|
Revenue
|
138.88M | 133.76M | 124.67M | 125.11M | 141.37M | 171.24M | 157.46M | 181.49M | 194.09M | 157.71M | 146.86M | 146.04M | 171.73M | 176.24M | 171.87M | 162.29M | 150.80M | 162.85M | 152.60M | 170.20M | 176.73M | 162.32M | 149.98M | 152.27M | 133.21M | 129.79M | 110.34M | 104.68M | 85.93M | 94.96M | 90.18M | 101.50M | 122.13M | 134.90M | 109.35M | 123.74M | 135.59M | 148.50M | 134.15M | 151.57M | 118.06M | 114.72M | 106.58M | 118.72M | 115.81M | 129.45M | 106.57M | 127.85M | 135.48M | 162.68M | 126.86M | 171.44M | 192.37M | 208.64M | 194.02M | 255.11M | 288.17M | 275.06M | 241.43M | 278.63M | 286.27M | 297.98M | 251.18M |
|
Cost of Revenue
|
100.64M | 104.30M | 98.81M | 100.23M | 119.50M | 143.92M | 137.08M | 147.25M | 150.25M | 123.36M | 114.46M | 116.50M | 135.14M | 136.28M | 136.71M | 127.37M | 121.16M | 137.10M | 131.53M | 145.90M | 143.79M | 132.38M | 126.83M | 122.17M | 105.92M | 104.12M | 95.34M | 88.86M | 76.87M | 84.07M | 79.63M | 89.08M | 103.75M | 110.89M | 94.72M | 103.66M | 111.87M | 119.95M | 112.32M | 121.89M | 96.72M | 93.00M | 88.30M | 101.56M | 98.65M | 106.98M | 93.13M | 108.77M | 116.42M | 129.24M | 107.39M | 138.01M | 149.69M | 156.66M | 145.82M | 192.39M | 206.43M | 194.63M | 181.91M | 195.20M | 198.37M | 204.46M | 179.77M |
|
Gross Profit
|
38.24M | 29.46M | 25.86M | 24.88M | 21.86M | 27.32M | 20.38M | 34.24M | 43.84M | 41.48M | 32.40M | 29.54M | 36.59M | 39.95M | 35.16M | 34.93M | 29.64M | 25.75M | 21.07M | 24.30M | 32.94M | 29.95M | 23.15M | 30.09M | 27.29M | 25.68M | 15.00M | 15.82M | 9.05M | 10.89M | 10.55M | 12.42M | 18.38M | 24.00M | 14.63M | 20.07M | 23.71M | 28.55M | 21.83M | 29.68M | 21.34M | 21.72M | 18.27M | 17.15M | 17.17M | 22.47M | 13.44M | 19.08M | 19.06M | 33.44M | 19.46M | 33.44M | 42.67M | 51.98M | 48.19M | 62.72M | 81.74M | 80.43M | 59.52M | 83.43M | 87.90M | 93.53M | 71.42M |
|
Amortization - Intangibles
|
1.13M | 1.28M | 1.17M | 1.25M | 1.24M | 1.09M | 0.70M | 0.70M | 0.70M | 0.49M | 0.41M | 0.41M | 0.41M | 0.42M | 0.42M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.09M | 0.10M | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.14M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | 0.07M | | | | | | | | | | | | | | | | | 0.22M |
|
Research & Development
|
| | | | | | | | | | 1.71M | 1.85M | 2.11M | 1.94M | 1.84M | 2.16M | 1.79M | 1.82M | 1.84M | 1.63M | 1.64M | 1.87M | 1.85M | 1.96M | 1.64M | 1.28M | 1.47M | 1.62M | 1.73M | 2.09M | 1.66M | 1.64M | 1.63M | 1.79M | 1.69M | 1.66M | 1.63M | 1.34M | 1.47M | 1.78M | 1.60M | 1.44M | 1.67M | 1.60M | 1.77M | 1.65M | 1.82M | 1.71M | 1.81M | 1.66M | 1.50M | 1.54M | 1.43M | 1.75M | 1.97M | 2.28M | 2.43M | 2.75M | 2.48M | 2.75M | 2.66M | 3.13M | 3.27M |
|
