|
Revenue
|
40.29M | 60.02M | 66.14M | 71.51M | 79.86M | 75.45M | 72.99M | 76.76M | 80.18M | 75.06M | 66.73M | 71.77M | 76.38M | 78.05M | 79.17M | 77.04M | 87.92M | 91.72M | 90.41M | 83.07M | 88.98M | 90.14M | 86.59M | 82.56M | 85.27M | 88.88M | 87.29M | 88.04M | 97.57M | 101.62M | 102.44M | 104.69M | 107.56M | 111.25M | 108.25M | 103.08M | 109.48M | 110.08M | 93.31M | 89.19M | 102.86M | 114.16M | 114.46M | 109.66M | 106.83M | 121.13M | 150.69M | 173.74M | 180.11M | 176.78M | 172.65M | 182.15M | 183.99M | 160.23M | 124.77M | 106.30M | 123.22M | 125.51M | 89.51M | 91.69M | 106.20M | 115.84M | 105.25M | 105.53M | 115.85M | 118.92M |
|
Cost of Revenue
|
19.36M | 30.90M | 32.32M | 35.59M | 38.37M | 36.45M | 36.86M | 40.34M | 42.56M | 40.02M | 35.18M | 37.18M | 38.63M | 39.29M | 39.77M | 37.18M | 41.72M | 42.94M | 42.02M | 37.10M | 40.25M | 41.09M | 40.79M | 40.27M | 41.25M | 44.72M | 45.08M | 43.55M | 49.79M | 51.78M | 52.36M | 54.21M | 54.12M | 55.54M | 54.22M | 49.54M | 53.25M | 53.08M | 45.30M | 43.71M | 51.29M | 56.03M | 56.23M | 53.18M | 53.30M | 61.56M | 76.69M | 89.33M | 88.80M | 85.04M | 79.48M | 81.47M | 77.14M | 68.20M | 57.42M | 52.34M | 60.38M | 59.57M | 43.30M | 43.91M | 49.66M | 52.67M | 47.98M | 47.29M | 9.20M | 54.07M |
|
Gross Profit
|
20.93M | 29.12M | 33.82M | 35.92M | 41.49M | 39.01M | 36.12M | 36.42M | 37.63M | 35.04M | 31.55M | 34.59M | 37.76M | 38.75M | 39.40M | 39.86M | 46.21M | 48.77M | 48.39M | 45.98M | 48.74M | 49.05M | 45.80M | 42.29M | 44.02M | 44.16M | 42.92M | 44.49M | 47.78M | 49.84M | 50.08M | 50.48M | 53.45M | 55.71M | 54.03M | 53.54M | 56.23M | 57.01M | 48.01M | 45.47M | 51.57M | 58.13M | 58.23M | 56.48M | 53.54M | 59.57M | 74.00M | 84.41M | 91.31M | 91.74M | 93.18M | 100.67M | 106.84M | 92.03M | 67.35M | 53.96M | 62.85M | 65.94M | 46.21M | 47.78M | 56.53M | 63.17M | 57.27M | 58.23M | 63.95M | 64.85M |
|
Research & Development
|
7.72M | 6.85M | 8.21M | 8.11M | 8.67M | 9.35M | 9.75M | 10.02M | 10.20M | 10.35M | 9.73M | 10.64M | 12.07M | 11.43M | 11.57M | 12.27M | 13.49M | 12.98M | 12.91M | 13.49M | 14.37M | 13.46M | 13.67M | 14.94M | 14.86M | 13.89M | 13.86M | 14.78M | 15.86M | 15.91M | 15.77M | 16.64M | 17.34M | 17.34M | 17.18M | 17.48M | 17.90M | 17.24M | 17.96M | 17.95M | 19.27M | 17.96M | 18.30M | 19.15M | 19.77M | 20.87M | 21.92M | 20.03M | 21.74M | 21.14M | 22.03M | 23.68M | 23.51M | 23.20M | 23.50M | 23.98M | 24.52M | 24.06M | 23.50M | 23.23M | 26.05M | 25.83M | 25.69M | 24.09M | 25.99M | 26.70M |
