|
Revenue
|
3.65M | 4.63M | 8.72M | 5.40M | 5.48M | 23.31M | 8.18M | 22.65M | 28.17M | 29.65M | 25.82M | 19.19M | 22.60M | 27.05M | 24.42M | 22.10M | 27.43M | -9.00M | 25.77M | 30.19M | 34.66M | 32.78M | 27.35M | 25.82M | 27.49M | 40.55M | 40.45M | 40.02M | 34.06M | 35.58M | 44.06M | 50.21M | 54.43M | 56.13M | 54.06M | 57.38M | 62.60M | 61.89M | 63.57M | 63.07M | 56.66M | 51.12M | 52.51M | 64.62M | 61.02M | 62.59M | 69.48M | 76.30M | 84.13M | 97.75M | 112.71M | 121.52M | 133.96M | 141.63M | 143.91M | 151.24M | 132.19M | 122.70M | 128.81M | 134.22M | 141.80M | 156.86M | 178.97M | 194.77M | 213.36M | 219.99M | 224.61M |
|
Cost of Revenue
|
1.17M | 1.29M | 1.52M | 2.02M | 2.20M | 2.24M | 2.81M | 2.88M | 2.71M | 2.78M | 2.93M | 2.95M | 2.88M | 3.05M | 2.97M | 3.10M | 3.22M | 2.97M | 2.64M | 3.13M | 3.41M | 15.19M | 12.52M | 12.36M | 13.07M | 21.38M | 17.81M | 19.17M | 15.53M | 16.68M | 34.37M | 22.05M | 21.57M | 22.73M | 21.18M | 25.32M | 26.25M | 26.19M | 26.10M | 27.36M | 25.07M | 23.01M | 25.01M | 29.99M | 26.68M | 7.26M | 7.41M | 8.09M | 36.20M | 41.80M | 47.48M | 53.27M | 59.28M | 62.59M | 63.06M | 68.82M | 54.93M | 53.04M | 56.57M | 60.21M | 58.54M | 64.30M | 77.64M | 84.83M | 91.05M | 92.74M | 97.19M |
|
Gross Profit
|
1.86M | 2.82M | 5.50M | 7.40M | 8.11M | 10.43M | 13.49M | 15.38M | 16.24M | 17.12M | 14.12M | 10.53M | 12.58M | 14.58M | 12.94M | 11.06M | 14.77M | 15.33M | 13.10M | 15.87M | 17.72M | 17.60M | 14.83M | 13.46M | 14.42M | 19.17M | 22.63M | 20.85M | 18.53M | 18.90M | 9.69M | 28.16M | 32.86M | 33.39M | 32.88M | 32.05M | 36.36M | 35.70M | 37.47M | 35.71M | 31.58M | 28.11M | 27.49M | 34.63M | 34.34M | 36.60M | 39.66M | 42.32M | 47.93M | 55.94M | 65.24M | 68.25M | 74.67M | 79.03M | 80.84M | 82.42M | 77.27M | 69.66M | 72.24M | 74.01M | 83.26M | 92.56M | 101.33M | 109.93M | 122.30M | 127.25M | 127.42M |
|
Research & Development
|
1.78M | 1.18M | 1.85M | 2.05M | 2.55M | 2.83M | 2.78M | 4.28M | 4.97M | 4.52M | 4.63M | 4.57M | 5.58M | 5.89M | 6.00M | 7.12M | 7.50M | 7.57M | 7.02M | 7.49M | 6.90M | 7.15M | 7.51M | 7.93M | 7.00M | 10.90M | 10.97M | 10.83M | 7.91M | 8.68M | 9.18M | 9.22M | 9.28M | 9.24M | 9.83M | 10.62M | 11.23M | 11.85M | 11.89M | 10.49M | 12.58M | 11.65M | 10.55M | 9.72M | 11.68M | 12.62M | 12.96M | 15.75M | 14.52M | 15.34M | 15.86M | 20.14M | 19.13M | 22.11M | 23.01M | 26.21M | 22.97M | 22.41M | 21.37M | 21.29M | 24.75M | 25.51M | 29.08M | 30.91M | 33.23M | 35.45M | 36.74M |
|
Selling, General & Administrative
|
