|
Revenue
|
73.34M | 75.68M | 76.97M | 74.82M | 73.31M | 74.12M | 71.20M | 76.47M | 77.97M | 73.06M | 74.35M | 81.36M | 88.84M | 79.94M | 81.24M | 82.63M | 85.57M | 88.90M | 86.27M | 86.51M | 85.70M | 85.78M | 89.35M | 90.70M | 66.01M | 88.54M | 94.15M | 92.51M | 101.06M | 102.07M | 129.56M | 208.88M | 223.72M | 239.29M | 263.17M | 300.78M | 321.70M | 319.95M | 354.00M | 369.98M | 394.09M | 378.73M | 391.11M | 372.76M | 378.05M | 384.01M |
|
Cost of Revenue
|
43.27M | 44.04M | 44.21M | 39.05M | 40.65M | 40.42M | 37.82M | 42.77M | 42.22M | 39.38M | 39.70M | 41.60M | 42.89M | 41.41M | 43.34M | 40.32M | 41.73M | 44.02M | 42.43M | 42.43M | 41.13M | 44.19M | 44.78M | 52.70M | 40.16M | 52.28M | 55.50M | 51.48M | 54.98M | 59.40M | 71.65M | 79.81M | 85.69M | 91.86M | 96.00M | 223.71M | 119.05M | 120.00M | 124.13M | 128.13M | 138.32M | 136.61M | 142.56M | 135.06M | 137.03M | 161.65M |
|
Gross Profit
|
31.06M | 31.64M | 32.76M | 35.77M | 32.67M | 33.70M | 33.38M | 33.70M | 35.75M | 33.68M | 34.65M | 39.76M | 45.95M | 38.53M | 37.90M | 42.31M | 43.85M | 44.88M | 43.84M | 44.08M | 44.57M | 41.59M | 44.56M | 38.00M | 25.85M | 36.26M | 38.65M | 41.03M | 46.09M | 42.67M | 57.91M | 129.07M | 138.03M | 147.43M | 167.17M | 77.08M | 202.65M | 199.95M | 229.87M | 241.85M | 255.77M | 242.13M | 248.54M | 237.70M | 241.01M | 222.37M |
|
Research & Development
|
3.22M | 3.05M | 4.71M | 6.20M | 2.64M | 2.46M | 3.07M | 3.04M | 2.61M | 2.85M | 3.71M | 5.35M | 5.24M | 3.55M | 3.98M | 3.99M | 4.21M | 4.32M | 4.55M | 4.93M | 5.79M | 4.86M | 4.43M | 4.05M | 4.42M | 11.68M | 12.64M | 10.36M | 12.06M | 11.25M | 11.29M | 12.20M | 14.73M | 12.52M | 272.23M | 30.53M | 15.90M | 14.45M | 16.82M | 48.02M | 60.60M | 24.15M | 35.33M | 36.31M | 45.49M | 48.02M |
|
Selling, General & Administrative
|
8.85M | 11.04M | 8.43M | 9.12M | 15.44M | 9.21M | 10.12M | 9.51M | 9.24M | 10.09M | 9.99M | 12.27M | 11.20M | 12.08M | 14.29M | 12.54M | 11.57M | 13.61M | 12.44M | 12.59M | 13.29M | 18.06M | 17.30M | 16.70M | 20.67M | 18.22M | 13.68M | 16.14M | 43.18M | 28.55M | 62.53M | 37.59M | 32.60M | 23.76M | 39.64M | 23.27M | 26.15M | 35.74M | 40.30M | 47.90M | 47.41M | 40.52M | 57.87M | 56.82M | 66.52M | 81.90M |
|
Other Operating Expenses
|
9.50M | 8.33M | 7.89M | 9.07M | 9.23M | 8.63M | 7.81M | 5.83M | 0.12M | 0.56M | -0.12M | | | | | | | | | | | | | | | | | 15.26M | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
21.57M | 22.42M | 21.03M | 24.39M | 27.31M | 20.30M | 20.99M | 21.86M | 11.85M | 12.94M | 13.70M | 17.62M | 16.45M | 15.63M | 18.27M | 16.53M | 15.79M | 17.93M | 16.99M | 17.52M | 19.09M | 22.92M | 21.73M | 20.75M | 25.09M | 29.90M | 26.32M | 26.50M | 55.24M | 39.80M | 73.82M | 49.79M | 47.33M | 36.28M | 311.87M | 53.80M | 42.05M | 50.19M | 57.12M | 95.92M | 108.01M | 64.66M | 93.19M | 93.13M | 112.00M | 129.92M |
