|
Revenue
|
10.65M | 11.39M | 14.21M | 49.15M | 12.12M | 11.82M | 12.19M | 12.72M | 12.38M | 12.03M | 11.18M | 10.45M | 12.13M | 11.61M | 11.20M | 12.16M | 12.16M | 11.13M | 10.88M | 10.97M | 11.59M | 11.10M | 11.54M | 10.73M | 10.44M | 10.23M | 10.57M | 9.54M | 9.96M | 10.52M | 10.94M | 11.22M | 11.52M | 11.04M | 10.61M | 11.34M | 11.60M | 12.04M | 12.28M | 12.11M | 12.34M | 10.15M | 12.74M | 13.23M | 16.51M | 17.40M | 17.15M | 16.59M | 17.11M | 20.64M | 27.70M | 33.68M | 32.32M | 35.95M | 31.80M | 31.51M | 32.96M | 34.92M | 33.03M | 37.04M | 41.18M | 49.08M | 34.42M | 31.16M | 28.50M | 28.84M | 29.79M | 29.77M |
|
Cost of Revenue
|
5.09M | 5.76M | 6.69M | 23.48M | 5.77M | 5.82M | 5.96M | 6.44M | 6.02M | 6.48M | 5.88M | 5.41M | 6.21M | 5.73M | 5.73M | 6.13M | 6.55M | 6.15M | 5.49M | 5.53M | 5.69M | 5.54M | 5.94M | 5.57M | 5.74M | 5.41M | 5.51M | 4.95M | 5.19M | 5.57M | 5.24M | 5.41M | 5.13M | 5.37M | 5.01M | 5.02M | 5.02M | 5.16M | 5.50M | 5.45M | 5.25M | 4.41M | 6.55M | 6.45M | 9.13M | 10.85M | 8.91M | 9.59M | 9.39M | 10.57M | 15.24M | 19.24M | 18.71M | 20.88M | 17.76M | 17.71M | 18.33M | 21.13M | 18.93M | 22.01M | 24.68M | 30.35M | 19.95M | 17.88M | 16.10M | 17.30M | 16.45M | 16.81M |
|
Gross Profit
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | 6.23M | 6.28M | 6.36M | 5.55M | 5.30M | 5.04M | 5.92M | 5.88M | 5.47M | 6.03M | 5.62M | 4.98M | 5.39M | 5.44M | 5.90M | 5.56M | 5.60M | 5.17M | 4.71M | 4.82M | 5.07M | 4.59M | 4.78M | 4.94M | 5.70M | 5.81M | 6.40M | 5.67M | 5.59M | 6.31M | 6.58M | 6.88M | 6.78M | 6.66M | 7.09M | 5.74M | 6.20M | 6.78M | 7.38M | 6.55M | 8.24M | 7.00M | 7.72M | 10.07M | 12.46M | 14.44M | 13.62M | 15.07M | 14.04M | 13.79M | 14.64M | 13.80M | 14.10M | 15.03M | 16.50M | 18.72M | 14.47M | 13.28M | 12.40M | 11.54M | 13.35M | 12.97M |
|
Amortization - Intangibles
|
| | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.15M | 0.80M | 0.94M | 0.88M | 0.88M | 0.75M | 0.58M | 1.19M | 1.44M | 1.48M | 1.48M | 1.42M | 1.50M | 1.42M | 1.46M | 1.38M | 1.31M | 1.31M | 1.31M | 1.25M | 1.25M | 0.88M | 0.57M | 0.60M | 0.60M |
|
Research & Development
|
| | | | | | 1.82M | 1.70M | 1.75M | 1.76M | 1.70M | 1.65M | 1.77M | 1.79M | 1.61M | 1.67M | 1.72M | 1.76M | 1.68M | 1.64M | 1.76M | 1.67M | 1.74M | 1.78M | 1.62M | 1.78M | 1.67M | 1.72M | 1.74M | 1.78M | 1.95M | 1.87M | 2.13M | 2.02M | 2.22M | 1.87M | 1.96M | 2.01M | 2.21M | 2.28M | 2.38M | 2.20M | 2.62M | 2.34M | 2.72M | 2.01M | 2.57M | 2.45M | 2.52M | 3.57M | 4.04M | 4.31M | 4.48M | 4.85M | 4.53M | 5.08M | 5.07M | 4.95M | 5.11M | 4.72M | 5.19M | 5.26M | 4.96M | 4.98M | 4.46M | 4.19M | 4.60M | 4.62M |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | 5.05M | 5.09M | 4.94M | 7.29M | 4.96M | 4.44M | 4.09M | 4.19M | 4.27M | 4.72M | 4.68M | 4.32M | 3.95M | 4.06M | 4.25M | 4.10M | 4.08M | 3.99M | 3.91M | 4.06M | 3.73M | 3.81M | 3.47M | 3.39M | 3.84M | 3.87M | 4.41M | 3.67M | 3.99M | 4.17M | 4.24M | 4.10M | 4.27M | 4.16M | 3.87M | 3.55M | 4.47M | 4.87M | 5.56M | 4.68M | 4.90M | 4.85M | 5.00M | 6.06M | 7.91M | 8.94M | 8.33M | 9.36M | 9.16M | 9.81M | 9.95M | 8.03M | 9.17M | 10.22M | 9.75M | 11.06M | 9.50M | 8.81M | 8.96M | 9.01M | 9.54M | 8.74M |
