M | 1.24M | 3.91M | -1.87M | -0.86M | -0.45M | -1.35M | -3.38M | -8.68M | -0.82M | 5.39M | 34.53M | 29.23M | 22.24M | 23.80M | -10.27M | 2.73M | -7.29M | 4.71M | -218.31M | 13.94M | 11.87M | 29.06M |
|
Interest Expenses
|
0.49M | 0.48M | 0.40M | 0.36M | 0.34M | 0.30M | 0.28M | 0.27M | 0.26M | 0.23M | 0.34M | 0.38M | 0.45M | 0.31M | 0.42M | 0.47M | 0.40M | 1.82M | 6.37M | 5.46M | 3.32M | 5.18M | 1.60M | 5.60M | 4.75M | 2.86M | 1.38M | 3.09M | | | | 2.71M | 4.32M | 3.26M | 6.00M | 4.62M | 5.37M | 3.56M | 2.45M | 5.71M | 2.84M | 2.71M | 2.15M | 2.13M | 2.31M | 2.17M | 1.90M | 1.78M | 2.34M | 3.35M | 3.54M | 3.90M | 3.54M | 3.03M | 3.24M | 3.94M | 3.73M | 2.69M | 3.49M | 3.72M | 3.82M | 4.93M |
|
Tax Rate
|
40.01% | 34.07% | 42.50% | 39.00% | 36.90% | 35.66% | 36.53% | 32.92% | 33.08% | 33.23% | 21.57% | 20.99% | 27.46% | 25.67% | 19.56% | 26.20% | 90.28% | 19.99% | -21.02% | 31.01% | 26.38% | 11.70% | 62.46% | 22.00% | -12.32% | 15.00% | 64.35% | 8.05% | | | | 7.22% | 84.25% | -25.33% | 379.05% | -3.29% | -6.06% | 48.26% | 24.14% | 37.29% | 169.78% | -31.53% | -14.42% | 62.62% | -15.47% | -20.51% | -54.05% | 1.72% | -14.20% | 26.99% | 2.96% | 13.20% | 8.50% | 15.86% | 25.39% | 26.45% | 22.78% | 12.99% | 2.71% | | | |