|
Revenue
|
132.74M | 132.01M | 184.43M | 192.75M | 210.98M | 209.62M | 209.24M | 216.50M | 269.55M | 275.77M | 265.76M | 249.13M | 277.83M | 286.27M | 291.05M | 247.59M |
|
Cost of Revenue
|
67.67M | 71.53M | 104.82M | 114.43M | 123.98M | 124.13M | 124.70M | 132.36M | 156.63M | 159.92M | 153.18M | 149.88M | 168.47M | 169.65M | 178.91M | 150.31M |
|
Gross Profit
|
65.07M | 60.48M | 79.60M | 78.32M | 87.00M | 85.48M | 84.54M | 84.14M | 112.92M | 115.85M | 112.58M | 99.25M | 109.36M | 116.62M | 112.14M | 97.28M |
|
Research & Development
|
| | | | | | | | | | | | | | 9.53M | 8.91M |
|
Selling, General & Administrative
|
47.89M | 49.89M | 67.72M | 62.91M | 67.82M | 65.43M | 67.84M | 78.86M | 91.05M | 95.40M | 92.52M | 83.78M | 78.76M | 81.77M | 91.27M | 85.63M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | -74.55M | 4.53M |
|
Operating Expenses
|
47.89M | 49.89M | 67.72M | 62.91M | 67.82M | 65.43M | 67.84M | 78.86M | 91.05M | 95.40M | 92.52M | 83.78M | 78.76M | 81.77M | 26.25M | 23.55M |
|
Operating Income
|
0.81M | -51.74M | -60.84M | 6.55M | 11.70M | 12.68M | 9.62M | -2.59M | 9.16M | 12.68M | 13.36M | 9.27M | 25.27M | 29.48M | 14.61M | 5.76M |
|
EBIT
|
0.81M | -51.74M | -60.84M | 6.55M | 11.70M | 12.68M | 9.62M | -2.59M | 9.16M | 12.68M | 13.36M | 9.27M | 25.27M | 29.48M | 14.61M | 5.76M |
|
Interest & Investment Income
|
0.26M | 0.16M | 0.07M | 0.04M | 0.02M | 0.02M | 0.01M | 0.03M | 0.11M | 0.12M | 0.19M | 0.26M | 0.14M | 0.19M | 0.50M | 0.78M |
|
Other Non Operating Income
|
| | -0.04M | -0.21M | 0.08M | 0.15M | 0.56M | 1.13M | 0.45M | 0.37M | 0.52M | 0.72M | 0.09M | 0.17M | 0.47M | 0.57M |
|
Non Operating Income
|
| | | -0.78M | -0.63M | -0.73M | -0.55M | -0.87M | 0.60M | 1.94M | 1.35M | 0.34M | 2.04M | 0.24M | | 0.67M |
|
EBT
|
-3.61M | -56.92M | -69.93M | 3.24M | 9.04M | 10.47M | 8.14M | -6.84M | 9.08M | 13.11M | 7.14M | 9.23M | 23.11M | 26.68M | 8.76M | 5.44M |
|
Tax Provisions
|
-0.78M | 4.84M | -8.33M | 5.28M | 6.08M | 5.95M | 5.15M | 2.96M | 4.87M | 0.88M | 3.80M | 3.11M | 7.64M | 7.49M | 4.81M | 3.72M |
|
Profit After Tax
|
-2.84M | -61.76M | -61.61M | 0.60M | 4.78M | 6.30M | 4.95M | -6.38M | -2.13M | 5.68M | 3.34M | 2.75M | 15.53M | 19.73M | 6.15M | 2.84M |
|
Net Income - Minority
|
| | | | | -0.75M | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | 0.13M | 0.11M | 0.13M | 0.03M | | | | | | | |
|
Income from Continuing Operations
|
-2.84M | -61.76M | -61.61M | -2.04M | 2.96M | 4.51M | 3.00M | -9.80M | 4.21M | 12.23M | 3.34M | 6.12M | 15.47M | 19.19M | 3.95M | 1.72M |
|
Consolidated Net Income
|
-2.84M | -61.76M | -61.61M | -2.04M | 2.96M | 4.51M | 3.00M | -9.80M | 4.21M | 12.23M | 3.34M | 6.12M | 15.47M | 19.19M | 3.95M | 1.72M |
|
Income towards Parent Company
|
-2.84M | -61.76M | -61.61M | -2.04M | 2.96M | 3.77M | 3.00M | -9.80M | 4.21M | 12.23M | 3.34M | 6.12M | 15.47M | 19.19M | 3.95M | 1.72M |
|
Net Income towards Common Stockholders
|
-2.84M | -53.16M | -55.94M | 0.60M | 4.78M | 6.18M | 4.84M | -6.50M | -2.13M | 12.23M | 3.34M | 6.12M | 15.47M | 19.19M | 3.95M | 1.72M |
|
EPS (Basic)
|
-0.09 | -1.66 | -1.54 | 0.02 | 0.13 | 0.17 | 0.13 | -0.18 | -0.05 | 0.27 | 0.07 | 0.06 | 0.32 | 0.41 | 0.13 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
-0.09 | -1.66 | -1.54 | 0.02 | 0.13 | 0.16 | 0.13 | | | | 0.07 | 0.06 | 0.30 | 0.39 | 0.12 | 0.06 |
|
Shares Outstanding (Weighted Average)
|
31.50M | 32.11M | 36.16M | 36.16M | 37.09M | 37.04M | 37.18M | 35.79M | 43.40M | 45.19M | 47.54M | 48.02M | 48.35M | 48.00M | 48.87M | 49.07M |
|
Shares Outstanding (Diluted Average)
|
31.49M | 32.05M | 36.26M | | | | | | | | | | | | | |
|
EBITDA
|
| | | | | | | | | | 3.36M | 5.22M | 13.26M | 16.99M | 6.84M | 1.77M |
|
Interest Expenses
|
4.55M | 3.24M | 3.46M | 3.15M | 2.71M | 2.23M | 1.79M | 2.66M | 6.82M | 6.69M | 6.27M | 3.56M | 2.34M | 3.16M | 6.19M | 5.84M |
|
Tax Rate
|
21.53% | | 11.91% | | 67.25% | 56.87% | 63.21% | | 53.66% | 6.70% | 53.20% | 33.73% | 33.06% | 28.07% | 54.95% | 68.33% |