0.50M | 0.48M | 0.59M | 0.66M | 0.65M | 0.68M | 0.80M | 0.84M | 0.73M | 0.94M | 0.81M | 0.75M | 0.84M | 0.97M | 0.97M | 1.19M | 1.12M | 1.47M | 1.26M | 1.35M | 1.06M | 1.32M | 1.10M | 0.98M | 1.22M | 1.41M | 1.61M | 1.61M | 1.81M | 1.52M | 1.80M | 1.70M | 1.66M | 1.94M | 1.95M | 2.56M | 2.23M | 2.13M | 2.16M | 2.21M | 2.52M | 2.38M | 2.66M | 2.50M | 2.59M | 5.78M | 3.14M | 1.01M | 3.54M | 3.39M | 4.13M | 6.26M | 6.06M | 7.46M | 5.26M | 5.08M | 5.04M | 5.60M | 4.28M | 5.48M | 4.80M | 5.41M | 6.42M | 7.57M | 6.05M | 6.30M | 6.58M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 1.52M | 2.02M | 2.20M | 2.24M | 2.81M | 2.88M | 2.71M | 2.78M | 2.93M | 2.95M | 2.88M | 3.05M | 2.97M | 3.10M | 3.22M | 2.97M | 2.64M | 3.13M | 3.41M | 3.50M | 2.89M | 2.95M | 2.81M | 4.83M | 4.80M | 4.85M | 6.00M | 5.17M | 5.66M | 6.45M | 6.73M | 6.53M | 6.50M | 6.55M | 6.88M | 8.10M | 7.67M | 7.96M | 7.80M | 7.30M | 7.81M | 7.93M | 7.19M | 7.89M | 8.03M | 8.71M | 10.12M | 10.01M | 9.72M | 11.95M | 12.38M | 12.50M | 13.63M | 14.21M | 13.52M | 12.93M | 12.44M | 13.58M | 16.49M | 16.02M | 16.59M | 15.98M | 19.79M | 19.86M | 20.24M |
|
Operating Expenses
|
2.29M | 1.67M | 3.97M | 4.73M | 5.40M | 5.75M | 6.39M | 8.01M | 8.41M | 8.24M | 8.37M | 8.26M | 9.30M | 9.91M | 9.94M | 11.41M | 11.84M | 12.01M | 10.92M | 11.97M | 11.37M | 11.97M | 11.49M | 11.86M | 12.13M | 18.70M | 17.39M | 17.28M | 15.72M | 15.38M | 16.64M | 17.38M | 17.66M | 17.71M | 18.28M | 19.72M | 20.34M | 22.08M | 21.72M | 20.66M | 22.91M | 21.34M | 21.02M | 20.15M | 21.46M | 26.29M | 24.13M | 25.48M | 28.17M | 28.73M | 29.71M | 38.36M | 37.57M | 42.07M | 41.90M | 45.50M | 41.53M | 40.94M | 38.09M | 40.35M | 46.04M | 46.94M | 52.10M | 54.46M | 59.07M | 61.60M | 63.56M |
|
Operating Income
|
-1.59M | -0.14M | 1.54M | 2.66M | 2.71M | 4.68M | 7.10M | 7.37M | 7.83M | 8.88M | 5.75M | 2.26M | 3.27M | 4.66M | 2.99M | -0.35M | 2.92M | 3.33M | 2.18M | 3.90M | 6.35M | 5.62M | 3.34M | 1.60M | 2.29M | 0.47M | 5.25M | 3.57M | 2.81M | 3.52M | -6.95M | 10.78M | 15.20M | 15.69M | 14.60M | 12.33M | 16.02M | 13.62M | 15.75M | 15.05M | 8.68M | 6.78M | 6.47M | 14.48M | 12.88M | 10.31M | 15.53M | 16.85M | 19.76M | 27.21M | 35.53M | 29.89M | 37.11M | 36.96M | 38.94M | 36.92M | 35.74M | 28.72M | 34.15M | 33.66M | 37.22M | 45.62M | 49.23M | 55.47M | 63.23M | 65.64M | 63.86M |
|
Interest & Investment Income
|
