|
Revenue
|
2.96M | 5.15M | 4.85M | 8.45M | 7.06M | 10.80M | 9.60M | 11.25M | 21.78M | 18.66M | 12.62M | 29.99M | 12.50M | 28.13M | 0.17M | 49.36M | 32.83M | 49.48M | 37.84M | 64.13M | 32.89M | 56.17M | 31.22M | 58.09M | 39.42M | 62.31M | 29.70M | 64.39M | 30.21M | 74.58M | 55.57M | 102.51M | 61.68M | 115.87M | 43.57M | 56.15M | 77.55M | 70.14M | 87.77M | 118.17M | 97.52M | 101.73M | 112.28M | 57.97M | 117.08M | 141.54M | 134.00M | 129.66M | 143.62M | 146.25M | 150.47M | 136.56M | 160.56M | 169.03M | 130.47M | 146.56M | 141.08M | 158.32M | 165.26M | 158.50M | 161.63M | 162.29M | 166.28M | 171.79M | 139.61M |
|
Cost of Revenue
|
0.32M | 0.28M | -0.60M | 0.22M | 0.33M | 0.24M | | 0.22M | 2.41M | 1.08M | 1.09M | 1.61M | 1.09M | 0.73M | 3.09M | 8.28M | 9.78M | 7.73M | 9.90M | 11.95M | 7.39M | 12.08M | 8.58M | 39.09M | 7.25M | 8.08M | 5.05M | 5.68M | 6.46M | 9.09M | 12.99M | 11.31M | 13.46M | 16.94M | 7.46M | 11.63M | 16.12M | 18.32M | 15.81M | 24.07M | 17.29M | 18.20M | 22.46M | 12.64M | 23.38M | 27.00M | 23.30M | 27.97M | 31.48M | 32.24M | 33.16M | 27.24M | 37.40M | 30.10M | 32.97M | 32.14M | 34.25M | 36.02M | 36.97M | 38.33M | 35.81M | 37.35M | 38.13M | 39.20M | 35.49M |
|
Gross Profit
|
2.64M | 4.87M | 5.45M | 8.23M | 6.73M | 10.55M | | 11.03M | 19.37M | 17.58M | 11.53M | 28.38M | 11.41M | 27.40M | -2.92M | 41.08M | 23.04M | 41.75M | 27.94M | 52.18M | 25.50M | 44.09M | 22.64M | 19.01M | 32.17M | 54.23M | 24.65M | 58.71M | 23.76M | 65.48M | 42.58M | 91.20M | 48.22M | 98.93M | 36.11M | 44.51M | 61.43M | 51.82M | 71.95M | 94.10M | 80.23M | 83.53M | 89.82M | 45.33M | 93.70M | 114.55M | 110.70M | 101.69M | 112.14M | 114.00M | 117.31M | 109.32M | 123.16M | 138.93M | 97.50M | 114.43M | 106.83M | 122.30M | 128.29M | 120.18M | 125.81M | 124.94M | 128.14M | 132.59M | 104.12M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 2.83M | 5.46M | 5.45M | 5.49M | 5.50M | 5.50M | 5.50M | 5.49M | 5.50M | 5.49M | 5.48M | 5.49M | 5.49M | 5.49M | 5.49M | 5.49M | 5.49M | 5.49M | 5.50M | 5.49M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 3.56M | 2.90M | 2.89M | 3.99M | 4.56M | 4.55M | 4.55M | 4.55M | 4.55M | 4.55M | 4.54M | 4.55M | 4.55M |
|
Research & Development
|