|
Restructuring Costs
|
| | | | | | | | | | | 0.27M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.64M | 0.35M | 1.25M | 0.04M | | | 0.18M | 0.66M | 0.54M | 0.07M | 0.15M | 0.13M | 0.21M | 0.10M | | | | | | | | 0.21M | 0.10M | 0.03M | 0.04M | 0.04M |
|
Other Operating Expenses
|
| | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | -0.18M | | | | -0.19M | | | | | | -1.58M | -0.65M | -5.99M | -2.91M | -1.20M | -0.97M | -2.59M | -0.89M | -1.69M | 5.08M | 2.15M | -0.47M | -2.61M | -2.27M | -3.50M | 2.57M | -1.02M | -2.06M | -2.90M | -1.56M | 1.40M | 1.84M | -0.34M | 0.33M | 2.15M | 1.44M | -3.63M | -2.48M | 0.69M | 0.64M |
|
Operating Expenses
|
| | | | | | 6.89M | 6.80M | 6.71M | 9.07M | 6.68M | 6.37M | 5.90M | 5.99M | 5.88M | 6.38M | 6.40M | 6.08M | 5.63M | 5.71M | 6.00M | 5.76M | 5.82M | 5.77M | 5.53M | 5.84M | 5.40M | 5.53M | 5.21M | 5.17M | 5.79M | 5.75M | 6.54M | 5.69M | 6.21M | 6.05M | 6.21M | 6.11M | 6.81M | 6.44M | 6.25M | 7.26M | 8.63M | 8.06M | 12.60M | 8.15M | 8.45M | 8.32M | 8.57M | 11.03M | 14.22M | 16.18M | 15.70M | 14.50M | 15.41M | 15.90M | 17.07M | 14.56M | 15.67M | 16.79M | 16.60M | 18.16M | 16.60M | 15.44M | 15.98M | 14.67M | 14.87M | 14.04M |
|
Operating Income
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.67M | -0.53M | -0.35M | -3.52M | -1.38M | -1.33M | 0.02M | -0.10M | -0.41M | -0.35M | -0.79M | -1.10M | -0.24M | -0.27M | -0.11M | -0.20M | -0.22M | -0.60M | -0.82M | -1.02M | -0.33M | -0.94M | -0.43M | -0.22M | -0.09M | 0.07M | -0.14M | -0.02M | -0.61M | 0.27M | 0.38M | 0.77M | -0.03M | 0.22M | 0.84M | -1.52M | -2.44M | -1.29M | -5.22M | -1.60M | -0.21M | -1.32M | -0.85M | -0.96M | -1.76M | -1.74M | -2.08M | 0.57M | -1.37M | -2.11M | -2.43M | -0.76M | -1.57M | -1.76M | -0.10M | 0.56M | -2.13M | -2.16M | -3.58M | -3.13M | -1.53M | -1.07M |
|
EBIT
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.67M | -0.53M | -0.35M | -3.52M | -1.38M | -1.33M | 0.02M | -0.10M | -0.41M | -0.35M | -0.79M | -1.10M | -0.24M | -0.27M | -0.11M | -0.20M | -0.22M | -0.60M | -0.82M | -1.02M | -0.33M | -0.94M | -0.43M | -0.22M | -0.09M | 0.07M | -0.14M | -0.02M | -0.61M | 0.27M | 0.38M | 0.77M | -0.03M | 0.22M | 0.84M | -1.52M | -2.44M | -1.29M | -5.22M | -1.60M | -0.21M | -1.32M | -0.85M | -0.96M | -1.76M | -1.74M | -2.08M | 0.57M | -1.37M | -2.11M | -2.43M | -0.76M | -1.57M | -1.76M | -0.10M | 0.56M | -2.13M | -2.16M | -3.58M | -3.13M | -1.53M | -1.07M |
|
Other Non Operating Income
|
