|
Revenue
|
13.70M | 19.16M | 22.23M | 20.02M | 23.72M | 26.12M | 20.83M | 22.41M | 26.08M | 32.28M | 34.31M | 26.85M | 33.69M | 33.61M | 32.10M | 28.45M | 33.22M | 29.51M | 31.94M | 28.30M | 35.48M | 34.54M | 28.88M | 24.86M | 33.83M | 41.00M | 38.80M | 37.79M | 40.12M | 43.13M | 40.57M | 33.78M | 41.94M | 48.26M | 32.29M | 39.95M | 42.73M | 47.94M | 52.88M | 29.90M | 61.75M | 67.63M | 77.13M | 72.08M | 84.96M | 81.42M | 91.04M | 69.00M | 70.90M | 78.00M | 65.49M | 51.34M | 58.31M | 61.41M | 53.68M | 53.46M | 65.38M | 68.83M | 70.63M | 56.56M | 73.65M | 73.02M |
|
Cost of Revenue
|
5.60M | 8.63M | 10.48M | 10.88M | 13.29M | 15.16M | 10.26M | 11.19M | 12.65M | 16.84M | 18.74M | 13.49M | 17.61M | 18.14M | 17.91M | 15.46M | 18.35M | 14.44M | 17.39M | 14.60M | 16.90M | 16.90M | 13.78M | 11.53M | 15.67M | 18.74M | 17.70M | 16.33M | 16.60M | 17.64M | 18.07M | 14.03M | 16.43M | 18.49M | 16.83M | 15.06M | 16.27M | 19.93M | 21.52M | 20.19M | 24.09M | 29.07M | 33.46M | 30.54M | 34.35M | 37.57M | 40.36M | 29.86M | 33.83M | 33.48M | 24.41M | 19.33M | 20.60M | 23.81M | 19.64M | 19.87M | 26.55M | 29.09M | 31.83M | 24.86M | 29.08M | 30.22M |
|
Gross Profit
|
8.10M | 10.53M | 11.75M | 9.14M | 10.43M | 10.96M | 10.57M | 11.22M | 13.43M | 15.44M | 15.56M | 13.36M | 16.08M | 15.46M | 14.19M | 13.00M | 14.88M | 15.07M | 14.55M | 13.71M | 18.58M | 17.64M | 15.09M | 13.33M | 18.15M | 22.26M | 21.10M | 21.46M | 23.53M | 25.49M | 22.50M | 19.75M | 25.51M | 29.77M | 15.45M | 24.89M | 26.46M | 28.01M | 31.36M | 9.71M | 37.66M | 38.56M | 43.66M | 41.54M | 50.62M | 43.85M | 50.69M | 39.14M | 37.08M | 44.52M | 41.09M | 32.02M | 37.71M | 37.60M | 34.04M | 33.59M | 38.83M | 39.74M | 38.79M | 31.71M | 44.57M | 42.80M |
|
Research & Development
|
0.27M | 0.34M | 0.58M | 0.39M | 0.37M | 0.36M | 0.55M | 0.39M | 0.40M | 0.47M | 0.60M | 0.43M | 0.45M | 0.61M | 0.66M | 0.52M | 0.51M | 0.55M | 0.75M | 0.49M | 0.58M | 0.57M | 0.74M | 0.48M | 0.61M | 0.61M | 0.82M | 0.61M | 0.73M | 0.64M | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
13.41M | 16.82M | 18.06M | 18.29M | 21.31M | 22.29M | 17.63M | 20.08M | 21.06M | 27.09M | 28.91M | 21.67M | 27.37M | 24.72M | 28.80M | 26.58M | 28.03M | 25.36M | 27.33M | 25.45M | 29.12M | 27.54M | 24.95M | 21.80M | 26.68M | 29.02M | 30.35M | 30.73M | 31.04M | 33.58M | 32.84M | 28.55M | 33.12M | 35.70M | 31.82M | 31.63M | 35.81M | 37.92M | 38.31M | 38.43M | 43.83M | 48.78M | 55.72M | 54.76M | 59.67M | 62.98M | 67.15M | 61.20M | 67.95M | 67.91M | 56.22M | 49.78M | 48.47M | 52.80M | 47.47M | 47.66M | 54.12M | 57.24M | 59.82M | 52.51M | 57.85M | 57.93M |
