|
Revenue
|
0.01M | 150.57M | 138.64M | 136.44M | 139.19M | 157.20M | 146.98M | 146.71M | 150.17M | 146.47M | 146.40M | 136.98M | 151.11M | 163.43M | 161.49M | 144.87M | 157.83M | 173.41M | 183.04M | 185.94M | -0.12M | -0.15M | -0.85M | -1.06M | -1.11M |
|
Cost of Revenue
|
| 123.62M | 110.73M | 109.17M | 113.69M | 125.30M | 116.69M | 120.44M | 120.06M | 121.33M | 121.51M | 117.03M | 126.38M | 131.57M | 124.63M | 123.17M | 130.86M | 136.39M | 141.42M | 143.65M | | | | | |
|
Gross Profit
|
| 26.95M | 27.91M | 27.28M | 25.49M | 31.90M | 30.28M | 26.27M | 30.10M | 25.15M | 24.88M | 19.95M | 24.73M | 31.86M | 36.86M | 21.70M | 26.97M | 37.03M | 41.62M | 42.29M | | | | | |
|
Research & Development
|
| -5.85M | -6.80M | -6.16M | -6.72M | -7.20M | -6.40M | -8.26M | -8.09M | -8.16M | -7.89M | -7.37M | -8.39M | -7.63M | -7.80M | -7.68M | -8.48M | -8.14M | -8.34M | -8.58M | | | | | |
|
Share-based Compensation (IS)
|
29.25M | | 26.30M | | | | 0.01M | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| -5.07M | -7.67M | -6.18M | -6.11M | -6.30M | -7.35M | -5.23M | -7.79M | -4.13M | -3.87M | -4.51M | -4.07M | -3.89M | -3.67M | -3.64M | -4.46M | -4.01M | -4.03M | -4.16M | | | | | |
|
Other Operating Expenses
|
| -0.62M | | | 0.61M | -1.24M | 28.07M | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| -11.54M | -14.47M | -12.34M | -12.22M | -14.74M | 14.31M | -13.49M | -15.88M | -12.29M | -11.76M | -11.88M | -12.46M | -11.51M | -11.47M | -11.33M | -12.94M | -12.15M | -12.38M | -12.74M | | | | | |
|
Operating Income
|
| 15.41M | 14.68M | 15.38M | 13.24M | 18.40M | 16.07M | 33.92M | 14.83M | 13.30M | 11.12M | 8.79M | 13.93M | 20.77M | 25.72M | 10.33M | 14.56M | 25.24M | 29.59M | 29.96M | | | | | |
|
EBIT
|
| 15.41M | 14.68M | 15.38M | 13.24M | 18.40M | 16.07M | 33.92M | 14.83M | 13.30M | 11.12M | 8.79M | 13.93M | 20.77M | 25.72M | 10.33M | 14.56M | 25.24M | 29.59M | 29.96M | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | 0.82M | 0.34M | | | 0.84M | 0.84M | | | | | |
|
Non Operating Income
|
| 6.63M | 1.85M | 0.97M | 1.17M | 0.60M | 0.10M | 21.85M | 1.05M | 0.92M | -1.52M | 1.11M | 2.13M | 0.87M | -3.27M | -2.09M | 0.99M | 0.84M | -7.38M | -0.14M | | | | | |
|
EBT
|
| 22.04M | 14.33M | 9.63M | 12.09M | 10.10M | 21.65M | 20.06M | 12.97M | 9.52M | 7.04M | 1.70M | 16.05M | 18.44M | 22.45M | 8.24M | 44.06M | 23.48M | 22.21M | 29.81M | | | | | |
|
Tax Provisions
|
| -3.84M | -3.00M | -2.25M | -9.89M | -2.60M | 3.82M | -3.94M | -2.34M | -2.01M | -1.65M | -0.92M | -11.87M | -4.08M | -5.67M | -1.95M | -3.05M | -4.66M | -4.79M | -6.09M | | | | | |
|
Profit After Tax
|
| 18.20M | 11.31M | 7.83M | 1.33M | 4.60M | 24.83M | 76.57M | 10.63M | 5.36M | 5.41M | 0.78M | 4.18M | 14.35M | 16.78M | 6.29M | 41.01M | 18.82M | 17.41M | 23.72M | | | | | |
|
Equity Income
|
| | | | | | | | | | | -0.03M | -0.03M | -0.03M | -9.66M | 0.06M | -0.01M | 0.06M | 0.07M | -0.18M | | | | | |
|
Income from Continuing Operations
|
| 25.88M | 17.34M | 11.88M | 21.98M | 12.70M | 17.82M | 24.00M | 15.31M | 11.54M | 8.69M | 2.62M | 27.92M | 22.52M | 28.11M | 10.20M | 47.12M | 28.15M | 27.00M | 35.91M | | | | | |
|
Consolidated Net Income
|
| 25.88M | -0.02M | 0.45M | -0.87M | -2.90M | -0.64M | 60.46M | 10.60M | -2.16M | 0.03M | 0.78M | 4.18M | 14.35M | 16.78M | 10.20M | 47.12M | 28.15M | 27.00M | 35.91M | | | | | |
|
Income towards Parent Company
|
0.12M | 25.88M | -0.02M | 0.45M | -0.87M | 4.60M | 60.00 | 60.46M | 10.60M | 5.36M | 5.41M | 0.78M | 4.18M | 14.35M | 16.78M | 10.20M | 47.12M | 28.15M | 27.00M | 35.91M | | | | | |
|
Net Income towards Common Stockholders
|
0.12M | 25.88M | -0.02M | 0.45M | -0.87M | 4.60M | 60.00 | 60.46M | 10.60M | 5.36M | 5.41M | 0.78M | 4.18M | 14.35M | 16.78M | 10.20M | 47.12M | 28.15M | 27.00M | 35.91M | | | | | |
|
EPS (Basic)
|
| | | | | | 0.00 | | | | 0.01 | | | | 0.02 | | | | 0.04 | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.00 | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | 728.24M | | | | 728.24M | | | | 727.65M | | | | 727.26M | | 727.24M | 727.24M | 727.24M | 727.24M | 727.24M |
|
Shares Outstanding (Diluted Average)
|
31.71M | | 27.51M | | | | 27.30M | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 20.49M | 8.63M | 15.38M | 7.66M | 5.30M | 17.11M | 33.92M | 11.72M | 13.30M | 11.12M | 2.82M | 3.68M | 11.70M | 16.89M | 7.74M | 40.36M | 15.00M | 16.44M | 21.94M | | | | | |
|
Tax Rate
|
| | | | | | 17.66% | | | | | | | | | | | | | | | | | | |