| | | 0.03M | -0.01M | | 0.18M | 0.02M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-1.59M | -0.14M | 1.54M | 2.66M | 2.71M | 4.68M | 7.10M | 7.37M | 7.83M | 8.88M | 5.75M | 2.26M | 3.27M | 4.66M | 2.99M | -0.35M | 2.92M | 3.33M | 2.18M | 3.90M | 6.35M | 5.62M | 3.34M | 1.60M | 2.29M | 0.47M | 5.25M | 3.57M | 2.81M | 3.52M | -6.95M | 10.78M | 15.20M | 15.69M | 14.60M | 12.33M | 16.02M | 13.62M | 15.75M | 15.05M | 8.68M | 6.78M | 6.47M | 14.48M | 12.88M | 10.31M | 15.53M | 16.85M | 19.76M | 27.21M | 35.53M | 29.89M | 37.11M | 36.96M | 38.94M | 36.92M | 35.74M | 28.72M | 34.15M | 33.66M | 37.22M | 45.62M | 49.23M | 55.47M | 63.23M | 65.64M | 63.86M |
|
EBT
|
-1.59M | -0.14M | 1.54M | 2.69M | 2.70M | 4.68M | 7.27M | 7.49M | 8.05M | 9.16M | 5.94M | 2.47M | 3.68M | 5.00M | 3.28M | -0.01M | 3.05M | 3.57M | 2.44M | 3.96M | 6.53M | 5.83M | 3.36M | 1.76M | 2.50M | 0.63M | 5.34M | 3.75M | 3.28M | 3.78M | -6.65M | 10.97M | 15.62M | 16.21M | 15.23M | 13.04M | 16.46M | 14.11M | 16.62M | 16.23M | 9.19M | 7.63M | 7.36M | 15.31M | 13.91M | 10.70M | 16.37M | 15.51M | 20.18M | 26.06M | 34.64M | 28.38M | 38.32M | 40.53M | 40.47M | 39.08M | 40.47M | 34.34M | 38.95M | 40.95M | 43.22M | 53.58M | 60.26M | 59.23M | 76.17M | 80.82M | 73.40M |
|
Tax Provisions
|
| | | | | | | | | | | 2.50M | -0.95M | 1.28M | -0.38M | 2.48M | 0.66M | 0.77M | 0.20M | 0.89M | 0.13M | 0.13M | 0.09M | 1.53M | -0.48M | -1.52M | -0.09M | -1.41M | 0.37M | 0.63M | -1.87M | 2.61M | 2.21M | 2.90M | 3.73M | 4.80M | 2.38M | 2.27M | 3.31M | 1.08M | 1.43M | 1.16M | -1.20M | 2.92M | 2.23M | 2.03M | 2.48M | 1.85M | 2.57M | 3.13M | 4.30M | 6.15M | 4.16M | 5.65M | 5.40M | 2.98M | 5.84M | 4.42M | 5.26M | 2.88M | 6.36M | 8.44M | 8.98M | 8.75M | 11.35M | 12.53M | 11.98M |
|
Profit After Tax
|
-1.66M | -0.09M | 1.69M | 2.69M | 2.70M | 4.71M | 7.27M | 7.49M | 8.05M | 9.16M | 5.94M | 4.97M | 2.74M | 3.72M | 2.90M | 2.47M | 2.40M | 2.80M | 2.24M | 3.08M | 6.40M | 5.69M | 3.27M | 3.29M | 2.98M | 2.15M | 5.44M | 5.16M | 2.90M | 3.15M | -4.78M | 8.36M | 13.40M | 13.31M | 11.50M | 8.24M | 14.08M | 11.83M | 13.31M | 15.15M | 7.76M | 6.47M | 8.56M | 12.38M | 11.68M | 8.67M | 13.90M | 13.66M | 17.62M | 22.92M | 30.34M | 22.23M | 34.16M | 34.88M | 35.08M | 36.10M | 34.63M | 29.93M | 33.69M | 38.07M | 36.86M | 45.14M | 51.28M | 50.48M | 64.82M | 68.29M | 61.42M |
|
Income from Continuing Operations
|
-1.59M | -0.14M | 1.54M | 2.69M | 2.70M | 4.68M | 7.27M | 7.49M | 8.05M | 9.16M | 5.94M | -0.03M | 4.63M | 3.72M | 3.66M | -2.49M | 2.40M | 2.80M | 2.24M | 3.08M | 6.40M | 5.69M | 3.27M | 0.24M | 2.98M | 2.15M | 5.44M | 5.16M | 2.90M | 3.15M | -4.78M | 8.36M | 13.40M | 13.31M | 11.50M | 8.24M | 14.08M | 11.83M | 13.31M | 15.15M | 7.76M | 6.47M | 8.56M | 12.38M | 11.68M | 8.67M | 13.90M | 13.66M | 17.62M | 22.92M | 30.34M | 22.23M | 34.16M | 34.88M | 35.08M | 36.10M | 34.63M | 29.93M | 33.69M | 38.07M | 36.86M | 45.14M | 51.28M | 50.48M | 64.82M | 68.29M | 61.42M |