|
Operating Expenses
|
13.68M | 17.15M | 18.64M | 18.68M | 21.68M | 22.66M | 18.17M | 20.47M | 21.46M | 27.56M | 29.51M | 22.10M | 27.82M | 25.33M | 29.46M | 27.10M | 28.54M | 25.91M | 28.08M | 25.93M | 29.70M | 28.10M | 25.69M | 22.28M | 27.29M | 29.62M | 31.17M | 31.34M | 31.78M | 34.22M | 34.02M | 28.55M | 33.12M | 35.70M | 31.82M | 31.63M | 35.81M | 37.92M | 38.31M | 38.43M | 43.83M | 48.78M | 55.72M | 54.76M | 59.67M | 62.98M | 67.15M | 61.20M | 67.95M | 67.91M | 56.22M | 49.78M | 48.47M | 52.80M | 47.47M | 47.66M | 54.12M | 57.24M | 59.82M | 52.51M | 57.85M | 57.93M |
|
Operating Income
|
-5.58M | -6.62M | -6.89M | -9.53M | -11.26M | -11.70M | -7.61M | -9.25M | -8.03M | -12.12M | -13.95M | -8.74M | -11.74M | -9.87M | -15.27M | -14.10M | -13.67M | -10.84M | -13.53M | -12.23M | -11.11M | -10.46M | -10.60M | -8.95M | -9.13M | -7.36M | -10.07M | -9.88M | -8.25M | -8.72M | -11.52M | -8.80M | -7.61M | -5.93M | -16.36M | -6.75M | -9.36M | -9.91M | -6.95M | -28.72M | -6.17M | -10.21M | -12.05M | -13.23M | -9.06M | -19.13M | -16.46M | -22.06M | -30.87M | -23.39M | -15.13M | -17.77M | -10.76M | -15.20M | -13.43M | -14.07M | -15.28M | -17.50M | -21.02M | -20.80M | -13.28M | -15.13M |
|
EBIT
|
-5.58M | -6.62M | -6.89M | -9.53M | -11.26M | -11.70M | -7.61M | -9.25M | -8.03M | -12.12M | -13.95M | -8.74M | -11.74M | -9.87M | -15.27M | -14.10M | -13.67M | -10.84M | -13.53M | -12.23M | -11.11M | -10.46M | -10.60M | -8.95M | -9.13M | -7.36M | -10.07M | -9.88M | -8.25M | -8.72M | -11.52M | -8.80M | -7.61M | -5.93M | -16.36M | -6.75M | -9.36M | -9.91M | -6.95M | -28.72M | -6.17M | -10.21M | -12.05M | -13.23M | -9.06M | -19.13M | -16.46M | -22.06M | -30.87M | -23.39M | -15.13M | -17.77M | -10.76M | -15.20M | -13.43M | -14.07M | -15.28M | -17.50M | -21.02M | -20.80M | -13.28M | -15.13M |
|
Non Operating Investment Income
|
0.03M | -0.04M | 0.35M | -0.03M | 0.15M | -0.20M | 0.11M | 0.19M | 0.07M | 0.10M | 0.71M | 0.02M | 0.06M | 0.26M | -0.14M | 0.49M | 0.09M | 0.01M | -0.32M | 0.01M | 0.93M | -0.34M | -0.72M | 0.15M | -0.01M | 0.44M | 0.19M | 0.10M | 0.08M | 0.80M | 0.05M | -0.64M | 0.35M | 2.92M | -6.76M | 4.67M | 1.14M | 0.41M | 4.08M | -14.46M | 7.97M | 3.62M | 7.77M | 3.24M | 4.83M | -0.80M | 7.67M | -5.92M | -10.13M | -2.15M | 5.23M | 0.44M | 1.09M | -0.81M | 2.73M | 2.42M | 1.24M | 0.98M | 0.04M | -1.18M | 2.10M | 2.06M |
