|
Revenue
|
27.58M | 23.91M | 25.83M | 30.28M | 36.98M | 33.31M | 36.60M | 44.04M | 55.22M | 48.97M | 55.34M | 65.12M | 90.13M | 73.88M | 77.33M | 87.81M | 119.51M | 98.23M | 101.29M | 114.03M | 153.92M | 128.80M | 133.29M | 150.33M | 199.94M | 169.31M | 175.01M | 193.41M | 242.37M | 181.59M | 196.53M | 220.95M | 272.20M | 242.15M | 256.19M | 284.99M | 353.52M | 316.92M | 334.17M | 370.59M | 451.64M | 401.14M | 406.30M | 434.62M | 499.90M | 437.50M | 451.90M | 493.90M | 530.50M | 483.60M | 493.30M |
|
Cost of Revenue
|
9.86M | 8.72M | 10.34M | 13.77M | 15.68M | 13.70M | 14.86M | 19.31M | 21.23M | 16.74M | 23.77M | 30.81M | 28.66M | 24.77M | 29.27M | 2.66M | 25.58M | 27.43M | 27.73M | 30.11M | 32.35M | 31.65M | 37.18M | 42.70M | 39.65M | 41.58M | 47.06M | 51.01M | 55.02M | 56.06M | 62.15M | 62.49M | 62.76M | 67.98M | 69.75M | 75.51M | 75.00M | 87.72M | 91.11M | 92.77M | 103.57M | 106.44M | 101.16M | 106.43M | 115.50M | 106.90M | 104.50M | 107.50M | 110.90M | 116.00M | 125.70M |
|
Gross Profit
|
17.72M | 15.20M | 15.49M | 16.51M | 21.30M | 19.61M | 21.74M | 24.73M | 33.99M | 32.23M | 31.57M | 34.31M | 61.46M | 49.11M | 48.05M | 85.15M | 93.93M | 70.80M | 73.56M | 83.92M | 121.56M | 97.15M | 96.11M | 107.63M | 160.30M | 127.74M | 127.95M | 142.40M | 187.35M | 125.52M | 134.39M | 158.46M | 209.44M | 174.17M | 186.45M | 209.48M | 278.52M | 229.20M | 243.05M | 277.82M | 348.06M | 294.70M | 305.14M | 328.19M | 384.40M | 330.60M | 347.40M | 386.40M | 419.60M | 367.60M | 367.60M |
|
Depreciation & Amortization - Total
|
0.41M | 0.41M | 0.49M | 0.50M | 0.63M | 0.61M | 0.64M | 0.75M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.46M | 0.32M | 0.54M | 0.83M | 0.88M | 0.94M | 1.06M | 1.45M | 1.87M | 1.91M | 2.35M | 2.50M | 3.86M | 4.20M | 6.23M | 6.67M | 6.80M | 8.10M | 8.11M | 7.43M | 11.25M | 10.73M | 11.53M | 12.74M | 18.49M | 16.77M | 19.61M | 18.21M | 21.62M | 21.78M | 21.77M | 25.07M | 24.71M | 28.22M | 31.08M | 34.41M | 31.61M | 36.80M | 40.37M | 39.53M | 42.67M | 49.12M | 51.86M | 55.35M | 50.50M | 62.40M | 63.00M | 66.70M | 62.30M | 74.80M | 74.10M |
|
Selling, General & Administrative
|
17.19M | 15.95M | 18.65M | 25.44M | 26.92M | 23.85M | 25.48M | 31.66M | 36.40M | 30.14M | 39.58M | 48.62M | 49.45M | 46.01M | 61.99M | 15.88M | 49.85M | 61.56M | 61.45M | 58.44M | 79.29M | 64.83M | 74.92M | 82.82M | 108.14M | 91.19M | 98.06M | 104.32M | 123.06M | 125.45M | 131.58M | 151.67M | 141.38M | 158.65M | 170.21M | 169.84M | 178.77M | 194.53M | 204.80M | 205.71M | 225.97M | 246.44M | 240.46M | 253.22M | 135.40M | 258.50M | 258.70M | 261.70M | 260.80M | 283.80M | 295.30M |
|
Other Operating Expenses
|
0.61M | -0.34M | -0.13M | 1.06M | 0.77M | 0.59M | 0.04M | 0.03M | 0.03M | 6.11M | 6.56M | 7.76M | 8.11M | 7.66M | 8.52M | 8.81M | 10.35M | 9.78M | 9.71M | 11.75M | 12.36M | 10.20M | 10.60M | 11.36M | 10.83M | 8.46M | 6.79M | 10.59M | 8.43M | 7.78M | 9.14M | 7.96M | 11.56M | 8.19M | 11.60M | 12.11M | 16.88M | 13.28M | 14.74M | 19.50M | 22.56M | 18.31M | 17.08M | 19.35M | 28.20M | 21.50M | 25.40M | 17.00M | 22.30M | 12.70M | 11.30M |