|
Consolidated Net Income
|
-1.59M | -0.14M | 1.54M | 2.69M | 2.70M | 4.68M | 7.27M | 7.49M | 8.05M | 9.16M | 5.94M | -0.03M | 4.63M | 3.72M | 3.66M | -2.49M | 2.40M | 2.80M | 2.24M | 3.08M | 6.40M | 5.69M | 3.27M | 0.24M | 2.98M | 2.15M | 5.44M | 5.16M | 2.90M | 3.15M | -4.78M | 8.36M | 13.40M | 13.31M | 11.50M | 8.24M | 14.08M | 11.83M | 13.31M | 15.15M | 7.76M | 6.47M | 8.56M | 12.38M | 11.68M | 8.67M | 13.90M | 13.66M | 17.62M | 22.92M | 30.34M | 22.23M | 34.16M | 34.88M | 35.08M | 36.10M | 34.63M | 29.93M | 33.69M | 38.07M | 36.86M | 45.14M | 51.28M | 50.48M | 64.82M | 68.29M | 61.42M |
|
Income towards Parent Company
|
-1.59M | -0.14M | 1.54M | 2.69M | 2.70M | 4.68M | 7.27M | 7.49M | 8.05M | 9.16M | 5.94M | -0.03M | 4.63M | 3.72M | 3.66M | -2.49M | 2.40M | 2.80M | 2.24M | 3.08M | 6.40M | 5.69M | 3.27M | 0.24M | 2.98M | 2.15M | 5.44M | 5.16M | 2.90M | 3.15M | -4.78M | 8.36M | 13.40M | 13.31M | 11.50M | 8.24M | 14.08M | 11.83M | 13.31M | 15.15M | 7.76M | 6.47M | 8.56M | 12.38M | 11.68M | 8.67M | 13.90M | 13.66M | 17.62M | 22.92M | 30.34M | 22.23M | 34.16M | 34.88M | 35.08M | 36.10M | 34.63M | 29.93M | 33.69M | 38.07M | 36.86M | 45.14M | 51.28M | 50.48M | 64.82M | 68.29M | 61.42M |
|
Net Income towards Common Stockholders
|
-1.59M | -0.14M | 1.54M | 2.69M | 2.70M | 4.68M | 7.27M | 7.49M | 8.05M | 9.16M | 5.94M | -0.03M | 4.63M | 3.72M | 3.66M | -2.49M | 2.40M | 2.80M | 2.24M | 3.08M | 6.40M | 5.69M | 3.27M | 0.24M | 2.98M | 2.15M | 5.44M | 5.16M | 2.90M | 3.15M | -4.78M | 8.36M | 13.40M | 13.31M | 11.50M | 8.24M | 14.08M | 11.83M | 13.31M | 15.15M | 7.76M | 6.47M | 8.56M | 12.38M | 11.68M | 8.67M | 13.90M | 13.66M | 17.62M | 22.92M | 30.34M | 22.23M | 34.16M | 34.88M | 35.08M | 36.10M | 34.63M | 29.93M | 33.69M | 38.07M | 36.86M | 45.14M | 51.28M | 50.48M | 64.82M | 68.29M | 61.42M |
|
EPS (Basic)
|
-0.08 | -0.01 | 0.08 | 0.14 | 0.14 | 0.23 | 0.36 | 0.30 | 0.32 | 0.36 | 0.23 | 0.00 | 0.17 | 0.14 | 0.14 | -0.09 | 0.09 | 0.11 | 0.08 | 0.12 | 0.23 | 0.21 | 0.12 | 0.01 | 0.11 | 0.08 | 0.20 | 0.19 | 0.11 | 0.12 | -0.18 | 0.31 | 0.49 | 0.49 | 0.42 | 0.30 | 0.50 | 0.42 | 0.48 | 0.54 | 0.28 | 0.23 | 0.31 | 0.44 | 0.42 | 0.31 | 0.50 | 0.49 | 0.63 | 0.81 | 1.07 | 0.78 | 1.20 | 1.22 | 1.22 | 1.26 | 1.21 | 1.04 | 1.17 | 1.32 | 1.27 | 1.56 | 1.77 | 1.73 | 2.21 | 2.33 | 2.07 |
|
EPS (Weighted Average and Diluted)
|
