|
Revenue
|
| 29.97M | 29.95M | 32.45M | 33.62M | 37.31M | 39.75M | 42.01M | | 46.07M | 52.87M | 54.57M | 56.07M | 58.54M | 63.97M | 67.84M | 73.76M | 72.57M | 74.96M | 78.17M | 72.35M | 80.17M | 82.04M | 88.11M | 94.18M | 107.75M | 109.65M | 115.43M | 112.77M | 113.45M | 115.93M | 117.45M | 111.89M | 115.11M | 106.58M | 107.50M | 105.21M | 116.13M | 123.05M | 125.34M | 123.58M | 124.17M | 126.90M | 121.72M | 115.61M | 125.86M | 122.27M | 130.71M | 125.05M | 127.89M | 125.63M | 125.62M | 121.75M | 126.20M | 135.06M | 135.37M |
|
Cost of Revenue
|
| 12.24M | 12.24M | 12.76M | 12.61M | 14.03M | 14.90M | 16.05M | | 17.05M | 20.18M | 21.49M | 22.46M | 23.28M | 26.42M | 27.52M | 32.48M | 32.91M | 32.72M | 33.45M | 32.04M | 34.89M | 35.67M | 38.79M | 41.29M | 49.84M | 50.44M | 53.03M | 53.61M | 54.59M | 55.70M | 57.84M | 55.31M | 57.01M | 54.12M | 52.86M | 52.58M | 60.80M | 66.42M | 70.02M | 68.17M | 68.36M | 69.48M | 68.09M | 67.00M | 72.08M | 69.14M | 71.42M | 69.24M | 70.42M | 69.08M | 68.39M | 69.79M | 70.51M | 75.29M | 74.07M |
|
Gross Profit
|
| 17.73M | 17.71M | 19.69M | 21.00M | 23.28M | 24.85M | 25.95M | | 29.02M | 32.68M | 33.08M | 33.61M | 35.25M | 37.55M | 40.33M | 41.27M | 39.65M | 42.25M | 44.73M | 40.31M | 45.27M | 46.37M | 49.31M | 52.89M | 57.91M | 59.21M | 62.40M | 59.16M | 58.86M | 60.24M | 59.62M | 56.58M | 58.10M | 52.46M | 54.64M | 52.63M | 55.33M | 56.62M | 55.32M | 55.41M | 55.80M | 57.42M | 53.63M | 48.61M | 53.78M | 53.12M | 59.28M | 55.81M | 57.47M | 56.55M | 57.23M | 51.96M | 55.70M | 59.77M | 61.29M |
|
Research & Development
|
| 1.66M | 2.40M | 2.56M | 2.52M | 2.63M | 2.75M | 3.03M | | 3.46M | 3.91M | 4.55M | 4.68M | 4.31M | 4.40M | 4.76M | 4.88M | 5.32M | 5.82M | 5.98M | 5.28M | 5.82M | 6.08M | 5.88M | 5.82M | 6.67M | 7.03M | 7.46M | 7.58M | 8.01M | 8.17M | 8.36M | 8.16M | 8.99M | 8.65M | 7.92M | 11.39M | 12.18M | 11.06M | 10.61M | 10.39M | 10.56M | 9.45M | 9.31M | 8.91M | 10.68M | 9.87M | 10.11M | 9.49M | 11.17M | 10.66M | 9.77M | 9.70M | 10.61M | 11.17M | 10.71M |
|
Selling, General & Administrative
|