|
Selling, General & Administrative
|
5.68M | 5.46M | 7.23M | 6.01M | 6.46M | 6.75M | 6.34M | 6.47M | 6.14M | 6.14M | 5.75M | 7.09M | 7.10M | 7.94M | 8.11M | 7.73M | 8.07M | 7.98M | 8.27M | 7.65M | 7.81M | 7.16M | 8.38M | 8.28M | 7.49M | 7.36M | 6.90M | 7.85M | 8.13M | 8.79M | 8.26M | 8.70M | 8.77M | 9.55M | 9.13M | 9.01M | 9.22M | 8.47M | 8.80M | 8.39M | 9.33M | 9.22M | 10.63M | 8.76M | 7.80M | 10.30M | 10.03M | 10.07M | 9.31M | 9.39M | 11.07M | 9.61M | 6.06M | 5.76M | 7.46M | 8.33M | 8.67M | 7.95M | 8.28M | 8.36M | 10.47M | 8.64M | 10.73M | 11.05M | 11.81M | 10.37M |
|
Other Operating Expenses
|
6.22M | 5.74M | 7.13M | 6.92M | 7.53M | 7.66M | 9.06M | 8.25M | 8.10M | 7.99M | 8.28M | 8.14M | 9.18M | 35.63M | 10.26M | 10.78M | 11.36M | 11.21M | 12.11M | 12.11M | 12.23M | 11.56M | 11.89M | 12.11M | 12.46M | 11.13M | 11.12M | 11.41M | 12.02M | 12.03M | 12.53M | 12.22M | 13.14M | 12.77M | 13.26M | 13.09M | 13.50M | 13.28M | 13.20M | 13.02M | 13.21M | 13.45M | -154.35M | 13.47M | 13.04M | 13.66M | 14.33M | 14.12M | 15.29M | 15.62M | 15.77M | 16.34M | 17.18M | 14.70M | 15.49M | 15.88M | 17.02M | 16.22M | 15.47M | 15.72M | 18.05M | 17.12M | 16.93M | 16.38M | 27.50M | 31.73M |
|
Operating Expenses
|
19.63M | 18.05M | 22.57M | 21.04M | 22.67M | 23.75M | 25.16M | 24.75M | 24.44M | 24.48M | 23.76M | 25.87M | 28.34M | 55.00M | 29.94M | 30.79M | 32.92M | 32.18M | 33.28M | 33.25M | 34.41M | 32.18M | 33.94M | 35.34M | 34.81M | 32.38M | 31.87M | 34.03M | 36.01M | 36.72M | 36.55M | 37.56M | 39.25M | 39.65M | 39.56M | 39.58M | 40.62M | 38.98M | 39.96M | 39.35M | 41.81M | 40.63M | -125.42M | 41.39M | 40.61M | 44.83M | 46.28M | 44.23M | 46.34M | 46.15M | 48.87M | 49.63M | 46.74M | 43.66M | 46.46M | 48.20M | 50.20M | 48.23M | 47.26M | 47.31M | 54.58M | 51.59M | 53.35M | 51.52M | 65.30M | 68.80M |
|
Operating Income
|
1.30M | 11.07M | 11.25M | 14.88M | 18.82M | 15.25M | 10.97M | 11.68M | 13.19M | 10.56M | 7.79M | 8.72M | 9.41M | -16.25M | 9.46M | 9.08M | 13.29M | 16.59M | 15.11M | 12.73M | 14.32M | 16.88M | 11.87M | 6.96M | 9.20M | 11.78M | 10.96M | 10.45M | 11.78M | 13.12M | 13.53M | 12.92M | 14.20M | 16.06M | 14.46M | 13.96M | 15.62M | 18.02M | 8.04M | 6.12M | 9.76M | 17.50M | 183.64M | 15.09M | 12.93M | 14.74M | 27.73M | 40.19M | 44.98M | 45.59M | 44.30M | 51.05M | 60.10M | 48.37M | 20.89M | 5.76M | 12.64M | 17.71M | -1.05M | 0.47M | 1.96M | 11.58M | 3.92M | 6.72M | -1.34M | -3.95M |