|
Operating Expenses
|
22.04M | 20.72M | 23.99M | 31.38M | 33.84M | 30.21M | 31.92M | 39.25M | 44.68M | 38.16M | 48.48M | 58.88M | 61.42M | 57.88M | 76.74M | 31.36M | 67.00M | 79.44M | 79.28M | 77.62M | 102.90M | 85.76M | 97.04M | 106.92M | 137.46M | 116.43M | 124.45M | 133.12M | 153.10M | 155.01M | 162.50M | 184.70M | 177.65M | 195.06M | 212.89M | 216.36M | 227.25M | 244.61M | 259.90M | 264.74M | 291.20M | 313.87M | 309.40M | 327.92M | 214.10M | 342.40M | 347.10M | 345.40M | 345.40M | 371.30M | 380.70M |
|
Operating Income
|
5.54M | -5.52M | -8.50M | -14.87M | 3.14M | 3.09M | 4.68M | 4.79M | 10.54M | 10.81M | 6.86M | 6.23M | 28.70M | 16.00M | 0.58M | 12.68M | 52.51M | 18.79M | 22.01M | 36.40M | 51.02M | 43.04M | 36.24M | 43.41M | 62.49M | 52.89M | 50.56M | 60.29M | 89.26M | 26.58M | 34.04M | 36.25M | 94.55M | 47.09M | 43.30M | 68.63M | 126.27M | 72.31M | 74.27M | 105.86M | 160.43M | 87.27M | 96.90M | 106.70M | 285.80M | 95.10M | 104.90M | 148.50M | 185.10M | 112.30M | 112.60M |
|
EBIT
|
5.54M | -5.52M | -8.50M | -14.87M | 3.14M | 3.09M | 4.68M | 4.79M | 10.54M | 10.81M | 6.86M | 6.23M | 28.70M | 16.00M | 0.58M | 12.68M | 52.51M | 18.79M | 22.01M | 36.40M | 51.02M | 43.04M | 36.24M | 43.41M | 62.49M | 52.89M | 50.56M | 60.29M | 89.26M | 26.58M | 34.04M | 36.25M | 94.55M | 47.09M | 43.30M | 68.63M | 126.27M | 72.31M | 74.27M | 105.86M | 160.43M | 87.27M | 96.90M | 106.70M | 285.80M | 95.10M | 104.90M | 148.50M | 185.10M | 112.30M | 112.60M |
|
Other Non Operating Income
|
| | | | | | 0.04M | | 0.03M | 0.02M | 0.10M | 0.37M | 0.03M | 0.12M | -0.21M | 0.37M | 0.10M | 0.15M | 0.12M | -1.43M | 1.03M | 0.52M | 0.58M | -0.37M | -0.10M | -0.26M | 0.20M | 0.97M | -0.93M | 0.16M | 0.25M | 0.35M | 0.63M | 0.15M | 0.24M | 1.38M | 1.41M | 0.88M | 2.04M | 9.07M | 6.00M | 6.18M | 5.36M | 5.45M | 5.00M | 4.80M | 4.20M | 4.10M | 6.00M | 5.70M | 41.30M |
|
Non Operating Income
|
0.61M | | | | 0.77M | 0.59M | 0.04M | 0.03M | 0.03M | 0.02M | 0.10M | 0.37M | 0.03M | 0.12M | -0.21M | 0.37M | 0.10M | 0.15M | 0.12M | -1.43M | 1.03M | 0.52M | 0.58M | -0.37M | -0.10M | -0.26M | 0.20M | 0.97M | -0.93M | 0.16M | 0.25M | 0.35M | 0.63M | 0.15M | 0.24M | 1.38M | 1.41M | 0.88M | 2.04M | 9.07M | 6.00M | 6.18M | 5.36M | 5.45M | 5.00M | 4.80M | 4.20M | 4.10M | 6.00M | 5.70M | 41.30M |
|
EBT
|
3.88M | 0.53M | -0.62M | -2.38M | 1.84M | -1.04M | 4.38M | 4.47M | 10.24M | 10.44M | 6.61M | 6.24M | 28.43M | 15.95M | 0.12M | 56.52M | 52.35M | 18.66M | 21.91M | 34.82M | 52.05M | 43.52M | 36.44M | 42.70M | 62.11M | 52.37M | 50.49M | 61.12M | 88.32M | 26.73M | 34.28M | 36.60M | 95.17M | 47.24M | 43.55M | 70.00M | 127.46M | 72.84M | 75.29M | 114.01M | 165.60M | 92.85M | 102.04M | 111.91M | 290.00M | 99.10M | 108.30M | 151.50M | 190.30M | 117.20M | 152.80M |