| 3.99M | 3.29M | 3.12M | 3.56M | 3.99M | 3.92M | 4.12M | | 4.70M | 5.53M | 5.73M | 6.15M | 6.25M | 6.30M | 8.13M | 9.03M | 8.25M | 10.13M | 10.02M | 8.25M | 8.78M | 9.25M | 10.22M | 12.94M | 12.94M | 12.64M | 13.10M | 13.83M | 12.82M | 13.21M | 12.38M | 11.36M | 14.11M | 12.52M | 12.35M | 12.76M | 19.41M | 8.42M | 16.36M | 11.75M | 16.77M | 16.52M | 16.48M | 17.77M | 16.83M | 15.82M | 17.06M | 16.07M | 16.31M | 16.59M | 16.26M | 15.17M | 16.85M | 18.75M | 17.16M |
|
Other Operating Expenses
|
| 4.44M | 4.56M | 4.44M | 4.66M | 5.26M | 5.55M | 5.41M | | 6.42M | 7.26M | 7.35M | 8.12M | 8.85M | 9.50M | 10.03M | 10.80M | 10.94M | 11.45M | 11.79M | 11.95M | 12.99M | 14.63M | 13.85M | 15.35M | 16.57M | 17.56M | 16.82M | 17.59M | 18.58M | 19.29M | 17.60M | 17.50M | 18.18M | 16.94M | 16.70M | 17.49M | 19.48M | 21.04M | 21.42M | 20.23M | 20.59M | 26.25M | 21.79M | 139.06M | 22.52M | 21.83M | 21.70M | 21.85M | | | | 28.59M | 0.04M | -0.15M | -0.04M |
|
Operating Expenses
|
| 10.09M | 10.25M | 10.12M | 10.74M | 11.88M | 12.22M | 12.55M | | 14.58M | 16.71M | 17.64M | 18.95M | 19.41M | 20.20M | 22.92M | 24.72M | 24.51M | 27.39M | 27.78M | 25.48M | 27.59M | 29.97M | 29.95M | 34.11M | 36.18M | 37.23M | 37.37M | 39.00M | 39.41M | 40.66M | 38.34M | 37.02M | 41.27M | 38.10M | 36.97M | 41.64M | 51.07M | 40.52M | 48.40M | 42.36M | 47.91M | 52.22M | 47.57M | 165.74M | 50.03M | 47.52M | 48.87M | 47.42M | 50.64M | 50.55M | 48.65M | 53.45M | 51.17M | 54.80M | 52.48M |
|
Operating Income
|
| 7.64M | 7.47M | 9.57M | 10.27M | 11.39M | 12.63M | 13.40M | | 14.45M | 15.97M | 15.44M | 14.66M | 15.84M | 17.35M | 17.40M | 16.56M | 15.14M | 14.85M | 16.94M | 14.83M | 17.68M | 16.40M | 19.37M | 18.77M | 21.73M | 21.98M | 25.03M | 20.16M | 19.45M | 19.57M | 21.27M | 19.56M | 16.82M | 14.35M | 17.67M | 10.99M | 4.26M | 16.10M | 6.93M | 13.05M | 7.89M | 5.20M | 6.06M | -117.13M | 3.75M | 5.61M | 10.41M | 8.39M | 6.83M | 6.00M | 8.58M | -1.50M | 4.53M | 4.97M | 8.81M |
|
EBIT
|
| 7.64M | 7.47M | 9.57M | 10.27M | 11.39M | 12.63M | 13.40M | | 14.45M | 15.97M | 15.44M | 14.66M | 15.84M | 17.35M | 17.40M | 16.56M | 15.14M | 14.85M | 16.94M | 14.83M | 17.68M | 16.40M | 19.37M | 18.77M | 21.73M | 21.98M | 25.03M | 20.16M | 19.45M | 19.57M | 21.27M | 19.56M | 16.82M | 14.35M | 17.67M | 10.99M | 4.26M | 16.10M | 6.93M | 13.05M | 7.89M | 5.20M | 6.06M | -117.13M | 3.75M | 5.61M | 10.41M | 8.39M | 6.83M | 6.00M | 8.58M | -1.50M | 4.53M | 4.97M | 8.81M |
