|
Revenue
|
24.01M | 20.26M | 22.37M | 23.91M | 33.77M | 28.65M | 31.11M | 34.31M | 47.27M | 40.00M | 45.11M | 55.18M | 70.57M | 59.84M | 65.02M | 68.65M | 90.27M | 76.06M | 81.50M | 86.00M | 113.41M | 96.62M | 100.50M | 107.20M | 139.55M | 120.37M | 126.72M | 132.37M | 171.65M | 130.59M | 135.79M | 146.33M | 186.05M | 167.45M | 181.70M | 196.04M | 245.97M | 228.95M | 253.28M | 273.01M | 339.86M | 308.45M | 317.59M | 326.36M | 401.28M | 357.29M | 362.96M | 376.98M | 454.55M | 400.74M | 408.17M |
|
Cost of Revenue
|
10.73M | 10.88M | 11.75M | 13.32M | 14.93M | 15.10M | 15.45M | 18.05M | 19.28M | 18.12M | 20.20M | 24.10M | 27.21M | 26.58M | 28.36M | 30.38M | 32.08M | 33.16M | 34.96M | 36.84M | 38.65M | 38.75M | 35.94M | 38.07M | 39.74M | 40.09M | 42.63M | 45.42M | 48.08M | 45.88M | 49.38M | 53.54M | 57.33M | 59.05M | 63.25M | 70.82M | 75.54M | 77.39M | 84.54M | 90.08M | 95.71M | 96.71M | 101.47M | 107.40M | 115.98M | 116.88M | 114.96M | 124.55M | 129.85M | 128.87M | 128.38M |
|
Gross Profit
|
13.27M | 9.39M | 10.62M | 10.59M | 18.84M | 13.54M | 15.66M | 16.27M | 27.99M | 21.89M | 24.91M | 31.08M | 43.36M | 33.26M | 36.66M | 38.27M | 58.19M | 42.90M | 46.54M | 49.16M | 74.75M | 57.87M | 64.56M | 69.13M | 99.81M | 80.28M | 84.09M | 86.95M | 123.56M | 84.71M | 86.41M | 92.79M | 128.73M | 108.40M | 118.45M | 125.22M | 170.43M | 151.55M | 168.74M | 182.93M | 244.14M | 211.75M | 216.12M | 218.96M | 285.30M | 240.41M | 248.00M | 252.44M | 324.69M | 271.87M | 279.79M |
|
Research & Development
|
1.85M | 1.92M | 1.96M | 2.35M | 2.44M | 3.61M | 4.03M | 5.27M | 5.05M | 5.51M | 5.43M | 6.80M | 6.76M | 7.75M | 7.30M | 7.22M | 6.97M | 7.61M | 8.89M | 9.27M | 9.06M | 10.42M | 11.40M | 12.80M | 12.69M | 13.44M | 14.39M | 15.41M | 15.61M | 17.35M | 18.65M | 19.34M | 18.46M | 20.26M | 23.08M | 25.28M | 25.67M | 28.88M | 40.09M | 41.03M | 42.32M | 40.55M | 44.60M | 46.14M | 43.39M | 44.20M | 47.26M | 56.16M | 51.40M | 51.04M | 55.61M |
|
Selling, General & Administrative
|
2.93M | 3.36M | 3.91M | 5.23M | 5.59M | 7.25M | 7.45M | 8.06M | 8.56M | 8.76M | 10.45M | 11.24M | 12.72M | 13.19M | 13.86M | 14.96M | 15.10M | 18.21M | 15.95M | 18.16M | 19.23M | 25.91M | 22.97M | 22.74M | 23.21M | 25.71M | 26.74M | 28.13M | 22.41M | 27.96M | 26.64M | 29.32M | 31.07M | 32.73M | 35.23M | 39.58M | 44.63M | 44.24M | 50.49M | 48.00M | 47.38M | 45.95M | 49.92M | 43.34M | 48.86M | 45.28M | 48.16M | 56.52M | 54.49M | 53.73M | 53.61M |
|
Other Operating Expenses
|