5.32M | 4.94M | 5.64M | 5.50M | 5.76M | 5.61M | | 5.55M | 6.08M | 5.94M | 6.66M | 7.24M | 8.18M | 7.96M | 8.94M | 7.32M | 7.86M | 10.10M | 10.16M | 10.54M | 7.92M | 12.52M | 9.92M | 10.65M | 11.43M | 12.64M | 10.48M | 10.97M | 10.12M | 11.18M | 11.82M | 10.69M | 11.60M | 15.04M | 12.36M | 12.95M | 13.62M | 14.79M | 15.83M | 18.83M | 16.79M | 19.83M | 19.50M | 21.40M | 20.81M | 22.19M | 23.30M | 24.10M | 25.33M | 26.94M | 26.55M | 28.20M | 30.41M | 31.91M | 31.42M | 32.32M | 33.10M | 33.64M | 37.98M | 36.83M | 36.09M | 46.29M | 34.90M | 36.36M | 36.34M |
|
Selling, General & Administrative
|
2.72M | 2.66M | 2.93M | 3.62M | 3.45M | 3.32M | | 4.50M | 4.96M | 5.62M | 4.31M | 5.19M | 5.28M | 4.79M | 5.17M | 6.34M | 6.41M | 6.83M | 6.43M | 6.54M | 6.62M | 8.56M | 6.20M | 6.98M | 7.22M | 8.56M | 6.66M | 7.69M | 8.46M | 10.15M | 10.08M | 9.84M | 11.70M | 15.20M | 10.79M | 11.56M | 12.12M | 12.53M | 11.97M | 15.94M | 12.62M | 19.08M | 15.40M | 16.15M | 13.58M | 16.22M | 16.40M | 20.24M | 20.96M | 22.77M | 21.06M | 19.87M | 18.44M | 18.51M | 15.40M | 17.08M | 18.08M | 16.83M | 19.25M | 19.84M | 15.66M | 19.53M | 17.01M | 20.44M | 18.04M |
|
Other Operating Expenses
|
1.23M | 1.34M | 0.45M | 1.23M | 1.73M | 2.08M | | 2.28M | 4.81M | 3.53M | 3.21M | 4.65M | 5.11M | 7.01M | 8.02M | 13.98M | 14.31M | 13.13M | 14.62M | 18.20M | 12.27M | -23.29M | 13.33M | 45.22M | 5.90M | 14.41M | 4.97M | 6.03M | -2.24M | 24.90M | 8.63M | 10.16M | 9.14M | 10.81M | 8.45M | 9.09M | 9.66M | 9.22M | 9.79M | 10.66M | 9.99M | 10.13M | 10.41M | 8.97M | 10.88M | 10.36M | 7.43M | 7.46M | 8.12M | 7.83M | 7.45M | 7.94M | 5.84M | 5.43M | 5.31M | 6.39M | 7.21M | 7.08M | 8.18M | 7.07M | 7.06M | 6.64M | 6.57M | 7.25M | 6.61M |
|
Operating Expenses
|
9.27M | 8.94M | 9.02M | 10.36M | 10.94M | 11.01M | | 12.32M | 15.84M | 15.09M | 14.18M | 17.08M | 18.57M | 19.76M | 22.13M | 27.63M | 28.58M | 30.06M | 31.21M | 35.29M | 26.81M | -2.22M | 29.45M | 62.85M | 31.04M | -27.65M | 22.11M | 24.68M | 26.76M | 30.72M | 30.52M | 30.68M | 32.43M | 41.05M | 31.59M | 33.60M | 35.40M | 36.55M | 37.59M | 45.43M | 39.40M | 49.04M | 45.31M | 46.51M | 45.27M | 48.77M | 47.14M | 51.80M | 54.41M | 57.54M | 55.06M | 56.01M | 54.70M | 55.85M | 52.13M | 55.79M | 58.39M | 57.55M | 65.42M | 63.74M | 58.81M | 72.45M | 58.48M | 64.05M | 60.98M |
|
Operating Income
|