Selling, General & Administrative
|
21.08M | 21.64M | 20.93M | 21.54M | 19.41M | 15.66M | 19.76M | 21.52M | 24.83M | 10.85M | 19.69M | 20.99M | 20.23M | 19.23M | 21.63M | 22.09M | 23.02M | 21.01M | 20.82M | 19.46M | 18.01M | 18.51M | 19.40M | 19.02M | 19.36M | 17.14M | 15.70M | 15.99M | 14.76M | 15.07M | 16.21M | 16.07M | 16.17M | 18.31M | 15.93M | 17.20M | 17.12M | 19.71M | 17.29M | 18.57M | 15.51M | 16.29M | 16.87M | 16.68M | 16.71M | 16.96M | 15.90M | 17.07M | 16.40M | 21.46M | 16.87M | 21.82M | 19.69M | 20.43M | 20.35M | 20.95M | 22.02M | 21.57M | 21.48M | 21.77M | 25.12M | 27.04M | 25.16M |
|
Restructuring Costs
|
| | | | | | | | | | | | 1.72M | 2.21M | | | | | | 1.33M | 1.41M | 0.66M | 3.80M | 3.30M | 0.65M | 0.74M | | 0.84M | | 0.48M | | | | 0.79M | | | 0.23M | -0.22M | | | 1.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
21.08M | 21.64M | 20.93M | 21.54M | 19.41M | 15.66M | 19.76M | 21.52M | 24.83M | 10.85M | 21.40M | 22.84M | 24.06M | 23.38M | 23.47M | 24.25M | 24.82M | 22.83M | 22.66M | 22.42M | 21.06M | 21.04M | 25.05M | 24.28M | 21.65M | 19.15M | 17.17M | 18.46M | 16.49M | 17.64M | 17.87M | 17.71M | 17.81M | 20.88M | 17.62M | 18.86M | 18.98M | 20.83M | 18.76M | 20.36M | 18.52M | 17.73M | 18.55M | 18.28M | 18.48M | 18.61M | 17.73M | 18.78M | 18.21M | 23.11M | 18.37M | 23.36M | 21.12M | 22.18M | 22.31M | 23.23M | 24.45M | 24.32M | 23.95M | 24.51M | 27.77M | 30.17M | 28.43M |
|
Operating Income
|
16.03M | -0.91M | 3.77M | 2.08M | 1.22M | -4.11M | -0.09M | 12.01M | 18.31M | 16.72M | 10.59M | 6.29M | 12.12M | 16.15M | 11.27M | 10.56M | 4.71M | 2.80M | -1.71M | 1.77M | 11.77M | 8.82M | -1.99M | 5.77M | 5.55M | 6.43M | -2.26M | -2.72M | -7.52M | -6.84M | -7.39M | -5.33M | 0.53M | 3.08M | -3.04M | 1.17M | 5.64M | 7.68M | 3.02M | 9.29M | 2.78M | 3.98M | -0.32M | -1.17M | -1.36M | 3.86M | -4.29M | 0.30M | 0.85M | 10.36M | 1.09M | 10.07M | 21.55M | 29.80M | 25.88M | 39.49M | 57.29M | 56.12M | 35.57M | 58.92M | 60.12M | 63.24M | 42.77M |
|
EBIT
|
16.03M | -0.91M | 3.77M | 2.08M | 1.22M | -4.11M | -0.09M | 12.01M | 18.31M | 16.72M | 10.59M | 6.29M | 12.12M | 16.15M | 11.27M | 10.56M | 4.71M | 2.80M | -1.71M | 1.77M | 11.77M | 8.82M | -1.99M | 5.77M | 5.55M | 6.43M | -2.26M | -2.72M | -7.52M | -6.84M | -7.39M | -5.33M | 0.53M | 3.08M | -3.04M | 1.17M | 5.64M | 7.68M | 3.02M | 9.29M | 2.78M | 3.98M | -0.32M | -1.17M | -1.36M | 3.86M | -4.29M | 0.30M | 0.85M | 10.36M | 1.09M | 10.07M | 21.55M | 29.80M | 25.88M | 39.49M | 57.29M | 56.12M | 35.57M | 58.92M | 60.12M | 63.24M | 42.77M |
|
Interest & Investment Income
|