|
EBIT
|
1.30M | 11.07M | 11.25M | 14.88M | 18.82M | 15.25M | 10.97M | 11.68M | 13.19M | 10.56M | 7.79M | 8.72M | 9.41M | -16.25M | 9.46M | 9.08M | 13.29M | 16.59M | 15.11M | 12.73M | 14.32M | 16.88M | 11.87M | 6.96M | 9.20M | 11.78M | 10.96M | 10.45M | 11.78M | 13.12M | 13.53M | 12.92M | 14.20M | 16.06M | 14.46M | 13.96M | 15.62M | 18.02M | 8.04M | 6.12M | 9.76M | 17.50M | 183.64M | 15.09M | 12.93M | 14.74M | 27.73M | 40.19M | 44.98M | 45.59M | 44.30M | 51.05M | 60.10M | 48.37M | 20.89M | 5.76M | 12.64M | 17.71M | -1.05M | 0.47M | 1.96M | 11.58M | 3.92M | 6.72M | -1.34M | -3.95M |
|
Other Non Operating Income
|
0.82M | 0.18M | -2.02M | | 0.49M | 0.41M | -1.59M | 0.44M | 0.46M | 0.55M | -1.63M | 0.61M | 0.20M | 0.84M | -1.78M | 0.22M | 0.56M | 0.08M | -0.22M | 0.26M | 0.20M | 0.38M | -1.02M | -0.22M | 0.01M | 0.43M | -0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.82M | 0.18M | 0.16M | 0.49M | 0.47M | 0.41M | 0.50M | 0.44M | 0.46M | 0.55M | 0.42M | 0.61M | 0.20M | -33.10M | 0.16M | 0.22M | 0.56M | 0.08M | 0.50M | 0.26M | 0.20M | 0.38M | 0.18M | -0.22M | 0.01M | 0.43M | 0.21M | 0.26M | 0.24M | 0.28M | 0.30M | 0.51M | 0.47M | 0.90M | 0.80M | 0.84M | 0.89M | 1.10M | 1.30M | 1.15M | 1.31M | 1.08M | 1.85M | 1.78M | 1.48M | 0.88M | 0.63M | 0.60M | 0.17M | 0.21M | 0.10M | 0.55M | 0.67M | 1.00M | 0.79M | 1.71M | 2.71M | 3.14M | 3.28M | 3.50M | 3.19M | 2.75M | 3.38M | 3.17M | 2.69M | 2.56M |
|
EBT
|
2.13M | 11.25M | 11.40M | 15.37M | 19.29M | 15.67M | 11.47M | 12.12M | 13.65M | 11.12M | 8.21M | 9.34M | 9.61M | -49.35M | 9.62M | 9.29M | 13.85M | 16.68M | 15.60M | 12.99M | 14.52M | 17.26M | 12.05M | 6.73M | 9.22M | 12.21M | 11.17M | 10.71M | 12.01M | 13.40M | 13.83M | 13.42M | 14.66M | 16.95M | 15.26M | 14.80M | 16.50M | 19.12M | 15.87M | 7.27M | 11.07M | 18.58M | 185.50M | 16.87M | 14.40M | 15.62M | 34.61M | 40.78M | 45.15M | 45.80M | 44.41M | 51.60M | 60.78M | 49.37M | 21.68M | 7.47M | 15.36M | 20.85M | 2.23M | 3.97M | 5.15M | 14.33M | 11.82M | 9.88M | 1.34M | -1.40M |
|
Tax Provisions
|