|
Other Non Operating Income
|
| -0.58M | 0.17M | 0.31M | 0.11M | 0.00M | 0.12M | 0.03M | | 0.10M | -0.07M | -0.06M | 0.02M | -0.46M | -0.04M | 0.59M | 0.61M | 0.62M | 1.09M | 0.62M | 0.11M | 0.32M | 1.17M | 0.29M | 0.43M | 0.18M | 0.81M | 0.39M | 1.38M | 0.21M | 1.12M | 0.23M | -0.23M | 1.05M | 0.77M | 0.73M | 0.56M | -0.31M | 0.14M | 0.14M | -0.12M | -0.30M | 0.00M | -0.02M | 0.43M | 1.29M | -3.37M | 0.32M | 1.54M | 0.90M | 1.36M | 1.29M | 1.21M | 1.45M | 1.71M | 1.44M |
|
Non Operating Income
|
| -0.58M | 0.17M | 0.31M | 0.11M | 0.00M | 0.12M | 0.03M | | 0.10M | -0.07M | -0.06M | 0.15M | -0.46M | -0.04M | 0.59M | 0.61M | 0.62M | 1.09M | 0.62M | 0.11M | 0.32M | 1.17M | 0.29M | 0.43M | 0.18M | 0.81M | 0.39M | 1.38M | 0.21M | 1.12M | 0.23M | -0.23M | 1.05M | 0.77M | 0.73M | 0.56M | -0.31M | 0.14M | 0.14M | -0.12M | -0.30M | 0.00M | -0.02M | 0.43M | 1.29M | -3.37M | 0.32M | 1.54M | 0.90M | 1.36M | 1.29M | 1.21M | 1.45M | 1.71M | 1.44M |
|
EBT
|
| 7.06M | 7.64M | 9.89M | 10.38M | 11.40M | 12.74M | 13.43M | | 14.55M | 15.91M | 15.39M | 14.69M | 15.38M | 17.31M | 18.00M | 17.17M | 15.77M | 15.94M | 17.57M | 14.94M | 18.00M | 17.57M | 19.66M | 19.20M | 21.91M | 22.79M | 25.42M | 21.54M | 19.66M | 20.70M | 21.50M | 19.33M | 17.88M | 15.12M | 18.40M | 11.55M | 3.95M | 16.24M | 7.06M | 12.93M | 7.59M | 5.20M | 6.03M | -116.70M | 5.04M | 2.24M | 10.73M | 9.94M | 7.73M | 7.36M | 9.87M | -0.28M | 5.99M | 6.67M | 10.25M |
|
Tax Provisions
|
| 2.30M | 2.49M | 3.19M | 2.99M | 3.11M | 4.13M | 4.56M | | 4.45M | 4.95M | 5.00M | 4.49M | 4.93M | 5.62M | 5.62M | 5.18M | 5.11M | 5.25M | 5.58M | 5.57M | 5.80M | 5.49M | 6.44M | 4.98M | 3.85M | 4.50M | 4.50M | 2.28M | 4.20M | 4.53M | 4.71M | 4.14M | 3.90M | 2.51M | 3.70M | 1.99M | 0.24M | 3.33M | 2.23M | 1.01M | 2.50M | 2.65M | 2.10M | -1.62M | 2.40M | 2.62M | 2.80M | 2.93M | 2.50M | 2.82M | 2.70M | 0.10M | 2.40M | 2.25M | 3.04M |
|
Profit After Tax
|
| 4.78M | 5.15M | 6.70M | 7.39M | 8.29M | 8.61M | 8.87M | | 10.10M | 10.96M | 10.38M | 10.19M | 10.45M | 11.69M | 12.38M | 11.99M | 10.66M | 10.69M | 11.98M | 9.37M | 12.20M | 12.09M | 13.22M | 14.27M | 18.05M | 18.31M | 20.94M | 19.29M | 15.51M | 16.17M | 16.79M | 15.19M | 13.98M | 12.61M | 14.70M | 9.58M | 3.71M | 12.91M | 4.83M | 11.91M | 5.09M | 2.56M | 3.95M | -115.06M | 2.66M | -0.38M | 7.95M | 6.99M | 5.27M | 4.54M | 7.19M | -0.40M | 3.60M | 4.43M | 7.22M |
