|
Revenue
|
17.01M | 16.84M | 21.61M | 20.89M | 16.66M | 17.95M | 19.03M | 18.82M | 17.41M | 19.06M | 21.71M | 23.69M | 20.94M | 22.62M | 22.11M | 22.14M | 21.16M | 24.34M | 24.67M | 28.77M | 23.54M | 26.40M | 27.84M | 28.68M | 27.09M | 30.39M | 29.86M | 32.38M | 29.09M | 31.36M | 32.25M | 35.50M | 32.55M | 40.18M | 42.31M | 52.03M | 41.99M | 43.62M | 45.88M | 50.25M | 30.12M | 38.83M | 35.99M | 49.67M | 31.60M | 29.26M | 48.01M | 62.85M | 58.58M | 57.61M | 53.92M | 63.57M | 67.71M | 80.23M | 116.46M | 123.08M | 154.96M | 85.44M | 89.19M | 75.88M | 54.13M | 54.34M | 39.91M | 37.45M | 29.93M | 31.24M | 27.09M |
|
Cost of Revenue
|
| | | | | 6.54M | 7.22M | 6.85M | 6.15M | 6.80M | 8.12M | 9.09M | 7.87M | 9.01M | 8.60M | 11.60M | 13.87M | 12.37M | 9.74M | 11.24M | 11.34M | 10.38M | 9.22M | 10.29M | 10.09M | 9.69M | 9.68M | 10.45M | 8.78M | 10.27M | 9.58M | 11.54M | 12.24M | 14.70M | 17.67M | 23.50M | 17.52M | 17.73M | 17.34M | 15.54M | 12.04M | 13.81M | 14.34M | 19.83M | 15.46M | 11.99M | 17.72M | 24.67M | 20.26M | 26.93M | 32.45M | 36.44M | 43.41M | 52.43M | 69.95M | 73.25M | 89.15M | 59.07M | 44.85M | 40.76M | 30.07M | 29.65M | 22.84M | 23.88M | 17.63M | 18.08M | 15.31M |
|
Gross Profit
|
| | | | | 11.40M | 11.81M | 11.96M | 11.27M | 12.26M | 13.59M | 14.60M | 13.73M | 14.70M | 13.89M | 13.25M | 12.03M | 14.50M | 14.93M | 17.13M | 13.93M | 16.02M | 18.70M | 17.98M | 17.00M | 20.70M | 20.67M | 21.93M | 20.31M | 21.09M | 22.68M | 23.95M | 20.31M | 25.48M | 24.64M | 28.52M | 24.47M | 25.89M | 28.55M | 34.71M | 18.08M | 25.02M | 21.65M | 29.84M | 16.13M | 17.26M | 30.29M | 38.18M | 38.33M | 30.67M | 21.47M | 27.13M | 24.30M | 27.80M | 46.51M | 49.83M | 65.81M | 26.37M | 44.34M | 35.13M | 24.07M | 24.69M | 17.07M | 13.57M | 12.30M | 13.16M | 11.77M |
|
Research & Development
|
| | | | | 3.11M | 3.01M | 4.05M | 4.42M | 5.14M | 5.55M | 3.30M | 3.44M | 3.11M | 2.99M | 2.89M | 3.36M | 2.69M | 2.67M | 2.21M | 2.48M | 2.77M | 2.99M | 3.82M | 3.44M | 3.00M | 2.52M | 2.69M | 2.37M | 2.98M | 3.20M | 1.21M | 2.97M | 3.34M | 3.23M | 3.83M | 4.08M | 4.26M | 3.85M | 4.06M | 4.37M | 4.54M | 4.62M | 6.10M | 5.64M | 6.92M | 8.01M | 10.46M | 8.99M | 7.68M | 8.60M | 8.90M | 8.63M | 9.46M | 10.09M | 8.05M | 10.56M | 7.66M | 8.52M | 6.99M | 7.74M | 6.60M | 5.62M | 6.09M | 9.60M | 11.40M | 10.11M |
|
Selling, General & Administrative
|
| | | | | 4.78M | 3.92M | 4.02M | 4.47M | 4.13M | 6.51M | 5.22M | 6.07M | 6.11M | 5.22M | 4.91M | 5.39M | 5.01M | 5.34M | 5.91M | 5.72M | 5.98M | 5.62M | 6.43M | 5.96M | 6.08M | 6.93M | 6.52M | 6.54M | 6.35M | 6.91M | 8.55M | 7.09M | 7.75M | 6.93M | 7.54M | 13.39M | 8.65M | 6.53M | 9.76M | 8.93M | 7.26M | 7.56M | 11.54M | 10.05M | 10.28M | 10.11M | 12.21M | 10.19M | 10.99M | 12.50M | 16.65M | 19.16M | 17.58M | 15.53M | 15.94M | 17.71M | 16.42M | 10.05M | 14.01M | 11.63M | 11.85M | 9.83M | 12.90M | 14.10M | 12.68M | 11.08M |