|
Interest & Investment Income
|
0.91M | 0.93M | 0.91M | 0.90M | 0.88M | 0.89M | 0.93M | 0.98M | 1.01M | 0.96M | 1.03M | 0.92M | 0.93M | 0.99M | 1.06M | 1.03M | 1.04M | 1.06M | 1.13M | 1.18M | 1.13M | 1.12M | 1.10M | 1.15M | 1.17M | 1.16M | 3.10M | 1.33M | 1.88M | 1.70M | 1.70M | 1.12M | 2.65M | 4.89M | -3.67M | 6.34M | 3.26M | 2.27M | 6.38M | -12.84M | 9.60M | 5.95M | 9.68M | 5.20M | 7.21M | 2.28M | 10.94M | -3.66M | -8.12M | 1.25M | 13.49M | 3.27M | 4.89M | 2.31M | 6.08M | 5.05M | 4.70M | 4.71M | 3.48M | 2.34M | 5.07M | 5.45M |
|
EBT
|
0.02M | 2.01M | 3.59M | 1.35M | 2.04M | 3.46M | 2.65M | 1.95M | 4.62M | 4.72M | 4.80M | 4.75M | 5.87M | 8.28M | 2.64M | 1.36M | 4.68M | 3.60M | 3.85M | 2.37M | 5.79M | 6.44M | 3.18M | 2.58M | 6.54M | 11.38M | 7.63M | 6.45M | 8.35M | 8.92M | 6.56M | 5.22M | 8.81M | 12.56M | 0.47M | 8.31M | 6.92M | 10.02M | 14.57M | -8.53M | 17.92M | 18.86M | 21.41M | 17.32M | 25.29M | 18.44M | 23.89M | 7.79M | 2.95M | 10.09M | 9.27M | 1.56M | 9.85M | 8.61M | 6.21M | 5.80M | 11.27M | 11.59M | 10.81M | 4.05M | 15.80M | 15.09M |
|
Tax Provisions
|
-0.00M | 0.56M | 1.22M | 0.33M | 0.44M | 1.02M | 0.77M | 0.51M | 1.25M | 1.48M | 1.65M | 1.36M | 1.85M | 2.73M | 0.80M | 0.37M | 1.28M | 1.00M | 1.16M | 0.64M | 1.67M | 1.94M | 0.98M | 0.78M | 2.01M | 3.25M | 2.58M | 1.99M | 2.67M | 2.99M | -3.08M | 1.05M | 1.89M | 1.93M | 0.34M | 1.69M | 1.42M | 2.07M | 3.19M | -1.52M | 3.43M | 3.56M | 4.78M | 3.49M | 5.51M | 3.93M | 4.98M | 1.61M | 0.67M | 2.17M | 1.75M | 0.38M | 2.26M | 1.53M | 0.38M | 1.27M | 2.40M | 2.27M | 2.45M | 0.88M | 3.52M | 2.88M |
|
Profit After Tax
|
0.02M | 1.45M | 2.37M | 1.02M | 1.59M | 2.44M | 1.88M | 1.43M | 3.37M | 3.24M | 3.15M | 3.39M | 4.02M | 5.54M | 1.84M | 0.99M | 3.40M | 2.59M | 2.69M | 1.73M | 4.12M | 4.50M | 2.21M | 1.81M | 4.53M | 8.13M | 5.05M | 4.48M | 5.67M | 5.93M | 9.63M | 4.18M | 6.95M | 10.63M | 0.14M | 6.63M | 5.50M | 7.95M | 11.38M | -7.01M | 14.49M | 15.30M | 16.64M | 13.82M | 19.78M | 14.50M | 18.91M | 6.18M | 2.28M | 7.91M | 7.53M | 1.18M | 7.58M | 7.08M | 5.84M | 4.53M | 8.87M | 9.31M | 8.36M | 3.17M | 12.28M | 12.21M |
|
Income from Non-Controlling Interests
|