|
Income from Continuing Operations
|
| 4.76M | 5.15M | 6.70M | 7.39M | 8.29M | 8.61M | 8.87M | | 10.10M | 10.96M | 10.38M | 10.19M | 10.45M | 11.69M | 12.38M | 11.99M | 10.66M | 10.69M | 11.98M | 9.37M | 12.20M | 12.09M | 13.22M | 14.23M | 18.05M | 18.29M | 20.92M | 19.25M | 15.46M | 16.17M | 16.79M | 15.20M | 13.98M | 12.61M | 14.70M | 9.56M | 3.71M | 12.91M | 4.83M | 11.92M | 5.09M | 2.56M | 3.93M | -115.08M | 2.64M | -0.38M | 7.93M | 7.01M | 5.23M | 4.54M | 7.17M | -0.38M | 3.58M | 4.43M | 7.22M |
|
Consolidated Net Income
|
| 4.76M | 5.15M | 6.70M | 7.39M | 8.29M | 8.61M | 8.87M | | 10.10M | 10.96M | 10.38M | 10.19M | 10.45M | 11.69M | 12.38M | 11.99M | 10.66M | 10.69M | 11.98M | 9.37M | 12.20M | 12.09M | 13.22M | 14.23M | 18.05M | 18.29M | 20.92M | 19.25M | 15.46M | 16.17M | 16.79M | 15.20M | 13.98M | 12.61M | 14.70M | 9.56M | 3.71M | 12.91M | 4.83M | 11.92M | 5.09M | 2.56M | 3.93M | -115.08M | 2.64M | -0.38M | 7.93M | 7.01M | 5.23M | 4.54M | 7.17M | -0.38M | 3.58M | 4.43M | 7.22M |
|
Income towards Parent Company
|
| 4.76M | 5.15M | 6.70M | 7.39M | 8.29M | 8.61M | 8.87M | | 10.10M | 10.96M | 10.38M | 10.19M | 10.45M | 11.69M | 12.38M | 11.99M | 10.66M | 10.69M | 11.98M | 9.37M | 12.20M | 12.09M | 13.22M | 14.23M | 18.05M | 18.29M | 20.92M | 19.25M | 15.46M | 16.17M | 16.79M | 15.20M | 13.98M | 12.61M | 14.70M | 9.56M | 3.71M | 12.91M | 4.83M | 11.92M | 5.09M | 2.56M | 3.93M | -115.08M | 2.64M | -0.38M | 7.93M | 7.01M | 5.23M | 4.54M | 7.17M | -0.38M | 3.58M | 4.43M | 7.22M |
|
Net Income towards Common Stockholders
|
| 4.76M | 5.15M | 6.70M | 7.39M | 8.29M | 8.61M | 8.87M | | 10.10M | 10.96M | 10.38M | 10.19M | 10.45M | 11.69M | 12.38M | 11.99M | 10.66M | 10.69M | 11.98M | 9.37M | 12.20M | 12.09M | 13.22M | 14.23M | 18.05M | 18.29M | 20.92M | 19.25M | 15.46M | 16.17M | 16.79M | 15.20M | 13.98M | 12.61M | 14.70M | 9.56M | 3.71M | 12.91M | 4.83M | 11.92M | 5.09M | 2.56M | 3.93M | -115.08M | 2.64M | -0.38M | 7.93M | 7.01M | 5.23M | 4.54M | 7.17M | -0.38M | 3.58M | 4.43M | 7.22M |
|
EPS (Basic)
|