|
Other Operating Expenses
|
| | | | | 5.69M | 4.59M | 4.83M | 4.93M | 5.35M | 5.74M | 6.36M | 15.09M | 16.93M | 16.83M | 20.49M | 23.01M | 22.21M | 18.72M | 8.30M | 20.95M | 15.16M | 18.36M | 21.00M | 17.97M | 18.60M | 18.87M | 19.07M | 17.48M | 17.67M | 16.00M | 18.67M | 12.50M | 22.20M | 24.83M | 30.49M | -3.49M | 3.18M | 7.65M | 12.11M | -3.29M | 3.69M | 10.15M | 27.94M | 8.48M | 9.46M | 1.01M | 2.24M | 8.72M | 10.20M | 13.39M | 10.96M | 12.68M | 22.23M | 20.03M | 11.21M | 13.22M | 8.71M | 14.88M | 10.23M | 11.79M | 8.98M | 7.62M | 6.99M | 0.99M | 7.11M | 6.67M |
|
Operating Expenses
|
| | | | | 13.58M | 11.52M | 12.90M | 13.82M | 14.62M | 17.80M | 14.88M | 24.60M | 26.16M | 25.04M | 28.30M | 31.75M | 29.91M | 26.73M | 22.70M | 29.16M | 23.90M | 26.96M | 31.24M | 27.38M | 27.67M | 28.32M | 28.29M | 26.39M | 27.01M | 26.11M | 28.43M | 16.68M | 33.29M | 34.99M | 41.87M | 42.48M | 38.07M | 35.03M | 37.73M | 21.89M | 19.73M | 8.59M | 45.58M | 24.18M | 26.66M | 25.90M | 30.30M | 27.90M | 28.88M | 34.48M | 36.50M | 40.47M | 49.27M | 45.65M | 35.21M | 41.49M | 32.80M | 33.45M | 31.23M | 31.16M | 27.43M | 23.07M | 25.98M | 30.05M | 31.18M | 27.86M |
|
Operating Income
|
| | | 11.41M | | -2.18M | 0.29M | -0.93M | -2.55M | -2.36M | -4.20M | -0.28M | -3.65M | -3.54M | -2.93M | -6.15M | -10.59M | -5.58M | -2.06M | 6.06M | -5.62M | 2.50M | 0.88M | -2.56M | -0.29M | 2.72M | 1.54M | 4.09M | 2.70M | 4.35M | 6.14M | 7.07M | 15.87M | 6.89M | 7.32M | 10.16M | -0.50M | 5.56M | 10.86M | 12.51M | -3.81M | 5.29M | 13.05M | 4.08M | -8.05M | -9.40M | 4.38M | 7.88M | 10.42M | 1.80M | -13.01M | -9.37M | -16.17M | -21.47M | 0.87M | 14.62M | 24.32M | -6.43M | 10.89M | 3.90M | -7.09M | -2.74M | -6.00M | -12.42M | -17.75M | -18.03M | -16.09M |
|
EBIT
|
| | | 11.41M | | -2.18M | 0.29M | -0.93M | -2.55M | -2.36M | -4.20M | -0.28M | -3.65M | -3.54M | -2.93M | -6.15M | -10.59M | -5.58M | -2.06M | 6.06M | -5.62M | 2.50M | 0.88M | -2.56M | -0.29M | 2.72M | 1.54M | 4.09M | 2.70M | 4.35M | 6.14M | 7.07M | 15.87M | 6.89M | 7.32M | 10.16M | -0.50M | 5.56M | 10.86M | 12.51M | -3.81M | 5.29M | 13.05M | 4.08M | -8.05M | -9.40M | 4.38M | 7.88M | 10.42M | 1.80M | -13.01M | -9.37M | -16.17M | -21.47M | 0.87M | 14.62M | 24.32M | -6.43M | 10.89M | 3.90M | -7.09M | -2.74M | -6.00M | -12.42M | -17.75M | -18.03M | -16.09M |
|
Interest & Investment Income
|