0.05M | 0.05M | 0.04M | 0.06M | 0.07M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.08M | | -0.00M | | 0.07M | 0.04M | 0.04M | 0.04M | 0.09M | 0.16M | 0.27M | 0.20M | 0.29M | 0.21M | 0.17M | 0.16M | 0.24M | 0.30M | 0.40M | 0.38M | 0.33M | 0.19M | -0.15M | 0.11M | -0.00M | 0.02M | -0.01M | 0.00M | 0.01M | 0.06M | 0.26M | 0.52M | 0.90M | 2.09M | 2.91M | 4.00M | 4.43M | 4.51M | 4.38M | 3.87M | 3.56M | 3.98M | 4.29M | 4.26M |
|
Other Non Operating Income
|
| | | | | | | | | | | 1.71M | | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.88M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | | | 0.24M | | | | | | | | | | | | | | 0.28M | 2.01M | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | 1.71M | | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.88M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
15.85M | 7.32M | 3.70M | 3.28M | 1.20M | 11.67M | -0.14M | 11.98M | 18.28M | 22.33M | 10.54M | 7.96M | 12.08M | 16.11M | 11.21M | 11.03M | 5.18M | 7.71M | -1.23M | 2.70M | 12.23M | 9.29M | -1.51M | 6.29M | 6.06M | 6.95M | -1.74M | -2.17M | -6.90M | -6.11M | -6.73M | -5.09M | 0.69M | 3.44M | -2.93M | 1.36M | 5.89M | 8.02M | 3.33M | 9.55M | 2.92M | 4.52M | -0.26M | -1.17M | -1.34M | 3.86M | -4.29M | 0.59M | 2.92M | 10.62M | 1.61M | 10.97M | 23.64M | 32.72M | 29.88M | 43.92M | 61.80M | 60.50M | 39.44M | 62.47M | 64.10M | 67.54M | 47.04M |
|
Tax Provisions
|
5.53M | 3.69M | 1.27M | 1.55M | 1.12M | 2.77M | 1.61M | 4.57M | 6.14M | 7.18M | 3.42M | 1.76M | 3.00M | 6.04M | 3.94M | 4.05M | 2.23M | 4.05M | -0.99M | 6.38M | 5.18M | 2.98M | -1.05M | 0.73M | 1.16M | 1.44M | -1.44M | -1.34M | -3.68M | -0.96M | -1.07M | -1.76M | 0.39M | 1.90M | -0.24M | 0.41M | 0.80M | 1.48M | 0.56M | 2.13M | -0.56M | 1.54M | 0.10M | -0.95M | 0.70M | 0.60M | -1.44M | 1.81M | -6.14M | 1.88M | 0.45M | 2.50M | 5.19M | 6.28M | 5.79M | 10.43M | 15.57M | 14.45M | 4.67M | 16.14M | 15.87M | 16.12M | 5.65M |
|
Profit After Tax
|
10.32M | -4.78M | 2.43M | 1.73M | 0.07M | -6.95M | -1.75M | 7.41M | 12.14M | 11.85M | 7.38M | 6.82M | 9.30M | 18.57M | 8.26M | 15.59M | 2.95M | 2.43M | -0.24M | -3.68M | 7.05M | 6.31M | -0.46M | 5.57M | 4.89M | 5.51M | -0.30M | -0.83M | -3.21M | -5.14M | -5.66M | -3.33M | 0.30M | 1.54M | -2.69M | 0.96M | 5.09M | 6.54M | 2.77M | 7.42M | 3.48M | 2.98M | -0.36M | -0.23M | -2.04M | 3.26M | -2.85M | -1.22M | 9.06M | 8.74M | 1.16M | 8.47M | 18.45M | 26.44M | 24.09M | 33.49M | 46.22M | 46.05M | 34.76M | 46.33M | 48.23M | 51.42M | 41.39M |
|
Equity Income
|
| | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
10.32M | 3.62M | 2.43M | 1.73M | 0.07M | 8.90M | -1.75M | 7.41M | 12.14M | 15.15M | 7.12M | 6.20M | 9.08M | 10.07M | 7.27M | 6.98M | 2.95M | 3.66M | -0.24M | -3.68M | 7.05M | 6.31M | -0.46M | 5.57M | 4.89M | 5.51M | -0.30M | -0.83M | -3.21M | -5.14M | -5.66M | -3.33M | 0.30M | 1.54M | -2.69M | 0.96M | 5.09M | 6.54M | 2.77M | 7.42M | 3.48M | 2.98M | -0.36M | -0.23M | -2.04M | 3.26M | -2.85M | -1.22M | 9.06M | 8.74M | 1.16M | 8.47M | 18.45M | 26.43M | 24.09M | 33.49M | 46.22M | 46.05M | 34.76M | 46.33M | 48.23M | 51.42M | 41.39M |