5.89M | 4.98M | 5.19M | 5.42M | 8.68M | 8.99M | 9.08M | 9.40M | 12.67M | 11.88M | 12.45M | 14.34M | 17.68M | 17.36M | 18.01M | 17.73M | 21.24M | 20.52M | 21.18M | 21.60M | 26.00M | 26.70M | 26.42M | 26.57M | 27.70M | 31.91M | 36.96M | 37.29M | 37.80M | 33.08M | 37.67M | 37.77M | 40.05M | 46.30M | 49.88M | 52.22M | 52.75M | 59.60M | 71.06M | 75.69M | 74.06M | 75.89M | 80.40M | 79.78M | 86.76M | 88.01M | 88.43M | 93.13M | 91.77M | 100.88M | 96.37M |
|
Operating Expenses
|
10.67M | 10.26M | 11.06M | 13.00M | 16.71M | 19.85M | 20.55M | 22.73M | 26.29M | 26.15M | 28.33M | 32.38M | 37.16M | 38.30M | 39.17M | 39.91M | 43.31M | 46.33M | 46.03M | 49.03M | 54.29M | 63.03M | 60.79M | 62.11M | 63.59M | 71.07M | 78.09M | 80.84M | 75.82M | 78.40M | 82.97M | 86.44M | 89.58M | 99.30M | 108.20M | 117.08M | 123.05M | 132.73M | 161.65M | 164.72M | 163.77M | 162.40M | 174.93M | 169.26M | 179.01M | 177.50M | 183.85M | 205.81M | 197.66M | 205.65M | 205.58M |
|
Operating Income
|
2.60M | -0.87M | -0.43M | -2.41M | 2.13M | -6.31M | -4.90M | -6.47M | 1.71M | -4.26M | -3.42M | -1.29M | 6.20M | -5.04M | -2.51M | -1.64M | 14.88M | -3.43M | 0.52M | 0.13M | 20.46M | -5.16M | 3.78M | 7.03M | 36.21M | 9.21M | 6.00M | 6.11M | 47.74M | 6.32M | 3.45M | 6.35M | 39.14M | 9.10M | 10.25M | 8.14M | 47.38M | 18.83M | 7.09M | 18.21M | 80.38M | 49.35M | 41.19M | 49.71M | 106.29M | 62.91M | 64.14M | 46.62M | 127.03M | 66.23M | 74.21M |
|
EBIT
|
2.60M | -0.87M | -0.43M | -2.41M | 2.13M | -6.31M | -4.90M | -6.47M | 1.71M | -4.26M | -3.42M | -1.29M | 6.20M | -5.04M | -2.51M | -1.64M | 14.88M | -3.43M | 0.52M | 0.13M | 20.46M | -5.16M | 3.78M | 7.03M | 36.21M | 9.21M | 6.00M | 6.11M | 47.74M | 6.32M | 3.45M | 6.35M | 39.14M | 9.10M | 10.25M | 8.14M | 47.38M | 18.83M | 7.09M | 18.21M | 80.38M | 49.35M | 41.19M | 49.71M | 106.29M | 62.91M | 64.14M | 46.62M | 127.03M | 66.23M | 74.21M |
|
Non Operating Income
|
-0.01M | 0.00M | 0.03M | 0.02M | 0.06M | 0.05M | 0.05M | 0.08M | 0.05M | -0.13M | 0.08M | 0.21M | -0.08M | -0.34M | 0.04M | 0.00M | -0.05M | 0.08M | 0.11M | 0.14M | 0.21M | 0.34M | 0.27M | 0.35M | 0.54M | 0.67M | 0.47M | 0.28M | 0.43M | -0.25M | -0.26M | -0.38M | -0.21M | -0.10M | -0.12M | -0.37M | -0.31M | -0.20M | -0.16M | -0.01M | 1.14M | 2.62M | 3.23M | 3.80M | 4.32M | 5.57M | 4.74M | 0.19M | -0.47M | 0.57M | 0.70M |
|
EBT
|
2.60M | -0.87M | -0.41M | -2.39M | 2.19M | -6.25M | -4.85M | -6.39M | 1.76M | -4.39M | -3.33M | -1.08M | 6.12M | -5.38M | -2.47M | -1.64M | 14.83M | -3.36M | 0.62M | 0.27M | 20.68M | -4.83M | 4.04M | 7.37M | 36.75M | 9.88M | 6.47M | 6.40M | 48.18M | 6.07M | 3.19M | 5.97M | 38.94M | 9.00M | 10.13M | 7.77M | 47.07M | 18.63M | 6.93M | 18.20M | 81.52M | 51.97M | 44.41M | 53.51M | 110.61M | 68.48M | 68.89M | 46.82M | 126.56M | 66.80M | 74.91M |
|
Tax Provisions