| | | | | 0.04M | 0.05M | 0.01M | 0.04M | 0.02M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | 0.01M | 0.02M | -0.01M | -0.01M | -0.01M | 0.05M | -0.03M | -0.12M | -0.11M | -0.04M | 0.03M | -0.05M | 0.04M | 0.04M | 0.16M | 0.12M | -0.14M | 0.27M | 0.29M | 0.41M | -0.10M | 0.08M | 0.38M | -0.19M | -0.34M | 0.50M | 0.09M | 0.47M | 0.10M | 0.11M | 0.12M | 0.41M | 0.74M | 0.51M | 1.63M | 0.52M | 0.52M | 1.20M | 0.48M | 1.43M | 0.22M | 0.31M | -0.31M | -0.12M | 0.45M | 0.10M | 0.44M | 0.17M | 1.71M | 3.59M | 1.01M | 2.67M | 1.47M | 2.61M | 16.82M | 3.49M | 3.07M | 2.78M | 2.91M | 1.78M | 1.14M | 2.80M |
|
Non Operating Income
|
| | | | | -684.00 | 0.02M | -797.00 | 0.00M | -0.01M | 673.00 | 0.01M | -0.12M | -0.11M | -0.04M | 0.03M | -0.05M | 0.04M | 0.04M | 0.16M | 0.12M | -0.14M | 0.27M | 0.29M | 0.41M | -0.10M | 0.08M | 0.38M | -0.19M | -0.34M | 0.50M | 0.09M | 0.47M | 0.10M | 0.11M | 0.12M | 0.41M | 0.74M | 0.51M | 1.63M | 0.52M | 0.52M | 1.20M | 0.48M | 1.43M | 0.22M | 0.31M | -0.31M | -0.12M | 0.45M | 0.10M | 0.44M | 0.17M | 1.71M | 3.59M | 1.01M | 2.67M | 1.47M | 2.61M | 16.82M | 3.49M | 3.07M | 2.78M | | | | |
|
EBT
|
| | | 11.41M | | -2.20M | 0.27M | -1.02M | -2.60M | -2.44M | -4.23M | -0.44M | -3.77M | -3.65M | -2.96M | -6.12M | -10.64M | -5.53M | -2.02M | 6.23M | -5.50M | 2.35M | 1.15M | -2.28M | 0.12M | 2.63M | 1.62M | 4.47M | 2.51M | 4.01M | 6.64M | 7.17M | 16.34M | 6.98M | 7.43M | 10.28M | -0.09M | 6.29M | 11.37M | 14.14M | -3.29M | 5.81M | 14.25M | 4.56M | -6.62M | -9.19M | 4.70M | -36.89M | 10.30M | 2.25M | -12.91M | -8.93M | -16.00M | -19.76M | 4.45M | 15.63M | 26.99M | -4.96M | 13.51M | 20.72M | -3.60M | 0.33M | -3.22M | -9.51M | -15.97M | -16.89M | -13.29M |
|
Tax Provisions
|
| | | | | | | | | | -0.32M | -0.55M | -0.52M | -0.09M | -0.53M | -0.26M | -0.41M | -0.25M | -0.13M | 0.01M | 0.13M | -0.17M | 0.01M | 0.38M | 0.01M | 0.66M | 0.15M | -0.14M | 0.06M | 0.17M | 0.40M | -0.03M | 3.90M | 1.55M | 1.67M | 2.96M | 2.03M | 2.17M | 3.27M | 3.84M | -0.03M | 1.41M | 1.17M | 2.12M | 0.71M | 1.31M | 3.66M | 6.11M | 6.53M | 3.61M | 2.10M | 1.47M | 3.94M | -1.17M | -1.14M | -0.17M | -0.23M | -0.20M | 2.35M | 0.60M | -0.02M | 0.40M | 0.70M | 0.76M | -0.50M | 2.00M | 0.05M |
|
Profit After Tax
|
1.62M | 5.16M | 1.80M | 2.83M | 2.20M | 0.55M | 0.27M | 1.02M | 2.60M | -2.44M | -3.92M | 0.12M | -3.25M | -3.56M | -2.44M | -5.87M | -10.23M | -5.29M | -1.89M | 6.21M | -5.63M | 2.53M | 1.14M | -2.65M | 0.11M | 1.97M | 1.47M | 4.62M | 2.45M | 3.84M | 6.24M | 7.20M | 12.44M | 5.43M | 5.76M | 7.32M | -2.12M | 4.12M | 8.10M | 10.30M | -3.26M | 4.40M | 13.08M | 2.44M | -7.33M | -10.49M | 1.04M | 1.86M | 3.77M | -1.36M | -15.02M | -10.39M | -19.94M | -18.59M | 5.59M | 15.80M | 27.22M | -4.80M | 11.16M | 20.07M | -3.58M | -0.61M | -4.51M | -10.79M | -16.04M | -19.69M | -13.71M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -0.61M | -0.53M | -0.52M | -0.80M | -0.37M |
|
Income from Continuing Operations
