|
Revenue
|
147.22M | 161.28M | 178.55M | 213.15M | 258.67M | 301.71M | 369.67M | 422.06M | 427.55M | 472.80M | 535.83M | 540.78M | 650.31M | 683.07M | 717.68M | 757.35M |
|
Cost of Revenue
|
105.90M | 109.90M | 121.22M | 143.81M | 177.10M | 220.14M | 268.45M | 305.17M | 320.51M | 383.62M | 417.43M | 431.32M | 532.44M | 569.11M | 585.13M | 603.53M |
|
Gross Profit
|
41.33M | 51.38M | 57.33M | 69.34M | 81.57M | 81.57M | 101.22M | 116.89M | 107.03M | 89.17M | 118.40M | 109.46M | 117.86M | 113.96M | 132.55M | 153.83M |
|
Research & Development
|
1.42M | 1.55M | 1.76M | 1.93M | 1.94M | 2.27M | 3.01M | 3.82M | 5.69M | 8.01M | 9.20M | 8.56M | 10.50M | 10.32M | 9.99M | 11.40M |
|
Selling, General & Administrative
|
15.39M | 17.03M | 20.62M | 25.81M | 39.68M | 37.86M | 49.96M | 31.12M | 35.48M | 45.00M | 53.22M | 53.85M | 57.50M | 54.76M | 57.77M | 64.05M |
|
Restructuring Costs
|
0.19M | 0.88M | 0.71M | | | | | | | | | | | | | |
|
Other Operating Expenses
|
6.02M | 6.54M | -22.79M | -51.16M | 7.84M | 7.85M | 9.96M | 12.13M | 15.03M | 20.51M | 39.24M | 0.42M | 21.16M | 12.44M | 18.67M | 38.45M |
|
Operating Expenses
|
23.02M | 26.00M | 30.76M | 35.03M | 49.46M | 47.99M | 62.94M | 47.08M | 56.20M | 73.53M | 101.66M | 62.83M | 89.16M | 77.52M | 86.43M | 113.91M |
|
Operating Income
|
18.31M | 25.38M | 26.57M | 34.31M | 32.10M | 33.59M | 38.29M | 69.81M | 50.83M | 15.65M | 16.74M | 46.63M | 28.70M | 36.45M | 46.12M | 39.92M |
|
EBIT
|
18.31M | 25.38M | 26.57M | 34.31M | 32.10M | 33.59M | 38.29M | 69.81M | 50.83M | 15.65M | 16.74M | 46.63M | 28.70M | 36.45M | 46.12M | 39.92M |
|
Other Non Operating Income
|
| | | | | | | | | -0.97M | -18.20M | 17.61M | -15.55M | -39.55M | -59.19M | -55.61M |
|
Non Operating Income
|
| | | | | | | | | | | | -15.55M | -39.55M | -59.19M | -55.61M |
|
EBT
|
14.93M | 20.03M | 21.73M | 21.99M | 13.81M | 20.52M | 22.04M | 56.72M | 35.39M | -7.58M | -8.30M | 30.86M | 13.15M | -14.47M | -29.66M | -21.53M |
|
Tax Provisions
|
5.28M | 7.81M | 7.38M | 34.93M | 7.33M | 9.07M | 11.77M | 17.99M | 16.12M | 3.05M | 8.33M | 9.82M | 13.23M | 6.30M | 36.18M | 5.59M |
|
Profit After Tax
|
9.65M | 12.22M | -48.51M | -91.51M | 107.36M | 11.45M | 10.56M | 38.73M | 19.26M | -7.85M | -7.29M | 21.48M | 7.36M | -4.21M | -49.24M | -19.47M |
|
Income from Continuing Operations
|
9.65M | 12.22M | 14.35M | -12.94M | 6.48M | 11.45M | 10.27M | 38.73M | 19.26M | -10.63M | -16.63M | 21.04M | -0.08M | -20.77M | -65.84M | -27.11M |
|
Consolidated Net Income
|
9.65M | 12.22M | -62.86M | -106.07M | 100.88M | 11.45M | 10.27M | 38.73M | 19.26M | -10.63M | -16.63M | 21.04M | -0.08M | -20.77M | -65.84M | -27.11M |
|
Income towards Parent Company
|
9.65M | 12.22M | -62.86M | -106.07M | 100.88M | 11.45M | 10.27M | 38.73M | 19.26M | -10.63M | -16.63M | 21.04M | -0.08M | -20.77M | -65.84M | -27.11M |
|
Net Income towards Common Stockholders
|
9.65M | 12.22M | -62.86M | -106.07M | 100.88M | 11.45M | 10.27M | 38.73M | 19.26M | -10.63M | -16.63M | 21.04M | -0.08M | -20.77M | -65.84M | -27.11M |
|
EPS (Basic)
|
0.80 | 1.01 | -3.90 | -6.39 | 7.34 | 0.68 | 0.58 | 2.08 | 1.02 | -0.42 | -0.39 | 1.13 | 0.38 | -0.22 | -2.51 | -0.99 |
|
EPS (Weighted Average and Diluted)
|
0.80 | 0.99 | -3.80 | -6.36 | 7.01 | 0.65 | 0.55 | 1.99 | 0.99 | -0.42 | -0.39 | 1.11 | 0.38 | -0.22 | -2.51 | -0.99 |
|
Shares Outstanding (Weighted Average)
|
12.03M | 12.07M | 12.53M | 14.55M | 14.95M | 17.96M | 18.33M | 18.69M | 19.07M | 18.81M | 18.97M | 19.06M | 19.10M | 19.49M | 19.66M | 19.58M |
|
Shares Outstanding (Diluted Average)
|
12.12M | 12.33M | 12.44M | | | | | | | | | | | | | |
|
EBITDA
|
18.31M | 25.38M | 26.57M | 34.31M | 32.10M | 33.59M | 38.29M | 69.81M | 50.83M | 15.65M | 16.74M | 46.63M | 28.70M | 36.45M | 46.12M | 39.92M |
|
Interest Expenses
|
| 5.36M | 14.26M | 24.41M | | | | | | 23.23M | 25.04M | 15.77M | 15.55M | 39.55M | 60.04M | 55.55M |
|
Tax Rate
|
35.38% | 38.99% | 33.98% | | 53.08% | 44.19% | 53.41% | 31.71% | 45.57% | | | 31.82% | | | | |