|
Consolidated Net Income
|
10.32M | 3.62M | 2.43M | 1.73M | 0.07M | 8.90M | -1.75M | 7.41M | 12.14M | 15.15M | 0.41M | 0.62M | 0.22M | 1.64M | 0.99M | 8.62M | | | -0.24M | -3.68M | 7.05M | 6.31M | -0.46M | 5.57M | 4.89M | 5.51M | -0.30M | -0.83M | -3.21M | -5.14M | -5.66M | -3.33M | 0.30M | 1.54M | -2.69M | 0.96M | 5.09M | 6.54M | 2.77M | 7.42M | 3.48M | 2.98M | -0.36M | -0.23M | -2.04M | 3.26M | -2.85M | -1.22M | 9.06M | 8.74M | 1.16M | 8.47M | 18.45M | 26.43M | 24.09M | 33.49M | 46.22M | 46.05M | 34.76M | 46.33M | 48.23M | 51.42M | 41.39M |
|
Income towards Parent Company
|
10.32M | 3.62M | 2.43M | 1.73M | 0.07M | 8.90M | -1.75M | 7.41M | 12.14M | 15.15M | 0.41M | 0.62M | 0.22M | 1.64M | 0.99M | 8.62M | | | -0.24M | -3.68M | 7.05M | 6.31M | -0.46M | 5.57M | 4.89M | 5.51M | -0.30M | -0.83M | -3.21M | -5.14M | -5.66M | -3.33M | 0.30M | 1.54M | -2.69M | 0.96M | 5.09M | 6.54M | 2.77M | 7.42M | 3.48M | 2.98M | -0.36M | -0.23M | -2.04M | 3.26M | -2.85M | -1.22M | 9.06M | 8.74M | 1.16M | 8.47M | 18.45M | 26.43M | 24.09M | 33.49M | 46.22M | 46.05M | 34.76M | 46.33M | 48.23M | 51.42M | 41.39M |
|
Net Income towards Common Stockholders
|
10.32M | 3.62M | 2.43M | 1.73M | 0.07M | 8.90M | -1.75M | 7.41M | 12.14M | 15.15M | 0.41M | 0.62M | 0.22M | 1.64M | 0.99M | 8.62M | | | -0.24M | -3.68M | 7.05M | 6.31M | -0.46M | 5.57M | 4.89M | 5.51M | -0.30M | -0.83M | -3.21M | -5.14M | -5.66M | -3.33M | 0.30M | 1.54M | -2.69M | 0.96M | 5.09M | 6.54M | 2.77M | 7.42M | 3.48M | 2.98M | -0.36M | -0.23M | -2.04M | 3.26M | -2.85M | -1.22M | 9.06M | 8.74M | 1.16M | 8.47M | 18.45M | 26.43M | 24.09M | 33.49M | 46.22M | 46.05M | 34.76M | 46.33M | 48.23M | 51.42M | 41.39M |
|
EPS (Basic)
|
0.89 | 0.31 | 0.21 | 0.15 | 0.01 | 0.76 | -0.15 | 0.63 | 1.03 | 1.28 | 0.62 | 0.57 | 0.78 | 1.55 | 0.69 | 1.30 | 0.25 | 0.20 | -0.02 | -0.31 | 0.60 | 0.53 | -0.04 | 0.49 | 0.43 | 0.48 | -0.03 | -0.07 | -0.28 | -0.45 | -0.49 | -0.29 | 0.03 | 0.13 | -0.23 | 0.08 | 0.44 | 0.57 | 0.24 | 0.64 | 0.30 | 0.26 | -0.03 | -0.02 | -0.17 | 0.28 | -0.24 | -0.10 | 0.77 | 0.74 | 0.10 | 0.71 | 1.55 | 2.23 | 2.02 | 2.79 | 3.85 | 3.84 | 2.89 | 3.84 | 4.00 | 4.26 | 3.42 |
|
EPS (Weighted Average and Diluted)
|
0.88 | 0.31 | 0.21 | 0.15 | 0.01 | 0.76 | -0.15 | 0.63 | 1.02 | 1.27 | 0.62 | 0.57 | 0.78 | 1.54 | 0.68 | 1.29 | 0.24 | 0.20 | -0.02 | -0.31 | 0.60 | 0.53 | -0.04 | 0.49 | 0.43 | 0.48 | -0.03 | -0.07 | -0.28 | -0.45 | -0.49 | -0.29 | 0.03 | 0.13 | -0.23 | 0.08 | 0.44 | 0.56 | 0.24 | 0.64 | 0.30 | 0.26 | -0.03 | -0.02 | -0.17 | 0.28 | -0.24 | -0.10 | 0.76 | 0.73 | 0.10 | 0.70 | 1.52 | 2.18 | 1.98 | 2.75 | 3.79 | 3.77 | 2.86 | 3.81 | 3.96 | 4.23 | 3.40 |