-6.31M | -3.79M | -4.17M | -1.91M | -3.88M | -0.21M | | -1.07M | 5.94M | 3.57M | -1.56M | 12.91M | -6.06M | 8.37M | -7.15M | 21.73M | 4.25M | 19.42M | 6.63M | 28.84M | 6.08M | 17.07M | 1.77M | -4.76M | 8.38M | 26.97M | 2.55M | 34.02M | -3.00M | 34.76M | 12.06M | 60.52M | 15.79M | 57.88M | 4.52M | 10.91M | 26.03M | 15.27M | 34.36M | 48.66M | 40.83M | 34.49M | 44.51M | -1.19M | 48.43M | 65.78M | 63.56M | 49.90M | 57.73M | 56.46M | 62.25M | 53.31M | 68.46M | 83.08M | 45.37M | 58.64M | 48.44M | 64.75M | 62.87M | 56.44M | 67.00M | 52.49M | 69.66M | 68.54M | 43.14M |
|
EBIT
|
-6.31M | -3.79M | -4.17M | -1.91M | -3.88M | -0.21M | | -1.07M | 5.94M | 3.57M | -1.56M | 12.91M | -6.06M | 8.37M | -7.15M | 21.73M | 4.25M | 19.42M | 6.63M | 28.84M | 6.08M | 17.07M | 1.77M | -4.76M | 8.38M | 26.97M | 2.55M | 34.02M | -3.00M | 34.76M | 12.06M | 60.52M | 15.79M | 57.88M | 4.52M | 10.91M | 26.03M | 15.27M | 34.36M | 48.66M | 40.83M | 34.49M | 44.51M | -1.19M | 48.43M | 65.78M | 63.56M | 49.90M | 57.73M | 56.46M | 62.25M | 53.31M | 68.46M | 83.08M | 45.37M | 58.64M | 48.44M | 64.75M | 62.87M | 56.44M | 67.00M | 52.49M | 69.66M | 68.54M | 43.14M |
|
Interest & Investment Income
|
0.19M | 0.12M | 0.11M | 0.06M | 0.06M | 0.08M | | 0.18M | 0.36M | 0.35M | 0.36M | 0.36M | 0.27M | 0.25M | 0.21M | 0.18M | 0.21M | 0.22M | 0.22M | 0.19M | 0.19M | 0.11M | 0.17M | 0.19M | 0.23M | 0.19M | 0.32M | 0.65M | 0.57M | 0.57M | 0.67M | 0.80M | 0.86M | 0.97M | 1.27M | 1.77M | 2.12M | 2.50M | 2.83M | 2.76M | 2.75M | 2.46M | 2.15M | 1.27M | 1.03M | 0.69M | 0.13M | 0.07M | 0.14M | 0.16M | 0.29M | 1.58M | 2.43M | 3.50M | 6.97M | 6.20M | 7.14M | 7.87M | 9.57M | 9.91M | 10.59M | 10.61M | 10.07M | 9.76M | 10.05M |
|
Other Non Operating Income
|
-0.29M | -1.00M | 0.09M | -2.58M | -3.36M | -15.31M | | | | | | | | | | | | | | | | | | 0.28M | -0.02M | | | -1.83M | -0.07M | 0.05M | -0.02M | 0.01M | 0.01M | 0.00M | -0.05M | -0.01M | -0.01M | -0.02M | 0.28M | 0.41M | 0.05M | 0.03M | 0.20M | 0.17M | 0.26M | 0.23M | 0.06M | 0.22M | -0.10M | -0.08M | -0.03M | 0.09M | -0.80M | -5.94M | -0.70M | -0.78M | -1.69M | 3.00M | -1.94M | -1.46M | 3.82M | -7.77M | 0.38M | 5.58M | 0.95M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.28M | -0.02M | 0.44M | 0.32M | -1.83M | 0.50M | 0.05M | 0.65M | 0.80M | 0.87M | 0.97M | 1.22M | 1.75M | 2.11M | 2.49M | 3.11M | 3.16M | 2.80M | 2.49M | 2.35M | 1.44M | 1.29M | 0.93M | 0.19M | 0.30M | -0.10M | 0.08M | 0.26M | 1.67M | 1.63M | -10.25M | 6.26M | 5.41M | 5.44M | 10.86M | 7.62M | 8.45M | 14.41M | 2.84M | 10.45M | 15.34M | 11.00M |