|
Tax Provisions
|
1.24M | 0.17M | -0.20M | -0.42M | 0.78M | -0.44M | 1.69M | 1.97M | 4.24M | 4.49M | 2.76M | 2.10M | 9.84M | 5.53M | -6.08M | 21.30M | 18.65M | -1.36M | 0.99M | -6.37M | 10.89M | 7.80M | 7.67M | 11.29M | 14.83M | 3.60M | 11.34M | 15.74M | 25.30M | -1.85M | 6.80M | 12.23M | 30.56M | -5.04M | 13.17M | 21.32M | 35.53M | 15.48M | 23.14M | 37.25M | 46.30M | 28.33M | 26.82M | 30.14M | 42.80M | 31.20M | 35.00M | 37.90M | 50.90M | 27.70M | 42.10M |
|
Profit After Tax
|
2.63M | 0.36M | -0.42M | -1.96M | 1.06M | -0.59M | 2.69M | 2.51M | 6.00M | 5.95M | 3.85M | 5.16M | 18.59M | 10.42M | 6.20M | 35.21M | 33.69M | 20.02M | 20.91M | 48.87M | 41.16M | 35.72M | 28.77M | 31.41M | 47.28M | 48.76M | 39.15M | 45.38M | 63.02M | 28.59M | 27.48M | 24.37M | 64.62M | 52.28M | 30.38M | 48.69M | 91.93M | 57.35M | 52.15M | 79.96M | 119.30M | 64.52M | 75.22M | 81.77M | 247.20M | 68.00M | 73.30M | 113.60M | 139.40M | 89.50M | 110.70M |
|
Income from Non-Controlling Interests
|
0.02M | 0.00M | -0.00M | -0.01M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.63M | 0.36M | -0.42M | -1.96M | 1.06M | -0.59M | 2.69M | 2.51M | 6.00M | 5.95M | 3.85M | 4.14M | 18.59M | 10.42M | 6.20M | 35.21M | 33.69M | 20.02M | 20.91M | 41.19M | 41.16M | 35.72M | 28.77M | 31.41M | 47.28M | 48.76M | 39.15M | 45.38M | 63.02M | 28.59M | 27.48M | 24.37M | 64.62M | 52.28M | 30.38M | 48.69M | 91.93M | 57.35M | 52.15M | 76.76M | 119.30M | 64.52M | 75.22M | 81.77M | 247.20M | 67.90M | 73.30M | 113.60M | 139.40M | 89.50M | 110.70M |
|
Consolidated Net Income
|
2.63M | 0.36M | -0.42M | -1.96M | 1.06M | -0.59M | 2.69M | 2.51M | 6.00M | 5.95M | 3.85M | 4.14M | 18.59M | 10.42M | 6.20M | 35.21M | 33.69M | 20.02M | 20.91M | 41.19M | 41.16M | 35.72M | 28.77M | 31.41M | 47.28M | 48.76M | 39.15M | 45.38M | 63.02M | 28.59M | 27.48M | 24.37M | 64.62M | 52.28M | 30.38M | 48.69M | 91.93M | 57.35M | 52.15M | 76.76M | 119.30M | 64.52M | 75.22M | 81.77M | 247.20M | 67.90M | 73.30M | 113.60M | 139.40M | 89.50M | 110.70M |
|
Income towards Parent Company
|
2.63M | 0.36M | -0.42M | -1.96M | 1.06M | -0.59M | 2.69M | 2.51M | 6.00M | 5.95M | 3.85M | 4.14M | 18.59M | 10.42M | 6.20M | 35.21M | 33.69M | 20.02M | 20.91M | 41.19M | 41.16M | 35.72M | 28.77M | 31.41M | 47.28M | 48.76M | 39.15M | 45.38M | 63.02M | 28.59M | 27.48M | 24.37M | 64.62M | 52.28M | 30.38M | 48.69M | 91.93M | 57.35M | 52.15M | 76.76M | 119.30M | 64.52M | 75.22M | 81.77M | 247.20M | 67.90M | 73.30M | 113.60M | 139.40M | 89.50M | 110.70M |
|
Net Income towards Common Stockholders
|
2.63M | 0.36M | -0.42M | -1.96M | 1.06M | -0.59M | 2.69M | 2.51M | 6.00M | 5.95M | 3.85M | 4.14M | 18.59M | 10.42M | 6.20M | 35.21M | 33.69M | 20.02M | 20.91M | 41.19M | 41.16M | 35.72M | 28.77M | 31.41M | 47.28M | 48.76M | 39.15M | 45.38M | 63.02M | 28.59M | 27.48M | 24.37M | 64.62M | 52.28M | 30.38M | 48.69M | 91.93M | 57.35M | 52.15M | 76.76M | 119.30M | 64.52M | 75.22M | 81.77M | 247.20M | 67.90M | 73.30M | 113.60M | 139.40M | 89.50M | 110.70M |