| 0.02M | 0.02M | 19.24M | 22.49M | | 25.08M | 0.29 | 25.96M | 26.18M | 25.81M | -1.11 | 46.29M | 26.60M | 33.25M | -91.29 | 26.61M | | 28.00M | 27.97M | 27.82M | 12.94M | 5.84M | 0.35M | 27.06M | 11.32M | 14.31M | 8.90M | 26.41M | 14.33M | -95.56M | 23.90M | 27.35M | 13.72M | 8.33M | 4.91M | 28.16M | 12.72M | 9.51M | 7.81M | 27.70M | 12.68M | 10.44M | 9.83M | 27.81M | 11.88M | 11.39M | 7.99M | 28.41M | 16.03M | 12.13M | 6.78M | 28.47M | 14.47M | 9.66M | 7.38M | 28.62M | 13.30M | 9.85M | 8.05M | 29.02M | 15.95M | 11.20M | 8.00M | 29.20M | 15.04M | 9.35M |
|
Shares Outstanding (Weighted Average)
|
19.38M | 19.38M | 19.38M | 19.38M | 19.97M | 19.97M | 19.97M | 25.37M | 25.37M | 25.37M | 25.37M | 25.37M | 26.47M | 26.47M | 26.47M | 26.47M | 26.68M | 26.68M | 26.68M | 26.68M | 27.28M | 27.28M | 27.28M | 27.28M | 27.14M | 27.14M | 27.14M | 27.14M | 27.09M | 27.09M | 27.09M | 27.09M | 27.35M | 27.35M | 27.35M | 27.35M | 27.90M | 27.90M | 27.90M | 27.90M | 27.92M | 27.92M | 27.92M | 27.92M | 28.01M | 28.01M | 28.01M | 28.01M | 28.18M | 28.21M | 28.30M | 28.43M | 28.58M | 28.58M | 28.69M | 28.68M | 28.68M | 28.68M | 28.77M | 28.87M | 29.01M | 29.03M | 29.05M | 29.10M | 29.28M | 29.26M | 29.65M |
|
Shares Outstanding (Diluted Average)
|
| | | 0.14 | 0.12 | | 0.29 | 25.69M | 0.31 | 0.35 | 0.23 | 0.03M | 0.10 | 0.14 | 0.11 | 0.03M | 0.09 | | 0.08 | 0.11 | 0.23 | 0.44 | 0.56 | 0.68 | 0.11 | 0.19 | 0.38 | 0.58 | 0.11 | 0.22 | 0.05 | 0.35 | 0.49 | 0.97 | 1.38 | 1.68 | 0.50 | 0.93 | 1.40 | 1.94 | 0.28 | 0.51 | 0.82 | 1.26 | 0.42 | 0.73 | 1.22 | 1.71 | 0.62 | 1.43 | 2.50 | 3.28 | 1.20 | 2.41 | 3.63 | 4.89 | 1.21 | 2.25 | 3.42 | 4.73 | 1.27 | 2.83 | 4.58 | 6.31 | 2.22 | 4.54 | 6.57 |
|
EBITDA
|
-1.59M | -0.14M | 1.54M | 2.66M | 2.71M | 4.68M | 7.10M | 7.37M | 7.83M | 8.88M | 5.75M | 2.26M | 3.27M | 4.66M | 2.99M | -0.35M | 2.92M | 3.33M | 2.18M | 3.90M | 6.35M | 5.62M | 3.34M | 1.60M | 2.29M | 0.47M | 5.25M | 3.57M | 2.81M | 3.52M | -6.95M | 10.78M | 15.20M | 15.69M | 14.60M | 12.33M | 16.02M | 13.62M | 15.75M | 15.05M | 8.68M | 6.78M | 6.47M | 14.48M | 12.88M | 10.31M | 15.53M | 16.85M | 19.76M | 27.21M | 35.53M | 29.89M | 37.11M | 36.96M | 38.94M | 36.92M | 35.74M | 28.72M | 34.15M | 33.66M | 37.22M | 45.62M | 49.23M | 55.47M | 63.23M | 65.64M | 63.86M |
|
Tax Rate
|
| | | | | | | | | | | | | 25.55% | | | 21.58% | 21.53% | 8.08% | 22.36% | 1.98% | 2.25% | 2.65% | 86.56% | | | | | 11.38% | 16.57% | 28.11% | 23.76% | 14.17% | 17.88% | 24.47% | 36.81% | 14.49% | 16.12% | 19.93% | 6.65% | 15.57% | 15.23% | | 19.10% | 16.01% | 18.97% | 15.13% | 11.95% | 12.71% | 12.03% | 12.42% | 21.67% | 10.86% | 13.95% | 13.34% | 7.63% | 14.43% | 12.86% | 13.50% | 7.03% | 14.72% | 15.75% | 14.91% | 14.77% | 14.90% | 15.50% | 16.32% |