1.73M | 2.09M | 2.22M | 3.06M | 3.71M | 3.04M | 2.54M | 2.27M | 3.05M | 3.60M | 1.89M | 1.88M | 16.78M | -4.94M | -0.10M | -1.61M | 0.18M | 0.02M | 3.90M | 0.62M | -2.19M | 1.15M | -2.31M | 0.39M | 0.63M | 0.70M | -1.54M | 0.34M | 0.60M | 0.59M | -0.48M | -0.68M | 0.76M | 0.45M | 32.16M | 0.60M | 1.12M | 1.46M | -13.40M | 0.04M | 0.23M | 1.48M | 27.20M | 0.98M | 1.21M | 0.80M | 1.29M | 0.98M | 3.27M | 3.76M | 17.24M | 5.35M | 4.95M | 3.41M | 7.11M | 0.60M | 0.56M | 1.05M | -12.04M | 0.02M | 0.30M | 0.04M | 6.91M | 1.09M | -0.02M | -0.04M |
|
Profit After Tax
|
0.40M | 9.15M | 9.18M | 12.31M | 15.59M | 12.63M | 8.93M | 9.85M | 10.60M | 7.51M | 6.33M | 7.46M | -7.18M | -44.41M | 9.72M | 10.90M | 13.67M | 16.65M | 16.04M | 12.36M | 16.72M | 16.11M | 14.35M | 6.34M | 8.59M | 11.51M | 12.70M | 10.38M | 11.41M | 12.81M | 14.30M | 14.10M | 13.90M | 16.51M | -16.90M | 14.20M | 15.38M | 17.67M | 22.74M | 7.23M | 10.85M | 17.10M | 158.29M | 15.89M | 13.19M | 14.82M | 33.32M | 39.80M | 41.88M | 42.03M | 27.16M | 46.25M | 55.82M | 45.96M | 14.57M | 6.88M | 14.79M | 19.80M | 14.27M | 3.95M | 4.85M | 14.29M | 4.91M | 8.79M | 1.37M | -1.36M |
|
Income from Continuing Operations
|
0.40M | 9.15M | 9.18M | 12.31M | 15.59M | 12.63M | 8.93M | 9.85M | 10.60M | 7.51M | 6.33M | 7.46M | -7.18M | -44.41M | 9.72M | 10.90M | 13.67M | 16.65M | 11.71M | 12.36M | 16.72M | 16.11M | 14.35M | 6.34M | 8.59M | 11.51M | 12.71M | 10.38M | 11.41M | 12.81M | 14.30M | 14.10M | 13.90M | 16.51M | -16.90M | 14.20M | 15.38M | 17.67M | 29.27M | 7.23M | 10.85M | 17.10M | 158.29M | 15.89M | 13.19M | 14.82M | 33.32M | 39.80M | 41.88M | 42.03M | 27.16M | 46.25M | 55.82M | 45.96M | 14.57M | 6.88M | 14.79M | 19.80M | 14.27M | 3.95M | 4.85M | 14.29M | 4.91M | 8.79M | 1.37M | -1.36M |
|
Consolidated Net Income
|
0.40M | 9.15M | 9.18M | 12.31M | 15.59M | 12.63M | 8.93M | 9.85M | 10.60M | 7.51M | 6.33M | 7.46M | -7.18M | -44.41M | 9.72M | 10.90M | 13.67M | 16.65M | 11.71M | 12.36M | 16.72M | 16.11M | 14.35M | 6.34M | 8.59M | 11.51M | 12.71M | 10.38M | 11.41M | 12.81M | 14.30M | 14.10M | 13.90M | 16.51M | -16.90M | 14.20M | 15.38M | 17.67M | 29.27M | 7.23M | 10.85M | 17.10M | 158.29M | 15.89M | 13.19M | 14.82M | 33.32M | 39.80M | 41.88M | 42.03M | 27.16M | 46.25M | 55.82M | 45.96M | 14.57M | 6.88M | 14.79M | 19.80M | 14.27M | 3.95M | 4.85M | 14.29M | 4.91M | 8.79M | 1.37M | -1.36M |