|
0.57M | -0.50M | -0.36M | -0.88M | 1.04M | 0.45M | 0.03M | 0.03M | 0.00M | 0.04M | 0.10M | 0.09M | -0.04M | 0.03M | 0.10M | 0.03M | 0.03M | 0.49M | 0.08M | -0.16M | -18.50M | -3.27M | -5.81M | 1.67M | 8.73M | -0.36M | -7.43M | 0.93M | 8.04M | 1.12M | -9.27M | -3.67M | 2.10M | -2.88M | -20.80M | -2.09M | 12.22M | 3.48M | -23.43M | 2.60M | 23.90M | 14.71M | 9.90M | 15.39M | 25.30M | 19.66M | 19.31M | 9.35M | 35.08M | 18.19M | 26.92M |
|
Profit After Tax
|
2.02M | -0.37M | -0.04M | -1.51M | 1.15M | -6.70M | -4.88M | -6.42M | 1.75M | -4.43M | -3.44M | -1.17M | 6.16M | -5.41M | -2.57M | -1.67M | 14.80M | -3.84M | 0.54M | 0.43M | 39.18M | -1.55M | 9.85M | 5.70M | 28.03M | 10.24M | 13.91M | 5.47M | 40.13M | 4.95M | 12.46M | 9.64M | 36.83M | 11.88M | 30.93M | 9.85M | 34.85M | 15.15M | 30.35M | 15.60M | 57.62M | 37.25M | 34.52M | 38.12M | 85.31M | 48.82M | 49.57M | 37.47M | 91.48M | 48.61M | 47.99M |
|
Income from Continuing Operations
|
2.02M | -0.37M | -0.04M | -1.51M | 1.15M | -6.70M | -4.88M | -6.42M | 1.75M | -4.43M | -3.44M | -1.17M | 6.16M | -5.41M | -2.57M | -1.67M | 14.80M | -3.84M | 0.54M | 0.43M | 39.18M | -1.55M | 9.85M | 5.70M | 28.03M | 10.24M | 13.91M | 5.47M | 40.13M | 4.95M | 12.46M | 9.64M | 36.83M | 11.88M | 30.93M | 9.85M | 34.85M | 15.15M | 30.35M | 15.60M | 57.62M | 37.25M | 34.52M | 38.12M | 85.31M | 48.82M | 49.57M | 37.47M | 91.48M | 48.61M | 47.99M |
|
Consolidated Net Income
|
2.02M | -0.37M | -0.04M | -1.51M | 1.15M | -6.70M | -4.88M | -6.42M | 1.75M | -4.43M | -3.44M | -1.17M | 6.16M | -5.41M | -2.57M | -1.67M | 14.80M | -3.84M | 0.54M | 0.43M | 39.18M | -1.55M | 9.85M | 5.70M | 28.03M | 10.24M | 13.91M | 5.47M | 40.13M | 4.95M | 12.46M | 9.64M | 36.83M | 11.88M | 30.93M | 9.85M | 34.85M | 15.15M | 30.35M | 15.60M | 57.62M | 37.25M | 34.52M | 38.12M | 85.31M | 48.82M | 49.57M | 37.47M | 91.48M | 48.61M | 47.99M |
|
Income towards Parent Company
|
2.02M | -0.37M | -0.04M | -1.51M | 1.15M | -6.70M | -4.88M | -6.42M | 1.75M | -4.43M | -3.44M | -1.17M | 6.16M | -5.41M | -2.57M | -1.67M | 14.80M | -3.84M | 0.54M | 0.43M | 39.18M | -1.55M | 9.85M | 5.70M | 28.03M | 10.24M | 13.91M | 5.47M | 40.13M | 4.95M | 12.46M | 9.64M | 36.83M | 11.88M | 30.93M | 9.85M | 34.85M | 15.15M | 30.35M | 15.60M | 57.62M | 37.25M | 34.52M | 38.12M | 85.31M | 48.82M | 49.57M | 37.47M | 91.48M | 48.61M | 47.99M |
|
Net Income towards Common Stockholders
|
2.02M | -0.37M | -0.04M | -1.51M | 1.15M | -6.70M | -4.88M | -6.42M | 1.75M | -4.43M | -3.44M | -1.17M | 6.16M | -5.41M | -2.57M | -1.67M | 14.80M | -3.84M | 0.54M | 0.43M | 39.18M | -1.55M | 9.85M | 5.70M | 28.03M | 10.24M | 13.91M | 5.47M | 40.13M | 4.95M | 12.46M | 9.64M | 36.83M | 11.88M | 30.93M | 9.85M | 34.85M | 15.15M | 30.35M | 15.60M | 57.62M | 37.25M | 34.52M | 38.12M | 85.31M | 48.82M | 49.57M | 37.47M | 91.48M | 48.61M | 47.99M |