| | | | | | 0.03M | -0.01M | -0.01M | -0.04M | -0.03M | -0.01M | -0.01M | -0.03M | 0.01M | -0.02M | 0.01M | 0.07M | -0.01M | -0.02M | -0.00M | 0.00M | -0.02M | 0.00M | -0.01M | -0.01M | 0.02M | 0.03M | | 0.01M | -0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | -0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.00M | -0.04M | -0.01M | 0.13M | 0.00M | 0.04M | 0.00M | -0.22M | -0.01M | -0.10M | 0.04M | -0.76M | | 0.03M | -0.03M | -0.03M | -0.05M | 0.02M | -0.02M | 0.00M | 0.01M | -0.04M | 0.01M | -0.02M | -0.05M | 0.18M | -0.00M |
|
Non Operating Income
|
| | | | | | 0.03M | -0.01M | -0.01M | -0.04M | -0.03M | -0.01M | -0.01M | -0.03M | 0.01M | -0.02M | 0.01M | 0.03M | -0.01M | -0.02M | -0.00M | 0.00M | -0.02M | 0.00M | -0.01M | 0.13M | 0.02M | 0.03M | | 0.01M | -0.00M | 0.00M | 0.00M | -0.03M | 0.00M | 0.00M | -0.00M | 0.02M | -0.01M | 0.01M | -0.01M | 0.08M | -0.04M | -0.01M | 0.13M | 0.00M | 0.04M | 0.00M | -0.22M | -0.01M | -0.10M | 0.04M | 0.03M | 0.08M | 0.03M | -0.03M | -0.03M | 0.13M | 0.02M | -0.02M | 0.00M | 0.12M | -0.04M | 0.01M | -0.02M | -0.05M | 0.18M | -0.00M |
|
EBT
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.66M | -0.57M | -0.39M | -3.60M | -1.43M | -1.36M | -0.02M | -0.15M | -0.41M | -0.39M | -0.79M | -1.23M | -0.25M | -0.30M | -0.11M | -0.32M | -0.25M | -0.61M | -0.83M | -1.03M | -0.32M | -0.92M | -0.44M | -0.34M | -0.10M | 0.06M | -0.14M | -0.29M | -0.62M | 0.26M | 0.37M | 0.76M | -0.04M | 0.29M | 0.92M | -1.79M | -2.42M | -1.31M | -5.17M | -1.69M | -0.25M | -1.40M | -1.15M | -1.05M | -1.76M | -1.74M | -3.12M | 0.45M | -1.60M | -2.49M | -2.92M | -1.22M | -1.89M | -2.01M | -0.26M | 0.40M | -2.28M | -2.28M | -3.76M | -3.29M | -1.36M | -1.09M |
|
Tax Provisions
|
| | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.01M | 0.04M | 0.01M | 0.06M | 0.03M | 0.05M | 0.04M | 0.04M | 0.02M | 0.05M | 0.06M | 0.04M | -0.34M | 0.04M | 0.11M | 0.07M | -2.06M | 0.05M | 0.12M | 0.14M | 0.44M | -0.01M | 0.58M | 0.16M | 0.01M | 0.22M | 0.09M | 0.11M | -0.66M | 0.04M | 0.24M |
|
Profit After Tax
|
-0.26M | -0.55M | 0.18M | 0.78M | -0.14M | 0.51M | -0.68M | -0.58M | -0.40M | -3.62M | -1.44M | -1.38M | -0.04M | -0.18M | -0.43M | -0.41M | -0.80M | -1.13M | -0.27M | -0.32M | -0.13M | -0.21M | -0.26M | -0.63M | -0.84M | -1.04M | -0.33M | -0.93M | 0.46M | -3.68M | -0.10M | 0.04M | -0.16M | -0.05M | -0.64M | 0.23M | 0.34M | 0.75M | -0.08M | 0.28M | 0.86M | -1.46M | -2.47M | -1.35M | -5.22M | -1.70M | -0.30M | -1.46M | -1.19M | -1.10M | -2.28M | -2.40M | -3.19M | 2.51M | -1.65M | -2.61M | -3.06M | -1.65M | -1.89M | -2.59M | -0.42M | 0.39M | -2.50M | -2.37M | -3.87M | -2.63M | -1.40M | -1.33M |
|
Income from Continuing Operations