|
Shares Outstanding (Weighted Average)
|
11.56M | 11.54M | 11.64M | 11.67M | 11.74M | 11.73M | 11.76M | 11.77M | 11.81M | 11.85M | 11.92M | 11.95M | 11.94M | | | | | | | | | 11.87M | 11.39M | 11.38M | 11.40M | 11.40M | 11.44M | 11.45M | 11.46M | 11.45M | 11.50M | 11.51M | 11.51M | 11.51M | 11.55M | 11.57M | 11.58M | 11.57M | 11.61M | 11.62M | 11.63M | 11.62M | 11.67M | 11.71M | 11.72M | 11.71M | 11.77M | 11.80M | 11.81M | 11.80M | 11.86M | 11.88M | 11.89M | 11.88M | 11.94M | 11.99M | 12.00M | 11.98M | 12.04M | 12.07M | 12.07M | 12.06M | 12.11M |
|
Shares Outstanding (Diluted Average)
|
11.68M | 11.69M | 11.77M | 11.80M | 11.81M | 11.73M | 11.76M | 11.84M | 11.86M | 11.93M | 12.00M | 12.03M | 12.02M | | | | | | | | | 11.91M | 11.39M | 11.42M | 11.47M | 11.43M | 11.44M | 11.45M | 11.46M | 11.45M | 11.50M | 11.51M | 11.59M | 11.51M | 11.55M | 11.63M | 11.60M | 11.63M | 11.66M | 11.68M | 11.70M | 11.69M | 11.67M | 11.71M | 11.72M | 11.79M | 11.77M | 11.80M | 11.90M | 11.94M | 12.08M | 12.15M | 12.14M | 12.12M | 12.17M | 12.19M | 12.21M | 12.19M | 12.15M | 12.17M | 12.18M | 12.17M | 12.16M |
|
EBITDA
|
16.03M | -0.91M | 3.77M | 2.08M | 1.22M | -4.11M | -0.09M | 12.01M | 18.31M | 16.72M | 10.59M | 6.29M | 12.12M | 16.15M | 11.27M | 10.56M | 4.71M | 2.80M | -1.71M | 1.77M | 11.77M | 8.82M | -1.99M | 5.77M | 5.55M | 6.43M | -2.26M | -2.72M | -7.52M | -6.84M | -7.39M | -5.33M | 0.53M | 3.08M | -3.04M | 1.17M | 5.64M | 7.68M | 3.02M | 9.29M | 2.78M | 3.98M | -0.32M | -1.17M | -1.36M | 3.86M | -4.29M | 0.30M | 0.85M | 10.36M | 1.09M | 10.07M | 21.55M | 29.80M | 25.88M | 39.49M | 57.29M | 56.12M | 35.57M | 58.92M | 60.12M | 63.24M | 42.77M |
|
Interest Expenses
|
0.23M | 0.23M | 0.11M | 0.09M | 0.09M | 0.11M | 0.08M | 0.07M | 0.06M | 0.07M | 0.06M | 0.04M | 0.05M | 0.05M | 0.07M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.02M | 0.05M | 0.04M | 0.04M | 0.03M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | |
|
Tax Rate
|
34.89% | 50.49% | 34.29% | 47.20% | 93.89% | 23.75% | -1,192.59% | 38.12% | 33.60% | 32.14% | 32.48% | 22.08% | 24.81% | 37.49% | 35.14% | 36.76% | 43.11% | 52.55% | 80.57% | 236.61% | 42.38% | 32.06% | 69.52% | 11.55% | 19.21% | 20.71% | 82.77% | 61.87% | 53.39% | 15.79% | 15.91% | 34.58% | 56.31% | 55.20% | 8.15% | 29.71% | 13.54% | 18.47% | 16.74% | 22.33% | -19.13% | 34.00% | -40.54% | 80.79% | -52.54% | 15.52% | 33.61% | 304.54% | -210.52% | 17.69% | 27.96% | 22.78% | 21.95% | 19.20% | 19.39% | 23.75% | 25.20% | 23.88% | 11.85% | 25.84% | 24.75% | 23.87% | 12.00% |