|
Operating Income
|
8.49M | 9.22M | 11.73M | 11.38M | 5.36M | 13.41M | 12.39M | 17.67M | 14.18M | 12.60M | 12.14M | 11.93M | 17.90M | 12.82M | 9.21M | 15.14M | 15.93M | 16.48M | 16.94M | 16.17M | 14.54M | 8.52M | 12.44M | 7.12M | -5.54M | -5.25M | -0.53M | 15.62M | -26.78M | -14.33M | -35.34M | 58.92M | 63.20M | 85.74M | -171.68M | -9.34M | 124.14M | 112.36M | 137.49M | 106.64M | 102.73M | 133.74M | 113.87M | 102.07M | 87.97M | 43.62M |
|
EBIT
|
8.49M | 9.22M | 11.73M | 11.38M | 5.36M | 13.41M | 12.39M | 17.67M | 14.18M | 12.60M | 12.14M | 11.93M | 17.90M | 12.82M | 9.21M | 15.14M | 15.93M | 16.48M | 16.94M | 16.17M | 14.54M | 8.52M | 12.44M | 7.12M | -5.54M | -5.25M | -0.53M | 15.62M | -26.78M | -14.33M | -35.34M | 58.92M | 63.20M | 85.74M | -171.68M | -9.34M | 124.14M | 112.36M | 137.49M | 106.64M | 102.73M | 133.74M | 113.87M | 102.07M | 87.97M | 43.62M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.55M | 9.80M | | | 9.48M | 3.62M |
|
Other Non Operating Income
|
-0.41M | 0.44M | 0.82M | -0.38M | -15.50M | -0.63M | | -0.24M | 0.40M | -0.15M | -0.48M | -2.16M | 0.55M | 0.91M | 10.80M | 0.92M | 0.34M | 0.80M | 0.41M | 1.19M | -3.20M | -0.80M | -3.02M | 0.35M | 0.76M | 0.60M | 0.50M | 0.89M | 0.18M | -3.94M | -4.14M | 0.48M | 0.31M | -1.10M | -1.40M | 3.23M | 4.48M | 52.65M | 5.96M | 8.79M | 9.04M | 9.95M | 9.45M | 14.13M | 6.89M | 2.56M |
|
Non Operating Income
|
-10.55M | -10.59M | -10.58M | -10.62M | -13.88M | -7.10M | 31.53M | -7.02M | 0.40M | -0.15M | -0.10M | 0.58M | 0.55M | 0.91M | 6.60M | 0.92M | 0.34M | 0.80M | 0.41M | 1.19M | 1.31M | -0.80M | -7.92M | 0.35M | 0.76M | 0.60M | 0.50M | 0.55M | 0.18M | -3.94M | -4.14M | 0.48M | 0.31M | -1.10M | -1.40M | 3.23M | 4.48M | 52.65M | 5.96M | 8.79M | 9.04M | 9.95M | 9.45M | 14.13M | 6.89M | 2.56M |
|
EBT
|
-2.48M | -0.92M | 1.80M | 0.37M | -23.25M | 6.12M | 4.97M | 10.71M | 7.60M | 4.24M | 5.74M | 4.92M | 14.16M | 9.29M | 11.26M | 12.01M | 11.96M | 12.84M | 12.74M | 12.76M | 8.11M | 5.36M | 2.40M | 5.53M | -6.70M | -7.46M | -2.84M | 14.34M | -28.54M | -19.84M | -41.01M | 57.90M | 62.05M | 83.02M | -176.24M | -11.10M | 123.69M | 159.96M | 138.40M | 171.27M | 84.37M | 176.12M | -0.78M | 96.53M | 104.52M | 42.38M |
|
Tax Provisions
|