| 0.23 | 0.22 | 0.28 | 0.32 | 0.33 | 0.34 | 0.35 | | 0.40 | 0.43 | 0.40 | 0.39 | 0.40 | 0.45 | 0.47 | 0.46 | 0.41 | 0.41 | 0.45 | 0.35 | 0.46 | 0.46 | 0.50 | 0.53 | 0.67 | 0.68 | 0.77 | 0.71 | 0.58 | 0.60 | 0.63 | 0.57 | 0.52 | 0.47 | 0.55 | 0.36 | 0.14 | 0.47 | 0.17 | 0.43 | 0.19 | 0.09 | 0.14 | -4.19 | 0.10 | -0.01 | 0.31 | 0.27 | 0.21 | 0.18 | 0.29 | -0.02 | 0.15 | 0.19 | 0.30 |
|
EPS (Weighted Average and Diluted)
|
| 0.22 | 0.20 | 0.26 | 0.30 | 0.32 | 0.33 | 0.34 | | 0.39 | 0.42 | 0.40 | 0.40 | 0.40 | 0.44 | 0.47 | 0.46 | 0.40 | 0.40 | 0.45 | 0.35 | 0.46 | 0.45 | 0.49 | 0.53 | 0.66 | 0.67 | 0.77 | 0.71 | 0.57 | 0.60 | 0.62 | 0.56 | 0.52 | 0.47 | 0.55 | 0.35 | 0.13 | 0.47 | 0.17 | 0.44 | 0.19 | 0.09 | 0.14 | -4.19 | 0.10 | -0.01 | 0.31 | 0.27 | 0.20 | 0.18 | 0.29 | -0.02 | 0.15 | 0.18 | 0.30 |
|
Shares Outstanding (Weighted Average)
|
12.35M | | | | 23.37M | | | | 25.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.62M | | 27.53M | 27.51M | 27.41M | 26.58M | 26.41M | 26.30M | 26.19M | 25.62M | 25.47M | 25.30M | 25.10M | 24.14M | 24.02M | 23.97M |
|
Shares Outstanding (Diluted Average)
|
13.94M | | | | 24.44M | | | | 25.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.65M | | 27.54M | 27.52M | 27.41M | 26.61M | 26.45M | 26.33M | 26.22M | 25.78M | 25.57M | 25.38M | 25.21M | 24.44M | 24.29M | 24.25M |
|
EBITDA
|
| 5.24M | 4.83M | 6.76M | 7.01M | 7.38M | 8.41M | 9.68M | | 10.27M | 11.49M | 9.01M | 9.02M | 9.38M | 12.96M | 11.42M | 10.48M | 11.41M | 8.55M | 11.83M | 5.38M | 13.38M | 14.25M | 14.88M | 14.79M | 20.44M | 14.80M | 20.06M | 18.03M | 15.99M | 15.69M | 14.64M | 18.81M | 11.00M | 12.97M | 17.81M | 12.68M | -2.96M | 14.90M | -0.51M | 8.55M | -0.39M | -11.29M | -6.92M | -102.40M | 3.52M | 3.89M | 6.89M | 9.27M | 4.44M | 3.95M | 9.77M | -1.54M | 4.69M | 6.75M | 7.05M |
|
Tax Rate
|
| 32.57% | 32.64% | 32.21% | 28.77% | 27.29% | 32.44% | 33.95% | | 30.58% | 31.13% | 32.51% | 30.59% | 32.05% | 32.49% | 31.20% | 30.15% | 32.38% | 32.94% | 31.79% | 37.28% | 32.21% | 31.23% | 32.75% | 25.91% | 17.60% | 19.74% | 17.70% | 10.60% | 21.36% | 21.90% | 21.90% | 21.40% | 21.81% | 16.61% | 20.11% | 17.26% | 5.98% | 20.48% | 31.54% | 7.83% | 32.94% | 50.85% | 34.80% | 1.39% | 47.63% | 117.10% | 26.08% | 29.50% | 32.36% | 38.32% | 27.36% | -35.46% | 40.10% | 33.67% | 29.61% |