|
EBT
|
-6.12M | -4.67M | -3.98M | -4.44M | -7.19M | -4.99M | | 3.60M | 6.53M | 3.90M | -1.22M | 13.25M | -5.79M | 8.62M | -6.95M | 21.90M | 4.44M | 19.62M | 6.83M | 29.01M | 6.25M | 18.40M | 1.93M | -4.30M | 8.59M | 48.12M | 2.87M | 32.85M | -2.50M | 36.38M | 12.71M | 61.32M | 16.66M | 58.85M | 5.74M | 12.66M | 28.14M | 17.76M | 37.47M | 51.83M | 43.63M | 36.98M | 46.85M | 0.25M | 49.72M | 66.70M | 63.75M | 50.19M | 57.76M | 56.54M | 62.51M | 54.99M | 70.09M | 80.65M | 51.63M | 64.05M | 53.88M | 75.61M | 70.50M | 64.89M | 81.42M | 55.33M | 80.12M | 83.88M | 54.14M |
|
Tax Provisions
|
| | | | | 0.33M | | 0.29M | 0.54M | -1.84M | | 2.29M | -0.33M | 3.23M | -2.19M | 6.52M | -1.10M | -38.27M | 2.81M | 8.59M | 1.97M | 4.11M | 0.62M | 7.47M | 1.54M | 8.76M | 0.92M | 11.05M | -1.00M | 9.56M | 2.35M | 14.13M | 3.14M | 26.04M | -0.22M | 1.90M | 5.33M | 11.29M | 6.00M | 8.40M | 6.70M | 16.28M | 8.70M | -0.56M | 9.22M | 17.20M | 12.10M | 9.70M | 11.70M | 10.63M | 12.54M | 13.50M | 16.64M | 42.41M | 11.80M | 14.40M | 2.40M | 17.39M | 13.64M | 12.60M | 14.55M | 28.42M | 15.70M | 16.61M | 10.11M |
|
Profit After Tax
|
6.42M | 4.67M | -37.16M | -4.44M | -7.19M | -5.32M | -11.88M | 3.31M | 5.99M | 5.73M | -1.22M | 10.96M | -5.47M | 5.38M | -4.76M | 15.38M | 5.54M | 57.89M | 4.02M | 20.42M | 4.28M | 13.13M | 1.31M | -11.77M | 7.05M | 18.09M | 1.95M | 21.80M | -1.50M | 25.82M | 10.37M | 47.19M | 13.52M | 32.81M | 5.96M | 10.81M | 22.82M | 19.25M | 31.47M | 43.44M | 36.96M | 26.43M | 38.16M | 0.81M | 40.50M | 53.90M | 51.69M | 40.54M | 46.11M | 45.88M | 49.97M | 41.50M | 53.45M | 65.13M | 39.84M | 49.68M | 51.52M | 61.98M | 56.85M | 52.34M | 66.87M | 46.02M | 64.44M | 67.26M | 44.02M |
|
Income from Continuing Operations
|
-6.12M | -4.67M | -3.98M | -4.44M | -7.19M | -5.32M | | 3.31M | 5.99M | 5.73M | -1.22M | 10.96M | -5.47M | 5.38M | -4.76M | 15.38M | 5.54M | 57.89M | 4.02M | 20.42M | 4.28M | 14.28M | 1.31M | -11.77M | 7.05M | 39.37M | 1.95M | 21.80M | -1.50M | 26.82M | 10.37M | 47.19M | 13.52M | 32.81M | 5.96M | 10.77M | 22.82M | 6.47M | 31.47M | 43.43M | 36.93M | 20.70M | 38.16M | 0.81M | 40.50M | 49.50M | 51.65M | 40.49M | 46.06M | 45.91M | 49.97M | 41.49M | 53.45M | 38.23M | 39.83M | 49.65M | 51.48M | 58.21M | 56.85M | 52.29M | 66.87M | 26.90M | 64.42M | 67.26M | 44.02M |