-1.19M | -0.06M | 1.78M | -0.00M | 1.18M | 0.74M | 1.06M | 0.39M | 0.25M | 0.02M | 0.83M | 0.79M | 0.57M | 0.76M | -85.86M | 3.80M | 2.22M | 3.57M | 4.00M | 2.81M | 1.70M | 0.50M | -8.05M | 2.19M | 0.31M | -1.08M | 0.57M | 5.33M | -1.88M | -6.42M | -0.79M | 14.94M | 18.99M | 21.78M | -57.06M | -8.30M | 29.56M | 28.00M | 35.02M | 40.20M | 22.30M | 45.02M | 11.01M | 23.58M | 25.76M | 14.61M |
|
Profit After Tax
|
-1.64M | -0.87M | 0.23M | 0.38M | -24.42M | 5.39M | 3.92M | 10.32M | 7.35M | 4.22M | 4.87M | 4.14M | 13.60M | 8.53M | 97.13M | 8.21M | 9.74M | 9.27M | 13.29M | 9.95M | 6.41M | 4.86M | 10.45M | 3.34M | -7.01M | -6.39M | -3.41M | 9.01M | -26.66M | -13.41M | -40.22M | 42.96M | 43.06M | 61.23M | -119.19M | -2.81M | 94.13M | 131.96M | 103.38M | 131.07M | 62.07M | 131.09M | -11.79M | 72.94M | 78.75M | 27.77M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.70M | -22.54M | 37.33M | -119.06M | -14.86M | 14.57M | 1.16M |
|
Income from Continuing Operations
|
-1.28M | -0.87M | 0.02M | 0.38M | -24.42M | 5.39M | 3.92M | 10.32M | 7.35M | 4.22M | 4.91M | 4.14M | 13.60M | 8.53M | 97.13M | 8.21M | 9.74M | 9.27M | 8.74M | 9.95M | 6.41M | 4.86M | 10.45M | 3.34M | -7.01M | -6.39M | -3.41M | 9.01M | -26.66M | -13.41M | -40.22M | 42.96M | 43.06M | 61.23M | -119.19M | -2.81M | 94.13M | 131.96M | 103.38M | 131.07M | 62.07M | 131.09M | -11.79M | 72.94M | 78.75M | 27.77M |
|
Consolidated Net Income
|
-1.28M | -0.87M | 0.02M | 0.38M | -24.42M | 5.39M | 3.92M | 10.32M | 7.35M | 4.22M | 4.91M | 4.14M | 13.60M | 8.53M | 97.13M | 8.21M | 9.74M | 9.27M | 8.74M | 9.95M | 6.41M | 4.86M | 10.45M | 3.34M | -7.01M | -6.39M | -3.41M | 9.01M | -26.66M | -13.41M | -40.22M | 42.96M | 43.06M | 61.23M | -119.19M | -2.81M | 94.13M | 131.96M | 103.38M | 131.07M | 62.07M | 131.09M | -11.79M | 72.94M | 78.75M | 27.77M |
|
Income towards Parent Company
|
-1.28M | -0.87M | 0.02M | 0.38M | -24.42M | 5.39M | 3.92M | 10.32M | 7.35M | 4.22M | 4.91M | 4.14M | 13.60M | 8.53M | 97.13M | 8.21M | 9.74M | 9.27M | 8.74M | 9.95M | 6.41M | 4.86M | 10.45M | 3.34M | -7.01M | -6.39M | -3.41M | 9.01M | -26.66M | -13.41M | -40.22M | 42.96M | 43.06M | 61.23M | -119.19M | -2.81M | 94.13M | 131.96M | 103.38M | 131.07M | 62.07M | 131.09M | -11.79M | 72.94M | 78.75M | 27.77M |
|
Net Income towards Common Stockholders
|
-1.28M | -0.87M | 0.23M | 0.38M | -24.42M | 5.39M | 3.92M | 10.32M | 7.35M | 4.22M | 4.87M | 4.14M | 13.60M | 8.53M | 97.13M | 8.21M | 9.74M | 9.27M | 13.29M | 9.95M | 6.41M | 4.86M | 10.45M | 3.34M | -7.01M | -6.39M | -3.41M | 9.01M | -26.66M | -13.41M | -40.22M | 42.96M | 43.06M | 61.23M | -119.19M | -2.81M | 94.13M | 131.96M | 103.38M | 131.07M | 131.07M | 131.09M | -11.79M | 72.94M | 72.94M | 27.77M |
|
EPS (Basic)
|