| | | | | | | | 0.02M | 0.08M | -0.02M | 0.01M | 0.02M | 0.03M | 0.03M | -923.00 | 0.02M | | | | | 0.00M | 0.01M | -0.01M | 667.00 | 0.00M | -0.00M | -0.01M | -0.00M | | 0.01M | -0.00M | -0.03M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.02M | 1.45M | 2.37M | 1.02M | 1.59M | 2.44M | 1.88M | 1.43M | 3.37M | 3.24M | 3.15M | 3.39M | 4.02M | 5.54M | 1.84M | 0.99M | 3.40M | 2.59M | 2.69M | 1.73M | 4.12M | 4.50M | 2.21M | 1.80M | 4.53M | 8.13M | 5.05M | 4.47M | 5.67M | 5.93M | 9.63M | 4.17M | 6.92M | 10.63M | 0.13M | 6.63M | 5.50M | 7.95M | 11.38M | -7.01M | 14.49M | 15.30M | 16.64M | 13.82M | 19.78M | 14.50M | 18.91M | 6.18M | 2.28M | 7.91M | 7.53M | 1.18M | 7.58M | 7.08M | 5.84M | 4.53M | 8.87M | 9.31M | 8.36M | 3.17M | 12.28M | 12.21M |
|
Consolidated Net Income
|
0.02M | 1.45M | 2.37M | 1.02M | 1.59M | 2.44M | 1.88M | 1.43M | 3.37M | 3.24M | 3.15M | 3.39M | 4.02M | 5.54M | 1.84M | 0.99M | 3.40M | 2.59M | 2.69M | 1.73M | 4.12M | 4.50M | 2.21M | 1.80M | 4.53M | 8.13M | 5.05M | 4.47M | 5.67M | 5.93M | 9.63M | 4.17M | 6.92M | 10.63M | 0.13M | 6.63M | 5.50M | 7.95M | 11.38M | -7.01M | 14.49M | 15.30M | 16.64M | 13.82M | 19.78M | 14.50M | 18.91M | 6.18M | 2.28M | 7.91M | 7.53M | 1.18M | 7.58M | 7.08M | 5.84M | 4.53M | 8.87M | 9.31M | 8.36M | 3.17M | 12.28M | 12.21M |
|
Income towards Parent Company
|
0.02M | 1.45M | 2.37M | 1.02M | 1.59M | 2.44M | 1.88M | 1.43M | 3.37M | 3.24M | 3.15M | 3.39M | 4.02M | 5.54M | 1.84M | 0.99M | 3.40M | 2.59M | 2.69M | 1.73M | 4.12M | 4.50M | 2.21M | 1.80M | 4.53M | 8.13M | 5.05M | 4.47M | 5.67M | 5.93M | 9.63M | 4.17M | 6.92M | 10.63M | 0.13M | 6.63M | 5.50M | 7.95M | 11.38M | -7.01M | 14.49M | 15.30M | 16.64M | 13.82M | 19.78M | 14.50M | 18.91M | 6.18M | 2.28M | 7.91M | 7.53M | 1.18M | 7.58M | 7.08M | 5.84M | 4.53M | 8.87M | 9.31M | 8.36M | 3.17M | 12.28M | 12.21M |
|
Net Income towards Common Stockholders
|
0.02M | 1.45M | 2.37M | 1.02M | 1.59M | 2.44M | 1.88M | 1.43M | 3.37M | 3.24M | 3.15M | 3.39M | 4.02M | 5.54M | 1.84M | 0.99M | 3.40M | 2.59M | 2.69M | 1.73M | 4.12M | 4.50M | 2.21M | 1.80M | 4.53M | 8.13M | 5.05M | 4.47M | 5.67M | 5.93M | 9.63M | 4.17M | 6.92M | 10.63M | 0.13M | 6.63M | 5.50M | 7.95M | 11.38M | -7.01M | 14.49M | 15.30M | 16.64M | 13.82M | 19.78M | 14.50M | 18.91M | 6.18M | 2.28M | 7.91M | 7.53M | 1.18M | 7.58M | 7.08M | 5.84M | 4.53M | 8.87M | 9.31M | 8.36M | 3.17M | 12.28M | 12.21M |
|
EPS (Basic)
|
0.01 | 0.63 | 1.04 | 0.46 | 0.75 | 1.15 | 0.88 | 0.68 | 1.60 | 1.52 | 1.53 | 1.65 | 1.94 | 2.67 | 0.89 | 0.48 | 1.66 | 1.28 | 1.33 | 0.86 | 2.06 | 2.28 | 1.14 | 0.94 | 2.36 | 4.30 | 2.68 | 2.37 | 3.01 | 3.14 | 5.48 | 2.21 | 3.68 | 5.64 | 0.47 | 3.51 | 2.91 | 4.21 | 6.03 | -3.71 | 7.66 | 8.09 | 8.80 | 7.30 | 10.44 | 7.66 | 9.98 | 3.26 | 1.20 | 4.17 | 3.97 | 0.62 | 4.00 | 3.75 | 