|
Consolidated Net Income
|
-6.12M | -4.67M | -3.98M | -4.44M | -7.19M | -5.32M | | 3.31M | 5.99M | 5.73M | -1.22M | 10.96M | -5.47M | 5.38M | -4.76M | 15.38M | 5.54M | 57.89M | 4.02M | 20.42M | 4.28M | 14.28M | 1.31M | -11.77M | 7.05M | 39.37M | 1.95M | 21.80M | -1.50M | 26.82M | 10.37M | 47.19M | 13.52M | 32.81M | 5.96M | 10.77M | 22.82M | 6.47M | 31.47M | 43.43M | 36.93M | 20.70M | 38.16M | 0.81M | 40.50M | 49.50M | 51.65M | 40.49M | 46.06M | 45.91M | 49.97M | 41.49M | 53.45M | 38.23M | 39.83M | 49.65M | 51.48M | 58.21M | 56.85M | 52.29M | 66.87M | 26.90M | 64.42M | 67.26M | 44.02M |
|
Income towards Parent Company
|
-6.12M | -4.67M | -3.98M | -4.44M | -7.19M | -5.32M | | 3.31M | 5.99M | 5.73M | -1.22M | 10.96M | -5.47M | 5.38M | -4.76M | 15.38M | 5.54M | 57.89M | 4.02M | 20.42M | 4.28M | 14.28M | 1.31M | -11.77M | 7.05M | 39.37M | 1.95M | 21.80M | -1.50M | 26.82M | 10.37M | 47.19M | 13.52M | 32.81M | 5.96M | 10.77M | 22.82M | 6.47M | 31.47M | 43.43M | 36.93M | 20.70M | 38.16M | 0.81M | 40.50M | 49.50M | 51.65M | 40.49M | 46.06M | 45.91M | 49.97M | 41.49M | 53.45M | 38.23M | 39.83M | 49.65M | 51.48M | 58.21M | 56.85M | 52.29M | 66.87M | 26.90M | 64.42M | 67.26M | 44.02M |
|
Net Income towards Common Stockholders
|
-6.12M | -4.67M | -3.98M | -4.44M | -7.19M | -5.32M | | 3.31M | 5.99M | 5.73M | -1.22M | 10.96M | -5.47M | 5.38M | -4.76M | 15.38M | 5.54M | 57.89M | 4.02M | 20.42M | 4.28M | 14.28M | 1.31M | -11.77M | 7.05M | 39.37M | 1.95M | 21.80M | -1.50M | 26.82M | 10.37M | 47.19M | 13.52M | 32.81M | 5.96M | 10.77M | 22.82M | 6.47M | 31.47M | 43.43M | 36.93M | 20.70M | 38.16M | 0.81M | 40.50M | 49.50M | 51.65M | 40.49M | 46.06M | 45.91M | 49.97M | 41.49M | 53.45M | 38.23M | 39.83M | 49.65M | 51.48M | 58.21M | 56.85M | 52.29M | 66.87M | 26.90M | 64.42M | 67.26M | 44.02M |
|
EPS (Basic)
|
-0.18 | -0.13 | -0.11 | -0.12 | -0.19 | -0.14 | -0.31 | 0.07 | 0.13 | 0.13 | -0.03 | 0.24 | -0.12 | 0.12 | -0.10 | 0.34 | 0.12 | 1.26 | 0.09 | 0.44 | 0.09 | 0.31 | 0.03 | -0.25 | 0.15 | 0.84 | 0.04 | 0.46 | -0.03 | 0.55 | 0.22 | 0.99 | 0.28 | 0.70 | 0.13 | 0.23 | 0.48 | 0.40 | 0.66 | 0.92 | 0.78 | 0.56 | 0.80 | 0.02 | 0.85 | 1.13 | 1.09 | 0.85 | 0.97 | 0.96 | 1.05 | 0.87 | 1.12 | 1.37 | 0.83 | 1.04 | 1.08 | 1.30 | 1.19 | 1.10 | 1.40 | 0.97 | 1.35 | 1.41 | 0.93 |