-0.09 | -0.05 | 0.01 | 0.02 | -1.29 | 0.18 | 0.13 | 0.34 | 0.24 | 0.14 | 0.13 | 0.11 | 0.37 | 0.23 | 2.58 | 0.22 | 0.25 | 0.24 | 0.35 | 0.26 | 0.16 | 0.12 | 0.27 | 0.08 | -0.16 | -0.10 | -0.05 | 0.13 | -0.39 | -0.20 | -0.60 | 0.63 | 0.63 | 0.89 | -1.74 | -0.04 | 1.38 | 1.93 | 1.52 | 1.91 | 0.89 | 1.89 | -0.17 | 1.06 | 1.15 | 0.41 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.02 | -1.29 | 0.18 | 0.13 | 0.34 | 0.24 | 0.13 | 0.13 | 0.11 | 0.35 | 0.22 | 2.47 | 0.21 | 0.25 | 0.24 | 0.34 | 0.25 | 0.16 | 0.12 | 0.26 | 0.08 | -0.16 | -0.10 | -0.05 | 0.13 | -0.39 | -0.20 | -0.60 | 0.61 | 0.61 | 0.86 | -1.68 | -0.04 | 1.33 | 1.88 | 1.47 | 1.87 | 0.88 | 1.79 | -0.19 | 1.02 | 1.12 | 0.41 |
|
Shares Outstanding (Weighted Average)
|
| | 26.42M | 26.42M | 26.42M | 30.86M | 31.47M | 31.48M | 32.72M | 30.39M | 35.72M | 36.84M | 37.26M | 37.35M | 37.51M | 37.86M | 38.28M | 38.30M | 38.46M | 38.55M | 38.82M | 39.08M | 39.25M | 39.25M | 39.76M | 66.81M | 66.87M | 66.97M | 67.49M | 67.60M | 67.69M | 67.75M | 68.63M | 68.74M | 68.83M | 67.54M | 68.33M | 68.43M | 68.49M | 68.53M | 69.31M | 69.43M | 69.53M | 68.48M | 69.19M | 67.99M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 24.44M | | | 32.40M | 32.66M | 38.60M | 38.90M | 39.12M | 38.89M | 39.49M | 39.47M | 39.47M | 39.50M | 39.79M | 40.24M | 40.29M | 40.11M | 40.10M | 43.13M | 66.82M | 54.13M | 67.71M | 67.50M | 67.62M | 67.49M | 70.05M | 70.80M | 71.08M | 70.67M | 67.75M | 71.01M | 70.27M | 70.24M | 70.09M | 70.60M | 73.06M | 71.65M | 71.46M | | |
|
EBITDA
|
8.49M | 9.22M | 11.73M | 11.38M | 5.36M | 13.41M | 12.39M | 17.67M | 14.18M | 12.60M | 12.14M | 11.93M | 17.90M | 12.82M | 9.21M | 15.14M | 15.93M | 16.48M | 16.94M | 16.17M | 14.54M | 8.52M | 12.44M | 7.12M | -5.54M | -5.25M | -0.53M | 15.62M | -26.78M | -14.33M | -35.34M | 58.92M | 63.20M | 85.74M | -171.68M | -9.34M | 124.14M | 112.36M | 137.49M | 106.64M | 102.73M | 133.74M | 113.87M | 102.07M | 87.97M | 43.62M |
|
Interest Expenses
|
10.55M | | | 0.00M | 13.88M | 7.10M | 7.12M | 7.02M | 6.98M | 6.79M | 5.82M | 5.42M | 4.29M | 4.44M | 4.26M | 4.05M | 4.30M | 4.45M | 4.61M | 4.59M | 4.54M | 2.36M | 2.13M | 1.95M | 1.91M | 2.81M | 2.81M | 2.72M | 1.94M | 1.57M | 1.53M | 1.51M | 1.47M | 1.63M | 2.58M | 4.99M | 4.93M | 5.05M | 5.04M | 4.86M | 4.86M | 4.90M | 5.04M | 4.80M | 4.92M | 4.95M |
|
Tax Rate
|
48.12% | 6.07% | 98.89% | | | 12.07% | 21.25% | 3.64% | 3.25% | 0.47% | 14.48% | 15.95% | 4.02% | 8.20% | | 31.61% | 18.55% | 27.78% | 31.39% | 22.05% | 20.94% | 9.35% | | 39.65% | | 14.42% | | 37.19% | 6.58% | 32.37% | 1.93% | 25.80% | 30.60% | 26.24% | 32.37% | 74.72% | 23.90% | 17.50% | 25.31% | 23.47% | 26.43% | 25.57% | | 24.43% | 24.65% | 34.47% |