3.08 | 2.40 | 4.71 | 4.94 | 4.43 | 1.68 | 6.51 | 6.47 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.63 | 1.03 | 0.46 | 0.74 | 1.14 | 0.88 | 0.67 | 1.57 | 1.50 | 1.50 | 1.62 | 1.92 | 2.66 | 0.89 | 0.48 | 1.65 | 1.28 | 1.33 | 0.86 | 2.05 | 2.28 | 1.13 | 0.93 | 2.35 | 4.29 | 2.66 | 2.36 | 2.99 | 3.13 | 5.52 | 2.20 | 3.66 | 5.61 | 0.53 | 3.49 | 2.90 | 4.20 | 6.00 | -3.71 | 7.65 | 8.07 | 8.78 | 7.29 | 10.42 | 7.63 | 9.94 | 3.25 | 1.20 | 4.17 | 3.96 | 0.62 | 4.00 | 3.75 | 3.08 | 2.40 | 4.70 | 4.92 | 4.41 | 1.67 | 6.48 | 6.45 |
|
Shares Outstanding (Weighted Average)
|
2.29M | 2.28M | 2.28M | 2.28M | 2.14M | 2.13M | 2.12M | 2.10M | 2.10M | 2.09M | 2.06M | 2.04M | 2.04M | 2.07M | 2.07M | 2.04M | 2.04M | 2.03M | 2.03M | 2.01M | 2.01M | 2.00M | 1.95M | 1.94M | 1.93M | 1.90M | 1.88M | 1.88M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.89M | 1.89M | 1.89M | 1.88M | 1.88M | 1.88M | 1.89M | 1.89M | 1.89M |
|
Shares Outstanding (Diluted Average)
|
2.29M | 2.29M | 2.29M | 2.24M | 2.20M | 2.18M | 2.17M | 2.13M | 2.13M | 2.12M | 2.12M | 2.08M | 2.09M | 2.08M | 2.08M | 2.04M | 2.04M | 2.04M | 2.04M | 2.02M | 2.01M | 2.00M | 1.99M | 1.94M | 1.94M | 1.92M | 1.92M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.89M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.90M | 1.89M | 1.90M |
|
EBITDA
|
-5.58M | -6.62M | -6.89M | -9.53M | -11.26M | -11.70M | -7.61M | -9.25M | -8.03M | -12.12M | -13.95M | -8.74M | -11.74M | -9.87M | -15.27M | -14.10M | -13.67M | -10.84M | -13.53M | -12.23M | -11.11M | -10.46M | -10.60M | -8.95M | -9.13M | -7.36M | -10.07M | -9.88M | -8.25M | -8.72M | -11.52M | -8.80M | -7.61M | -5.93M | -16.36M | -6.75M | -9.36M | -9.91M | -6.95M | -28.72M | -6.17M | -10.21M | -12.05M | -13.23M | -9.06M | -19.13M | -16.46M | -22.06M | -30.87M | -23.39M | -15.13M | -17.77M | -10.76M | -15.20M | -13.43M | -14.07M | -15.28M | -17.50M | -21.02M | -20.80M | -13.28M | -15.13M |
|
Tax Rate
|
| 27.84% | 34.02% | 24.29% | 21.78% | 29.50% | 29.14% | 26.37% | 26.99% | 31.35% | 34.40% | 28.73% | 31.45% | 33.02% | 30.32% | 27.35% | 27.38% | 27.90% | 30.10% | 27.14% | 28.79% | 30.16% | 30.71% | 30.15% | 30.75% | 28.55% | 33.77% | 30.77% | 32.02% | 33.53% | | 20.13% | 21.49% | 15.34% | 71.70% | 20.29% | 20.52% | 20.63% | 21.90% | 17.80% | 19.12% | 18.86% | 22.31% | 20.17% | 21.77% | 21.34% | 20.84% | 20.63% | 22.82% | 21.56% | 18.85% | 24.34% | 22.96% | 17.72% | 6.07% | 21.94% | 21.27% | 19.62% | 22.65% | 21.76% | 22.28% | 19.06% |