|
EPS (Weighted Average and Diluted)
|
-0.17 | -0.13 | -0.11 | -0.12 | -0.19 | -0.14 | -0.31 | -0.03 | 0.12 | 0.13 | -0.03 | 0.23 | -0.12 | 0.11 | -0.10 | 0.33 | 0.12 | 1.24 | 0.09 | 0.44 | 0.09 | 0.31 | 0.03 | -0.25 | 0.15 | 0.83 | 0.04 | 0.46 | -0.03 | 0.55 | 0.22 | 0.99 | 0.28 | 0.69 | 0.13 | 0.23 | 0.48 | 0.40 | 0.66 | 0.92 | 0.78 | 0.56 | 0.80 | 0.02 | 0.85 | 1.13 | 1.08 | 0.85 | 0.97 | 0.97 | 1.05 | 0.87 | 1.12 | 1.36 | 0.83 | 1.04 | 1.08 | 1.29 | 1.19 | 1.10 | 1.40 | 0.96 | 1.35 | 1.41 | 0.92 |
|
Shares Outstanding (Weighted Average)
|
| | 36.48M | 37.36M | 37.74M | 37.57M | | 45.02M | 45.31M | 43.74M | 45.75M | 45.95M | 46.01M | 45.95M | 45.82M | 45.86M | 45.91M | 45.90M | 46.18M | 46.27M | 46.40M | 46.25M | 45.79M | 46.39M | 46.54M | 46.82M | 46.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
36.38M | 36.48M | 36.48M | 37.36M | 37.74M | 37.57M | | 45.20M | 46.80M | 45.14M | 45.75M | 46.90M | 46.91M | 46.88M | 45.82M | 46.52M | 46.59M | 46.54M | 46.65M | 46.63M | 46.96M | 46.69M | 46.21M | 46.39M | 46.72M | 47.49M | 46.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-6.31M | -3.79M | -4.17M | -1.91M | -3.88M | -0.21M | | -1.07M | 5.94M | 3.57M | -1.56M | 12.91M | -6.06M | 8.37M | -7.15M | 21.73M | 4.25M | 19.42M | 6.63M | 28.84M | 6.08M | 17.07M | 1.77M | -4.76M | 8.38M | 26.97M | 2.55M | 34.02M | -3.00M | 34.76M | 12.06M | 60.52M | 15.79M | 57.88M | 4.52M | 10.91M | 26.03M | 15.27M | 34.36M | 48.66M | 40.83M | 34.49M | 44.51M | -1.19M | 48.43M | 65.78M | 63.56M | 49.90M | 57.73M | 56.46M | 62.25M | 53.31M | 68.46M | 83.08M | 45.37M | 58.64M | 48.44M | 64.75M | 62.87M | 56.44M | 67.00M | 52.49M | 69.66M | 68.54M | 43.14M |
|
Interest Expenses
|
-298.00 | -386.00 | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | -6.62% | | 8.03% | 8.21% | -47.08% | | 17.25% | 5.63% | 37.53% | 31.56% | 29.76% | -24.82% | -195.02% | 41.10% | 29.60% | 31.46% | 22.36% | 31.99% | -173.43% | 17.93% | 18.20% | 32.09% | 33.63% | 40.07% | 26.29% | 18.45% | 23.05% | 18.83% | 44.24% | -3.76% | 15.00% | 18.92% | 63.54% | 16.01% | 16.21% | 15.36% | 44.02% | 18.57% | -222.13% | 18.54% | 25.79% | 18.98% | 19.33% | 20.26% | 18.81% | 20.06% | 24.55% | 23.73% | 52.59% | 22.85% | 22.48% | 4.45% | 23.01% | 19.35% | 19.42% | 17.87% | 51.37% | 19.60% | 19.81% | 18.68% |