|
Revenue
|
| | | 32.21M | 46.51M | 44.32M | 41.15M | 46.93M | 50.88M | 54.18M | 57.45M | 58.29M | 50.50M | 49.28M | 46.42M | 48.42M | 46.69M | 46.47M | 44.39M | 45.90M | 46.55M | 47.67M | 44.61M | 44.85M | 42.18M |
|
Cost of Revenue
|
| | | 6.63M | 7.38M | 9.28M | 9.12M | 15.27M | 12.81M | 18.93M | 21.88M | 22.12M | 17.88M | 20.74M | 12.06M | 12.57M | 11.54M | 10.90M | 9.63M | 11.07M | 9.67M | 10.05M | 8.95M | 8.91M | 10.78M |
|
Gross Profit
|
| | | 25.58M | 39.12M | 35.04M | 32.04M | 31.66M | 38.08M | 35.25M | 35.57M | 36.17M | 32.62M | 28.55M | 34.36M | 35.86M | 35.14M | 35.56M | 34.76M | 34.83M | 36.88M | 37.62M | 35.66M | 35.94M | 31.40M |
|
Research & Development
|
| | | 6.71M | 6.92M | 6.82M | 7.87M | 10.27M | 7.78M | 9.47M | 13.09M | 13.26M | 11.99M | 12.18M | 10.93M | 9.20M | 7.75M | 8.12M | 9.23M | 9.64M | 9.48M | 8.07M | 8.00M | 7.53M | 6.41M |
|
Selling, General & Administrative
|
| | | 12.00M | 12.91M | 13.98M | 13.37M | 33.77M | 23.22M | 24.72M | 29.05M | 29.61M | 33.49M | 28.63M | 20.91M | 16.78M | 18.15M | 18.47M | 16.53M | 18.53M | 16.49M | 19.07M | 19.45M | 20.70M | 17.84M |
|
Other Operating Expenses
|
| | | 9.24M | 10.48M | 12.34M | 11.98M | 18.17M | 15.82M | 24.89M | 29.57M | 28.44M | 24.67M | 31.17M | 18.72M | 18.66M | 26.34M | 32.42M | 14.87M | 16.50M | 15.37M | 15.98M | 14.51M | 14.65M | 15.96M |
|
Operating Expenses
|
| | | 27.94M | 30.31M | 33.13M | 33.21M | 62.21M | 46.82M | 59.08M | 71.71M | 71.31M | 70.14M | 71.98M | 50.56M | 44.64M | 52.23M | 59.01M | 40.63M | 44.67M | 41.35M | 43.12M | 41.97M | 42.88M | 40.22M |
|
Operating Income
|
| | | 4.27M | 16.19M | 11.19M | 7.94M | -15.28M | 4.06M | -4.91M | -14.26M | -13.02M | -19.64M | -22.70M | -4.15M | 3.78M | -5.55M | -12.54M | 3.76M | 1.23M | 5.20M | 4.55M | 2.65M | 1.97M | 1.96M |
|
EBIT
|
| | | 4.27M | 16.19M | 11.19M | 7.94M | -15.28M | 4.06M | -4.91M | -14.26M | -13.02M | -19.64M | -22.70M | -4.15M | 3.78M | -5.55M | -12.54M | 3.76M | 1.23M | 5.20M | 4.55M | 2.65M | 1.97M | 1.96M |
|
Other Non Operating Income
|
| | | -0.46M | -0.66M | -1.09M | 0.03M | -6.07M | -0.30M | -0.38M | -0.50M | -0.68M | -0.05M | -0.44M | -0.45M | -0.23M | 3.56M | -0.31M | -0.40M | -0.06M | 0.10M | 0.62M | 0.40M | 0.34M | 0.54M |
|
Non Operating Income
|
| | | -0.46M | -0.66M | -1.09M | 0.03M | -6.07M | -0.30M | -0.38M | -0.50M | -0.68M | -0.05M | -0.44M | -0.45M | -0.23M | 3.56M | -0.31M | -0.40M | -0.06M | 0.10M | 0.62M | 0.40M | 0.34M | 0.54M |
|
EBT
|
| | | 3.81M | 15.53M | 10.10M | 7.97M | 16.45M | 49.60M | 77.60M | -32.98M | 18.54M | -13.11M | 123.97M | -3.97M | 1.98M | -2.51M | -11.14M | 1.97M | 1.24M | 5.34M | 3.69M | 2.50M | 2.16M | 3.65M |
|
Tax Provisions
|
