|
Revenue
|
34.23M | 39.62M | 46.44M | 52.72M | 71.33M | 84.66M | 93.67M | 96.18M | 103.14M | 117.69M | 133.94M | 184.34M | 219.08M | 216.19M | 240.98M |
|
Cost of Revenue
|
14.66M | 16.11M | 17.57M | 21.04M | 27.94M | 33.25M | 40.43M | 41.56M | 42.22M | 52.33M | 46.92M | 75.25M | 85.39M | 82.94M | 90.11M |
|
Gross Profit
|
19.57M | 23.51M | 28.86M | 31.69M | 43.39M | 51.41M | 53.24M | 54.62M | 60.92M | 65.36M | 87.01M | 109.09M | 133.69M | 133.25M | 150.87M |
|
Research & Development
|
1.44M | 1.36M | 2.01M | 2.32M | 3.29M | 3.97M | 4.16M | 3.54M | 3.51M | 6.36M | 10.39M | 15.77M | 20.49M | 19.30M | 19.52M |
|
Selling, General & Administrative
|
4.58M | 5.42M | 9.12M | 11.46M | 17.06M | 23.62M | 22.81M | 26.25M | 31.30M | 38.17M | 45.79M | 60.31M | 72.44M | 72.87M | 73.33M |
|
Restructuring Costs
|
| | | | | | | | 3.30M | 0.05M | 0.09M | | | | |
|
Other Operating Expenses
|
3.69M | 4.26M | 4.63M | 6.12M | 7.18M | 7.50M | 9.96M | 22.64M | 13.03M | 12.86M | 18.39M | 28.31M | 37.44M | 313.16M | 41.68M |
|
Operating Expenses
|
9.70M | 11.03M | 15.76M | 19.90M | 27.53M | 35.09M | 36.93M | 52.44M | 51.13M | 57.44M | 74.66M | 104.39M | 130.37M | 405.32M | 134.53M |
|
Operating Income
|
9.86M | 12.48M | 13.10M | 11.79M | 15.86M | 16.32M | 16.31M | 2.18M | 9.78M | 7.92M | 12.36M | 4.70M | 3.32M | -272.07M | 16.34M |
|
EBIT
|
9.86M | 12.48M | 13.10M | 11.79M | 15.86M | 16.32M | 16.31M | 2.18M | 9.78M | 7.92M | 12.36M | 4.70M | 3.32M | -272.07M | 16.34M |
|
Interest & Investment Income
|
| | | | | | | 0.01M | 0.03M | 0.96M | 0.11M | | | | |
|
Other Non Operating Income
|
| -0.15M | -0.13M | 1.32M | -0.52M | -0.77M | -2.02M | -0.03M | 0.56M | 1.44M | -2.03M | 2.76M | 1.06M | 2.12M | 2.89M |
|
Non Operating Income
|
-0.11M | -0.15M | -0.13M | 1.32M | -0.52M | -0.77M | -2.02M | -1.88M | -1.16M | -4.06M | -10.05M | 2.76M | -3.71M | -3.57M | -10.38M |
|
EBT
|
9.75M | 12.33M | 12.98M | 13.10M | 15.35M | 15.55M | 14.30M | 0.30M | 8.62M | 3.86M | 2.30M | 3.57M | -0.39M | -275.65M | 5.96M |
|
Tax Provisions
|
3.98M | 4.67M | 4.72M | 4.14M | 5.76M | 4.95M | 3.64M | 5.75M | 3.45M | 4.16M | 2.53M | 1.70M | 2.20M | -21.40M | 8.00M |
|
Profit After Tax
|
5.77M | 7.66M | 8.26M | 8.97M | 9.58M | 10.60M | 10.65M | -5.45M | 5.18M | -7.43M | 3.27M | 1.87M | 0.93M | -275.65M | 5.96M |
|
Income from Continuing Operations
|
5.77M | 7.66M | 8.26M | 8.97M | 9.58M | 10.60M | 10.65M | -5.45M | 5.18M | -0.29M | -0.23M | 1.87M | -2.59M | -254.25M | -2.04M |
|
Consolidated Net Income
|
5.77M | 7.66M | 8.26M | 8.97M | 9.58M | 10.60M | 10.65M | -5.45M | 5.18M | -0.29M | -0.23M | 1.87M | -2.59M | -254.25M | -2.04M |
|
Income towards Parent Company
|
5.77M | 7.66M | 8.26M | 8.97M | 9.58M | 10.60M | 10.65M | -5.45M | 5.18M | -0.29M | -0.23M | 1.87M | -2.59M | -254.25M | -2.04M |
|
Net Income towards Common Stockholders
|
6.18M | 7.92M | 8.45M | 9.00M | 9.58M | 11.17M | 11.18M | -2.96M | 7.48M | 1.78M | 3.27M | 1.87M | -2.59M | -254.25M | -2.04M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
3.25M | 3.29M | 3.38M | 3.45M | 3.54M | 3.63M | 3.70M | 3.78M | 3.87M | 4.37M | 5.13M | 5.25M | 5.35M | 5.39M | 5.43M |
|
Shares Outstanding (Diluted Average)
|
3.33M | 3.46M | 3.59M | 3.61M | 3.65M | | | | | | | | | | |
|
EBITDA
|
9.86M | 12.48M | 13.10M | 11.79M | 15.86M | 16.32M | 16.31M | 2.18M | 9.78M | 7.92M | 12.36M | 4.70M | 3.32M | -272.07M | 16.34M |
|
Tax Rate
|
40.84% | 37.87% | 36.37% | 31.57% | 37.56% | 31.83% | 25.47% | | 39.96% | | | 47.65% | | 7.76% | |