|
Income towards Parent Company
|
0.40M | 9.15M | 9.18M | 12.31M | 15.59M | 12.63M | 8.93M | 9.85M | 10.60M | 7.51M | 6.33M | 7.46M | -7.18M | -44.41M | 9.72M | 10.90M | 13.67M | 16.65M | 11.71M | 12.36M | 16.72M | 16.11M | 14.35M | 6.34M | 8.59M | 11.51M | 12.71M | 10.38M | 11.41M | 12.81M | 14.30M | 14.10M | 13.90M | 16.51M | -16.90M | 14.20M | 15.38M | 17.67M | 29.27M | 7.23M | 10.85M | 17.10M | 158.29M | 15.89M | 13.19M | 14.82M | 33.32M | 39.80M | 41.88M | 42.03M | 27.16M | 46.25M | 55.82M | 45.96M | 14.57M | 6.88M | 14.79M | 19.80M | 14.27M | 3.95M | 4.85M | 14.29M | 4.91M | 8.79M | 1.37M | -1.36M |
|
Net Income towards Common Stockholders
|
0.40M | 9.15M | 9.18M | 12.31M | 15.59M | 12.63M | 8.93M | 9.85M | 10.60M | 7.51M | 6.33M | 7.46M | -7.18M | -44.41M | 9.72M | 10.90M | 13.67M | 16.65M | 11.71M | 12.36M | 16.72M | 16.11M | 14.35M | 6.34M | 8.59M | 11.51M | 12.71M | 10.38M | 11.41M | 12.81M | 14.30M | 14.10M | 13.90M | 16.51M | -16.90M | 14.20M | 15.38M | 17.67M | 29.27M | 7.23M | 10.85M | 17.10M | 158.29M | 15.89M | 13.19M | 14.82M | 33.32M | 39.80M | 41.88M | 42.03M | 27.16M | 46.25M | 55.82M | 45.96M | 14.57M | 6.88M | 14.79M | 19.80M | 14.27M | 3.95M | 4.85M | 14.29M | 4.91M | 8.79M | 1.37M | -1.36M |
|
EPS (Basic)
|
0.01 | 0.34 | 0.34 | 0.45 | 0.56 | 0.45 | 0.32 | 0.34 | 0.37 | 0.26 | 0.23 | 0.26 | -0.25 | -1.54 | 0.34 | 0.38 | 0.47 | 0.56 | 0.54 | 0.41 | 0.55 | 0.54 | 0.49 | 0.22 | 0.29 | 0.40 | 0.45 | 0.36 | 0.40 | 0.44 | 0.49 | 0.48 | 0.47 | 0.55 | -0.57 | 0.48 | 0.52 | 0.60 | 0.78 | 0.13 | 0.19 | 0.29 | 2.69 | 0.27 | 0.22 | 0.25 | 0.46 | 0.66 | 0.69 | 0.70 | 0.68 | 0.78 | 0.97 | 0.80 | 0.41 | 0.12 | 0.26 | 0.34 | 0.25 | 0.07 | 0.09 | 0.25 | 0.16 | 0.15 | 0.02 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
0.02 | 0.32 | 0.32 | 0.42 | 0.53 | 0.43 | 0.30 | 0.33 | 0.35 | 0.25 | 0.22 | 0.25 | -0.25 | -1.54 | 0.33 | 0.37 | 0.45 | 0.54 | 0.52 | 0.40 | 0.54 | 0.52 | 0.48 | 0.21 | 0.29 | 0.39 | 0.44 | 0.35 | 0.39 | 0.43 | 0.48 | 0.47 | 0.46 | 0.54 | -0.57 | 0.46 | 0.51 | 0.59 | 0.77 | 0.13 | 0.19 | 0.29 | 2.64 | 0.26 | 0.22 | 0.24 | 0.45 | 0.65 | 0.68 | 0.69 | 0.66 | 0.77 | 0.96 | 0.80 | 0.41 | 0.12 | 0.26 | 0.34 | 0.25 | 0.07 | 0.09 | 0.25 | 0.16 | 0.15 | 0.02 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