|
EPS (Basic)
|
0.03 | -0.03 | -0.03 | -0.07 | 0.01 | -0.14 | -0.10 | -0.13 | 0.03 | -0.09 | -0.07 | -0.02 | 0.12 | -0.11 | -0.05 | -0.03 | 0.29 | -0.07 | 0.01 | 0.01 | 0.74 | -0.03 | 0.19 | 0.11 | 0.53 | 0.19 | 0.26 | 0.10 | 0.75 | 0.09 | 0.23 | 0.18 | 0.68 | 0.21 | 0.56 | 0.18 | 0.63 | 0.27 | 0.55 | 0.28 | 1.03 | 0.67 | 0.62 | 0.68 | 1.51 | 0.87 | 0.89 | 0.67 | 1.64 | 0.88 | 0.87 |
|
EPS (Weighted Average and Diluted)
|
| | -0.03 | -0.07 | 0.01 | -0.14 | -0.10 | -0.13 | 0.03 | -0.09 | -0.07 | -0.02 | 0.12 | -0.11 | -0.05 | -0.03 | 0.27 | -0.07 | 0.01 | 0.01 | 0.71 | -0.03 | 0.18 | 0.10 | 0.51 | 0.18 | 0.25 | 0.10 | 0.72 | 0.09 | 0.22 | 0.17 | 0.65 | 0.21 | 0.55 | 0.17 | 0.62 | 0.27 | 0.54 | 0.28 | 1.02 | 0.66 | 0.61 | 0.67 | 1.50 | 0.86 | 0.88 | 0.66 | 1.61 | 0.87 | 0.86 |
|
Shares Outstanding (Weighted Average)
|
| 48.92M | 48.92M | 48.92M | 49.56M | 49.56M | 49.56M | 50.49M | 50.49M | 50.62M | 50.71M | 50.84M | 50.96M | 51.01M | 51.16M | 51.34M | 51.44M | 51.51M | 51.75M | 52.52M | 52.60M | 52.65M | 52.77M | 52.80M | 52.92M | 52.97M | 53.08M | 53.51M | 53.61M | 53.69M | 53.81M | 54.25M | 54.37M | 54.48M | 54.60M | 55.03M | 55.11M | 55.12M | 55.28M | 55.67M | 55.77M | 55.81M | 55.92M | 56.18M | 56.33M | 56.43M | 55.57M | 55.75M | 55.89M | 55.23M | 55.16M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 36.71M | 49.57M | 49.77M | 52.20M | 50.65M | 50.74M | 50.89M | 53.42M | 51.06M | 51.23M | | | | | | | | | | | | | | | 55.81M | | 56.34M | 56.41M | 56.30M | 56.51M | 56.49M | 56.44M | 56.45M | 56.66M | 56.56M | 56.56M | 56.60M | 56.88M | 56.91M | 57.05M | 56.98M | 56.27M | 56.74M | 56.78M | 56.55M | 55.86M |
|
EBITDA
|
2.60M | -0.87M | -0.43M | -2.41M | 2.13M | -6.31M | -4.90M | -6.47M | 1.71M | -4.26M | -3.42M | -1.29M | 6.20M | -5.04M | -2.57M | -1.67M | 14.80M | -3.84M | 0.54M | 0.33M | 39.12M | -1.52M | 9.87M | 5.69M | 28.19M | 10.33M | 13.91M | 5.43M | 39.95M | 5.73M | 12.24M | 9.46M | 36.71M | 11.81M | 30.86M | 9.52M | 33.63M | 14.40M | 27.98M | 16.12M | 59.53M | 34.98M | 34.64M | 43.05M | 84.09M | 48.58M | 56.38M | 31.81M | 94.97M | 50.49M | 48.67M |
|
Tax Rate
|
22.15% | 57.14% | 89.16% | 36.71% | 47.54% | | | | 0.23% | | | | | | | | 0.22% | | 12.98% | | | 67.83% | | 22.64% | 23.74% | | | 14.56% | 16.70% | 18.44% | | | 5.40% | | | | 25.97% | 18.70% | | 14.30% | 29.32% | 28.31% | 22.28% | 28.76% | 22.87% | 28.71% | 28.04% | 19.97% | 27.72% | 27.24% | 35.94% |