|
| | | 11.41M | | -2.20M | 0.27M | -1.02M | -2.60M | -2.44M | -3.92M | 0.12M | -3.25M | -3.56M | -2.44M | -5.87M | -10.23M | -5.29M | -1.89M | 6.21M | -5.63M | 2.53M | 1.14M | -2.65M | 0.11M | 1.97M | 1.47M | 4.62M | 2.45M | 3.84M | 6.24M | 7.20M | 12.44M | 5.43M | 5.76M | 7.32M | -2.12M | 4.12M | 8.10M | 10.30M | -3.26M | 4.40M | 13.08M | 2.44M | -7.33M | -10.49M | 1.04M | -43.00M | 3.77M | -1.36M | -15.02M | -10.39M | -19.94M | -18.59M | 5.59M | 15.80M | 27.22M | -4.76M | 11.16M | 20.12M | -3.58M | -0.07M | -3.92M | -10.27M | -15.47M | -18.89M | -13.34M |
|
Consolidated Net Income
|
| | | 11.41M | | -2.20M | 0.27M | -1.02M | -2.60M | -2.44M | -3.92M | 0.12M | -3.25M | -3.56M | -2.44M | -5.87M | -10.23M | -5.29M | -1.89M | 6.21M | -5.63M | 2.53M | 1.14M | -2.65M | 0.11M | 1.97M | 1.47M | 4.62M | 2.45M | 3.84M | 6.24M | 7.20M | 12.44M | 5.43M | 5.76M | 7.32M | -2.12M | 4.12M | 8.10M | 10.30M | -3.26M | 4.40M | 13.08M | 2.44M | -7.33M | -10.49M | 1.04M | -43.00M | 3.77M | -1.36M | -15.02M | -10.39M | -19.94M | -18.59M | 5.59M | 15.80M | 27.22M | -4.76M | 11.16M | 20.12M | -3.58M | -0.07M | -3.92M | -10.27M | -15.47M | -18.89M | -13.34M |
|
Income towards Parent Company
|
| | | 11.41M | | -2.20M | 0.27M | -1.02M | -2.60M | -2.44M | -3.92M | 0.12M | -3.25M | -3.56M | -2.44M | -5.87M | -10.23M | -5.29M | -1.89M | 6.21M | -5.63M | 2.53M | 1.14M | -2.65M | 0.11M | 1.97M | 1.47M | 4.62M | 2.45M | 3.84M | 6.24M | 7.20M | 12.44M | 5.43M | 5.76M | 7.32M | -2.12M | 4.12M | 8.10M | 10.30M | -3.26M | 4.40M | 13.08M | 2.44M | -7.33M | -10.49M | 1.04M | -43.00M | 3.77M | -1.36M | -15.02M | -10.39M | -19.94M | -18.59M | 5.59M | 15.80M | 27.22M | -4.76M | 11.16M | 20.12M | -3.58M | -0.07M | -3.92M | -10.27M | -15.47M | -18.89M | -13.34M |
|
Net Income towards Common Stockholders
|
| | | 11.41M | | -2.20M | 0.27M | -1.02M | -2.60M | -2.44M | -3.92M | 0.12M | -3.25M | -3.56M | -2.44M | -5.87M | -10.23M | -5.29M | -1.89M | 6.21M | -5.63M | 2.53M | 1.14M | -2.65M | 0.11M | 1.97M | 1.47M | 4.62M | 2.45M | 3.84M | 6.24M | 7.20M | 12.44M | 5.43M | 5.76M | 7.32M | -2.12M | 4.12M | 8.10M | 10.30M | -3.26M | 4.40M | 13.08M | 2.44M | -7.33M | -10.49M | 1.04M | -43.00M | 3.77M | -1.36M | -15.02M | -10.39M | -19.94M | -18.59M | 5.59M | 15.80M | 27.22M | -4.76M | 11.16M | 20.12M | -3.58M | -0.07M | -3.92M | -10.27M | -15.47M | -18.89M | -13.34M |
|
EPS (Basic)
|