|
EPS (Basic)
|
0.06 | 0.01 | -0.01 | -0.05 | 0.02 | -0.01 | 0.05 | 0.05 | 0.11 | 0.10 | 0.07 | 0.09 | 0.32 | 0.18 | 0.11 | 0.15 | 0.58 | 0.34 | 0.36 | 0.84 | 0.71 | 0.62 | 0.50 | 0.55 | 0.82 | 0.85 | 0.68 | 0.79 | 1.09 | 0.50 | 0.48 | 0.42 | 1.12 | 0.90 | 0.52 | 0.84 | 1.58 | 0.99 | 0.90 | 1.38 | 2.06 | 1.11 | 1.30 | 1.43 | 4.37 | 1.20 | 1.31 | 2.03 | 2.49 | 1.59 | 1.97 |
|
EPS (Weighted Average and Diluted)
|
0.05 | 0.01 | -0.01 | -0.04 | 0.02 | -0.01 | 0.05 | 0.05 | 0.11 | 0.10 | 0.07 | 0.09 | 0.31 | 0.18 | 0.10 | 0.15 | 0.57 | 0.34 | 0.35 | 0.83 | 0.70 | 0.61 | 0.49 | 0.54 | 0.81 | 0.83 | 0.67 | 0.78 | 1.08 | 0.49 | 0.47 | 0.42 | 1.11 | 0.90 | 0.52 | 0.84 | 1.58 | 0.99 | 0.90 | 1.38 | 2.06 | 1.11 | 1.30 | 1.42 | 4.37 | 1.20 | 1.31 | 2.03 | 2.48 | 1.58 | 1.96 |
|
Shares Outstanding (Weighted Average)
|
| | | 50.33M | 50.33M | 51.04M | 51.04M | 51.11M | 53.85M | 58.37M | 59.11M | 59.11M | 59.10M | 59.93M | 59.83M | 60.11M | 59.49M | 59.43M | 59.58M | 59.20M | 59.18M | 59.06M | 58.63M | 58.61M | 58.60M | 58.51M | 58.42M | 58.40M | 58.85M | 58.53M | 58.53M | 58.51M | 60.19M | 60.18M | 60.09M | 60.03M | 60.21M | 60.25M | 60.03M | 60.02M | 60.32M | 60.29M | 60.47M | 60.23M | 57.55M | 58.11M | 57.43M | 57.66M | 57.26M | 57.82M | 57.88M |
|
Shares Outstanding (Diluted Average)
|
47.92M | 48.00M | | | 48.37M | 50.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
5.95M | -5.11M | -8.01M | -14.37M | 3.77M | 3.70M | 5.32M | 5.54M | 11.35M | 10.81M | 6.86M | 6.23M | 28.70M | 16.00M | 0.58M | 12.68M | 52.51M | 18.79M | 22.01M | 36.40M | 51.02M | 43.04M | 36.24M | 43.41M | 62.49M | 52.89M | 50.56M | 60.29M | 89.26M | 26.58M | 34.04M | 36.25M | 64.62M | 52.28M | 30.38M | 68.63M | 90.81M | 56.87M | 49.94M | 105.86M | 120.15M | 64.38M | 76.03M | 106.70M | 247.70M | 68.20M | 73.40M | 148.50M | 139.90M | 89.70M | 110.90M |
|
Interest Expenses
|
2.27M | 2.33M | 2.33M | 2.34M | 2.07M | 0.67M | 0.34M | 0.34M | 0.33M | 0.39M | 0.34M | 0.36M | 0.31M | 0.17M | 0.25M | 0.30M | 0.26M | 0.28M | 0.22M | 0.15M | | | 0.38M | 0.35M | 0.28M | 0.26M | 0.26M | 0.15M | 0.02M | 0.00M | | | | | | | 0.21M | 0.35M | 1.02M | 0.91M | 0.84M | 0.60M | 0.22M | 0.24M | 0.80M | 0.80M | 0.80M | 1.00M | 0.80M | 0.80M | 1.10M |
|
Tax Rate
|
32.02% | 31.95% | 31.94% | 17.58% | 42.49% | 42.82% | 38.57% | 43.95% | 41.45% | 43.02% | 41.80% | 33.71% | 34.61% | 34.66% | | 37.69% | 35.63% | | 4.54% | | 20.92% | 17.91% | 21.06% | 26.43% | 23.88% | 6.88% | 22.46% | 25.75% | 28.65% | | 19.84% | 33.43% | 32.11% | | 30.24% | 30.45% | 27.88% | 21.26% | 30.73% | 32.67% | 27.96% | 30.51% | 26.29% | 26.94% | 14.76% | 31.48% | 32.32% | 25.02% | 26.75% | 23.63% | 27.55% |