| | | | | | 0.24M | -0.40M | 0.40M | -0.84M | -1.75M | -1.31M | -2.64M | 184.78M | | | | 0.09M | 0.01M | 0.04M | 0.02M | -0.03M | 0.01M | | 0.01M |
|
Profit After Tax
|
| | | 3.81M | 15.53M | 10.10M | 7.73M | 9.50M | 49.20M | 137.10M | -31.23M | 19.85M | -10.46M | -94.14M | -3.97M | 1.98M | -2.51M | -11.23M | 1.96M | 1.19M | 5.32M | 3.72M | 2.49M | 2.16M | 3.64M |
|
Income from Non-Controlling Interests
|
| | | | | | | 12.57M | 28.37M | 43.16M | -17.34M | 8.16M | -5.30M | 47.82M | -1.49M | 0.76M | -0.97M | -4.12M | 0.72M | 0.48M | 1.99M | 1.36M | 0.85M | 0.73M | 1.18M |
|
Income from Continuing Operations
|
| | | 3.81M | 15.53M | 10.10M | 7.73M | 16.84M | 49.20M | 78.44M | -31.23M | 19.85M | -10.46M | -60.80M | -3.97M | 1.98M | -2.51M | -11.23M | 1.96M | 1.19M | 5.32M | 3.72M | 2.49M | 2.16M | 3.64M |
|
Consolidated Net Income
|
| | | 3.81M | 15.53M | 10.10M | 7.73M | 16.84M | 49.20M | 78.44M | -31.23M | 19.85M | -10.46M | -60.80M | -3.97M | 1.98M | -2.51M | -11.23M | 1.96M | 1.19M | 5.32M | 3.72M | 2.49M | 2.16M | 3.64M |
|
Income towards Parent Company
|
| | | 3.81M | 15.53M | 10.10M | 7.73M | 16.84M | 49.20M | 78.44M | -31.23M | 19.85M | -10.46M | -60.80M | -3.97M | 1.98M | -2.51M | -11.23M | 1.96M | 1.19M | 5.32M | 3.72M | 2.49M | 2.16M | 3.64M |
|
Net Income towards Common Stockholders
|
| | | 3.81M | 15.53M | 10.10M | 7.73M | 16.84M | 49.20M | 78.44M | -31.23M | 19.85M | -10.46M | -60.80M | -3.97M | 1.98M | -2.51M | -11.23M | 1.96M | 1.19M | 5.32M | 3.72M | 2.49M | 2.16M | 3.64M |
|
EPS (Basic)
|
| | | 0.12 | 0.50 | 0.32 | 0.25 | 0.26 | 0.32 | 0.93 | -0.19 | 0.14 | -0.06 | -1.27 | -0.03 | 0.01 | -0.02 | -0.08 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.45 | 0.24 | 0.02 | -0.18 | -0.19 | 0.13 | -0.06 | -1.27 | -0.03 | 0.01 | -0.02 | -0.08 | 0.01 | 0.01 | 0.03 | 0.03 | 0.02 | 0.01 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
31.25M | 31.25M | 31.25M | 31.25M | 31.25M | 31.25M | 31.25M | 63.75M | 129.24M | 131.18M | 135.90M | 144.40M | 145.30M | 146.44M | 148.06M | 148.06M | 148.90M | 149.37M | 149.37M | 150.54M | 152.43M | 152.86M | 154.35M | 154.37M | 156.55M |
|
Shares Outstanding (Diluted Average)
|
| | 22.42M | | | | 17.11M | 71.35M | 69.95M | 66.81M | 72.45M | 87.23M | 89.55M | 85.03M | 92.32M | 93.62M | 93.65M | 93.24M | 96.02M | 97.28M | 97.81M | 97.10M | 106.99M | 107.92M | 109.11M |
|
EBITDA
|
| | | 4.27M | 16.19M | 11.19M | 7.94M | -15.28M | 4.06M | -4.91M | -14.26M | -13.02M | -19.64M | -22.70M | -4.15M | 3.78M | -5.55M | -12.54M | 3.76M | 1.23M | 5.20M | 4.55M | 2.65M | 1.97M | 1.96M |
|
Tax Rate
|
| | | | | | 3.02% | | 0.81% | | 5.30% | | 20.15% | | | | | | 0.46% | 3.40% | 0.39% | | 0.36% | | 0.36% |