53.88M | 53.23M | 54.04M | 55.10M | 55.97M | 55.70M | 55.90M | 57.47M | 57.67M | 58.14M | 56.10M | 56.55M | 56.76M | 57.67M | 57.94M | 57.58M | 57.96M | 59.21M | 59.85M | 60.51M | 60.20M | 60.20M | 59.05M | 58.66M | 58.86M | 58.22M | 56.86M | 57.44M | 57.60M | 57.78M | 58.28M | 58.83M | 59.39M | 59.52M | 59.43M | 59.67M | 59.25M | 58.81M | 58.66M | 57.80M | 58.54M | 58.66M | 58.84M | 59.08M | 59.68M | 59.77M | 59.86M | 60.05M | 60.66M | 60.29M | 60.33M | 59.16M | 58.31M | 57.18M | 57.20M | 56.99M | 57.35M | 57.39M | 56.86M | 56.89M | 56.76M | 56.83M | 56.86M | 56.93M | 56.29M | 56.10M |
|
Shares Outstanding (Diluted Average)
|
28.01M | 28.43M | 28.30M | 29.36M | 29.54M | 29.28M | 29.56M | 30.19M | 30.35M | 29.88M | 29.96M | 29.43M | 28.62M | 28.91M | 28.64M | 29.78M | 30.16M | 30.65M | 30.42M | 31.17M | 31.11M | 30.76M | 30.83M | 30.06M | 30.03M | 29.30M | 29.70M | 29.24M | 29.42M | 29.62M | 29.62M | 30.25M | 30.45M | 30.61M | 30.55M | 30.55M | 30.18M | 30.00M | 60.29M | 58.89M | 59.40M | 59.73M | 60.01M | 60.27M | 60.62M | 60.85M | 60.84M | 61.45M | 61.48M | 61.47M | 61.47M | 60.11M | 59.19M | 58.63M | 58.37M | 57.58M | 57.67M | 57.74M | 57.62M | 57.13M | 57.10M | 57.11M | 57.13M | 57.12M | 56.79M | 56.59M |
|
EBITDA
|
1.30M | 11.07M | 11.25M | 14.88M | 18.82M | 15.25M | 10.97M | 11.68M | 13.19M | 10.56M | 7.79M | 8.72M | 9.41M | -16.25M | 9.46M | 9.08M | 13.29M | 16.59M | 15.11M | 12.73M | 14.32M | 16.88M | 11.87M | 6.96M | 9.20M | 11.78M | 10.96M | 10.45M | 11.78M | 13.12M | 13.53M | 12.92M | 14.20M | 16.06M | 14.46M | 13.96M | 15.62M | 18.02M | 8.04M | 6.12M | 9.76M | 17.50M | 183.64M | 15.09M | 12.93M | 14.74M | 27.73M | 40.19M | 44.98M | 45.59M | 44.30M | 51.05M | 60.10M | 48.37M | 20.89M | 5.76M | 12.64M | 17.71M | -1.05M | 0.47M | 1.96M | 11.58M | 3.92M | 6.72M | -1.34M | -3.95M |
|
Tax Rate
|
81.02% | 18.62% | 19.47% | 19.89% | 19.21% | 19.37% | 22.15% | 18.69% | 22.33% | 32.42% | 22.99% | 20.08% | | 10.01% | | | 1.31% | 0.13% | 24.99% | 4.81% | | 6.64% | | 5.81% | 6.81% | 5.72% | | 3.13% | 5.03% | 4.41% | | | 5.18% | 2.64% | | 4.03% | 6.80% | 7.61% | | 0.55% | 2.03% | 7.95% | 14.67% | 5.84% | 8.42% | 5.11% | 3.72% | 2.42% | 7.24% | 8.22% | 38.83% | 10.37% | 8.15% | 6.90% | 32.79% | 7.98% | 3.66% | 5.06% | | 0.45% | 5.79% | 0.29% | 58.47% | 11.08% | | 3.00% |