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.68M | -0.58M | -0.40M | -3.62M | -1.44M | -1.38M | -0.04M | -0.18M | -0.43M | -0.41M | -0.80M | -1.24M | -0.27M | -0.32M | -0.13M | -0.33M | -0.26M | -0.63M | -0.84M | -1.04M | -0.33M | -0.93M | -0.46M | -0.37M | -0.10M | 0.04M | -0.16M | -0.31M | -0.64M | 0.23M | 0.34M | 0.75M | -0.08M | 0.28M | 0.86M | -1.81M | -2.47M | -1.35M | -5.22M | -1.70M | -0.30M | -1.46M | -1.19M | -0.71M | -1.80M | -1.84M | -3.19M | 2.51M | -1.65M | -2.61M | -3.06M | -1.65M | -1.89M | -2.59M | -0.42M | 0.39M | -2.50M | -2.37M | -3.87M | -2.63M | -1.40M | -1.33M |
|
Consolidated Net Income
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.68M | -0.58M | -0.40M | -3.62M | -1.44M | -1.38M | -0.04M | -0.18M | -0.43M | -0.41M | -0.80M | -1.24M | -0.27M | -0.32M | -0.13M | -0.33M | -0.26M | -0.63M | -0.84M | -1.04M | -0.33M | -0.93M | -0.46M | -0.37M | -0.10M | 0.04M | -0.16M | -0.31M | -0.64M | 0.23M | 0.34M | 0.75M | -0.08M | 0.28M | 0.86M | -1.81M | -2.47M | -1.35M | -5.22M | -1.70M | -0.30M | -1.46M | -1.19M | -0.71M | -1.80M | -1.84M | -3.19M | 2.51M | -1.65M | -2.61M | -3.06M | -1.65M | -1.89M | -2.59M | -0.42M | 0.39M | -2.50M | -2.37M | -3.87M | -2.63M | -1.40M | -1.33M |
|
Income towards Parent Company
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.68M | -0.58M | -0.40M | -3.62M | -1.44M | -1.38M | -0.04M | -0.18M | -0.43M | -0.41M | -0.80M | -1.24M | -0.27M | -0.32M | -0.13M | -0.33M | -0.26M | -0.63M | -0.84M | -1.04M | -0.33M | -0.93M | -0.46M | -0.37M | -0.10M | 0.04M | -0.16M | -0.31M | -0.64M | 0.23M | 0.34M | 0.75M | -0.08M | 0.28M | 0.86M | -1.81M | -2.47M | -1.35M | -5.22M | -1.70M | -0.30M | -1.46M | -1.19M | -0.71M | -1.80M | -1.84M | -3.19M | 2.51M | -1.65M | -2.61M | -3.06M | -1.65M | -1.89M | -2.59M | -0.42M | 0.39M | -2.50M | -2.37M | -3.87M | -2.63M | -1.40M | -1.33M |
|
Net Income towards Common Stockholders
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.68M | -0.58M | -0.40M | -3.62M | -1.44M | -1.38M | -0.04M | -0.18M | -0.43M | -0.41M | -0.80M | -1.24M | -0.27M | -0.32M | -0.13M | -0.33M | -0.26M | -0.63M | -0.84M | -1.04M | -0.33M | -0.93M | -0.46M | -0.37M | -0.10M | 0.04M | -0.16M | -0.31M | -0.64M | 0.23M | 0.34M | 0.75M | -0.08M | 0.28M | 0.86M | -1.81M | -2.47M | -1.35M | -5.22M | -1.70M | -0.30M | -1.46M | -1.19M | -0.71M | -1.80M | -1.84M | -3.19M | 2.51M | -1.65M | -2.61M | -3.06M | -1.65M | -1.89M | -2.59M | -0.42M | 0.39M | -2.50M | -2.37M | -3.87M | -2.63M | -1.40M | -1.33M |
|
EPS (Basic)
|