| | | 0.25 | | -0.05 | 0.01 | -0.03 | -0.06 | -0.05 | -0.08 | 0.00 | -0.07 | -0.07 | -0.04 | -0.11 | -0.18 | -0.10 | -0.03 | 0.11 | -0.10 | 0.05 | 0.02 | -0.05 | 0.00 | 0.03 | 0.03 | 0.08 | 0.04 | 0.07 | 0.11 | 0.13 | 0.22 | 0.09 | 0.10 | 0.12 | -0.03 | 0.07 | 0.13 | 0.17 | -0.05 | 0.07 | 0.21 | 0.04 | -0.12 | -0.16 | 0.01 | 0.47 | 0.05 | -0.02 | -0.21 | -0.14 | -0.28 | -0.26 | 0.08 | 0.21 | 0.37 | -0.07 | 0.15 | 0.27 | -0.05 | -0.01 | -0.06 | -0.14 | -0.21 | -0.26 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.01 | | -0.06 | -0.05 | -0.08 | 0.00 | -0.07 | -0.07 | -0.04 | -0.11 | -0.18 | -0.10 | -0.03 | 0.11 | -0.10 | 0.04 | 0.02 | -0.05 | | 0.03 | 0.03 | 0.08 | 0.04 | 0.07 | 0.11 | 0.13 | 0.21 | 0.09 | 0.09 | 0.12 | -0.03 | 0.07 | 0.13 | 0.16 | -0.05 | 0.07 | 0.21 | 0.04 | -0.12 | -0.16 | 0.01 | 0.47 | 0.05 | -0.02 | -0.21 | -0.14 | -0.28 | -0.26 | 0.08 | 0.21 | 0.37 | -0.07 | 0.15 | 0.27 | -0.05 | -0.01 | -0.06 | -0.14 | -0.21 | -0.26 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
| | 45.88M | 45.92M | | 46.20M | 46.21M | 46.22M | 46.63M | 46.69M | 47.02M | 47.22M | 48.18M | 48.18M | 55.10M | 55.19M | 55.52M | 55.53M | 55.59M | 55.60M | 55.83M | 55.84M | 55.99M | 56.06M | 56.42M | 56.42M | 56.48M | 56.48M | 55.48M | 55.48M | 55.60M | 55.73M | 57.66M | 57.76M | 59.46M | 60.65M | 60.97M | 61.06M | 61.17M | 61.25M | 61.66M | 61.69M | 61.72M | 61.73M | 62.00M | 62.07M | 71.56M | 71.73M | 71.95M | 71.96M | 72.01M | 72.04M | 72.30M | 72.46M | 72.62M | 72.62M | 73.24M | 73.26M | 73.41M | 73.48M | 73.80M | 73.96M | 74.57M | 74.59M | 74.80M | 74.80M | 73.14M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 46.57M | | | 46.81M | 47.03M | 46.91M | 0.05M | 48.23M | 54.44M | 51.46M | 55.45M | 55.56M | 55.59M | 55.55M | 55.76M | | | 55.95M | | | | | | | | | | | | | 60.87M | | | | 61.53M | 62.19M | | | 61.93M | 64.75M | | 67.50M | | | | 71.98M | 72.19M | 72.50M | 72.78M | 72.50M | 73.97M | 74.11M | 74.35M | 74.39M | 73.95M | 74.16M | 74.58M | 74.43M | 74.87M | 74.70M | 74.13M |
|
EBITDA
|
| | | 11.41M | | -2.18M | 0.29M | -0.93M | -2.55M | -2.36M | -4.20M | -0.28M | -3.65M | -3.54M | -2.93M | -6.15M | -10.59M | -5.58M | -2.06M | 6.06M | -5.62M | 2.50M | 0.88M | -2.56M | -0.29M | 2.72M | 1.54M | 4.09M | 2.70M | 4.35M | 6.14M | 7.07M | 15.87M | 6.89M | 7.32M | 10.16M | -0.50M | 5.56M | 10.86M | 12.51M | -3.81M | 5.29M | 13.05M | 4.08M | -8.05M | -9.40M | 4.38M | 7.88M | 10.42M | 1.80M | -13.01M | -9.37M | -16.17M | -21.47M | 0.87M | 14.62M | 24.32M | -6.43M | 10.89M | 3.90M | -7.09M | -2.74M | -6.00M | -12.42M | -17.75M | -18.03M | -16.09M |
|
Interest Expenses
|
| | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.07M | 0.07M | 0.07M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | 7.44% | | 13.81% | 2.49% | 17.79% | 4.21% | 3.85% | 4.50% | 6.29% | 0.22% | | | 0.87% | | 4.24% | 25.06% | 9.09% | | 2.43% | 4.32% | 6.02% | | 23.85% | 22.27% | 22.46% | 28.83% | | 34.52% | 28.78% | 27.18% | 0.88% | 24.29% | 8.21% | 46.56% | | | 77.87% | | 63.37% | | | | | 5.92% | | | | 4.03% | 17.38% | 2.91% | 0.56% | | | | 3.13% | | |