0.19M | 0.11M | 0.38M | 0.32M | 0.64M | 0.12M | -0.07 | -0.06 | -0.04 | -346.46 | -0.14 | -0.13 | -3.87 | -15.82 | -0.03 | -0.03 | -0.05 | -0.08 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.04 | -0.06 | -0.07 | -0.02 | -0.06 | -0.03 | -0.02 | -0.01 | 0.00 | -0.01 | -0.02 | -0.04 | 0.01 | 0.02 | 0.04 | 0.00 | 0.01 | 0.04 | -0.08 | -0.11 | -0.06 | -0.19 | -0.07 | -0.01 | -0.05 | -0.04 | -0.02 | -0.06 | -0.06 | -0.09 | 0.08 | -0.05 | -0.07 | -0.08 | -0.05 | -0.05 | -0.07 | -0.01 | 0.01 | -0.07 | -0.06 | -0.10 | -0.07 | -0.04 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | | | | 0.00 | -0.01 | -0.02 | | 0.01 | 0.02 | 0.04 | | 0.01 | 0.04 | -0.08 | | -0.06 | -0.19 | | | | | -0.02 | -0.06 | -0.06 | -0.09 | 0.08 | -0.05 | -0.07 | -0.08 | -0.05 | -0.05 | -0.07 | -0.01 | 0.01 | -0.07 | -0.06 | -0.10 | -0.07 | -0.04 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
30.00 | 50.00 | 20.00 | 80.00 | 10.00 | 50.00 | 50.00 | 10.43M | 10.46M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 14.57M | 14.58M | 14.62M | 14.69M | 14.66M | 14.79M | 14.87M | 14.94M | 14.90M | 15.10M | 15.16M | 15.22M | 15.26M | 17.25M | 17.35M | 17.52M | 17.45M | 17.87M | 18.07M | 18.21M | 18.17M | 19.32M | 22.09M | 22.27M | 21.58M | 22.91M | 23.14M | 27.05M | 25.28M | 28.37M | 28.66M | 28.82M | 28.71M | 29.23M | 31.85M | 34.70M | 32.67M | 35.41M | 36.35M | 36.55M | 36.26M | 36.98M | 37.35M | 37.51M | 37.39M | 38.02M | 38.63M | 38.82M | 38.61M | 39.19M | 39.50M |
|
Shares Outstanding (Diluted Average)
|
| | | 90.00 | | | | | | | | | | | | | | | | | | | | | | | | 15.16M | | | | 17.70M | 17.52M | 17.45M | | 18.74M | 19.12M | 19.16M | | 23.44M | 23.30M | 21.58M | | 23.14M | 27.05M | | | | | 28.71M | 29.23M | 31.85M | 34.70M | 32.67M | 35.41M | 36.35M | 36.55M | 36.26M | 36.98M | 37.35M | 37.51M | 37.39M | 38.02M | 38.63M | 38.82M | 38.61M | 39.19M | 39.50M |
|
EBITDA
|
5.57M | 5.63M | 7.52M | 25.67M | 6.35M | 6.00M | -0.67M | -0.53M | -0.35M | -3.52M | -1.38M | -1.33M | 0.02M | -0.10M | -0.41M | -0.35M | -0.79M | -1.10M | -0.24M | -0.27M | -0.11M | -0.20M | -0.22M | -0.60M | -0.82M | -1.02M | -0.33M | -0.94M | -0.43M | -0.22M | -0.09M | 0.07M | -0.14M | -0.02M | -0.61M | 0.27M | 0.38M | 0.77M | -0.03M | 0.22M | 0.84M | -1.52M | -2.44M | -1.29M | -5.22M | -1.60M | -0.21M | -1.32M | -0.85M | -0.96M | -1.76M | -1.74M | -2.08M | 0.57M | -1.37M | -2.11M | -2.43M | -0.76M | -1.57M | -1.76M | -0.10M | 0.56M | -2.13M | -2.16M | -3.58M | -3.13M | -1.53M | -1.07M |
|
Interest Expenses
|
| | | | | | | 0.04M | 0.03M | 0.04M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | 0.08M | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | -2.73% | -2.30% | -2.57% | -0.42% | -0.91% | -0.95% | -141.18% | -14.84% | -3.61% | -5.37% | -1.52% | -0.49% | -5.12% | -8.75% | -14.04% | -1.88% | -6.50% | -4.29% | -0.72% | -0.97% | -4.75% | -0.65% | -2.93% | -8.53% | -7.22% | 35.94% | -11.72% | -7.32% | -4.06% | 14.45% | 7.77% | 0.79% | -93.02% | 4.81% | 6.54% | -1.51% | -1.98% | -2.82% | -0.83% | -0.95% | -19.84% | -4.07% | -3.31% | 32.50% | -2.39% | -6.10% | -2.41% | -455.65% | -3.38% | -4.74% | -4.79% | -35.83% | 0.37% | -28.81% | -60.23% | 3.26% | -9.54% | -4.13% | -2.95% | 20.10% | -3.09% | -22.36% |