|
Revenue
|
39.66M | 83.47M | 130.51M | -77.36M | 56.29M | 53.19M | 72.35M | | 86.98M | 84.27M | 78.59M | 145.24M | 87.44M | 80.72M | 73.01M | 62.85M | 65.41M | 67.89M | 61.72M | 59.73M | 68.03M | 76.95M | 67.97M | 70.57M | 76.39M | 76.46M | 70.65M | 67.59M | 80.75M | 78.00M | 73.45M | 71.13M | 80.83M | 80.21M | 73.81M | 68.52M | 78.39M | 76.97M | 69.46M | 64.65M | 74.74M | 73.69M | 69.27M | 62.96M | 87.82M | 118.93M | 117.41M | | 144.80M | 157.54M | 141.85M | 258.29M | 166.05M | 176.22M | 164.81M | 154.52M | 175.49M | 176.98M | 166.86M | 156.40M | 166.29M | 144.27M | 144.75M | 133.54M | 147.38M | 151.95M | 127.77M |
|
Cost of Revenue
|
63.10M | 63.80M | 64.10M | 48.32M | 36.48M | 34.79M | 48.34M | | 56.56M | 55.85M | 54.25M | 100.45M | 60.81M | 56.38M | 50.12M | 45.07M | 45.67M | 48.88M | 43.82M | 42.26M | 47.33M | 56.53M | 49.55M | 51.65M | 54.91M | 55.59M | 49.61M | 54.25M | 56.21M | 54.30M | 51.08M | 49.68M | 57.05M | 56.96M | 51.93M | 47.77M | 55.17M | 56.45M | 51.05M | 48.08M | 54.61M | 51.92M | 48.13M | 41.77M | 58.04M | 78.10M | 74.28M | | 95.63M | 104.19M | 94.51M | 174.73M | 104.89M | 114.28M | 108.66M | 102.88M | 112.94M | 116.54M | 112.05M | 104.80M | 112.37M | 95.88M | 93.77M | 90.09M | 100.03M | 102.17M | 85.49M |
|
Gross Profit
|
36.90M | 36.60M | 36.30M | 27.57M | 19.81M | 18.40M | 24.01M | | 30.42M | 28.41M | 24.34M | 44.79M | 26.63M | 24.34M | 22.89M | 17.78M | 19.74M | 19.01M | 17.91M | 17.48M | 20.70M | 20.42M | 18.41M | 18.91M | 21.48M | 20.87M | 21.04M | 20.05M | 24.53M | 23.70M | 22.37M | 21.44M | 23.79M | 23.24M | 21.88M | 20.75M | 23.46M | 21.48M | 19.05M | 16.57M | 20.13M | 21.76M | 21.14M | 21.19M | 29.78M | 40.83M | 43.12M | | 49.17M | 53.35M | 47.33M | 83.55M | 61.16M | 61.94M | 56.15M | 51.65M | 62.55M | 60.44M | 54.82M | 51.60M | 53.92M | 48.39M | 50.98M | 43.45M | 47.35M | 49.78M | 42.27M |
|
Amortization - Intangibles
|
0.90M | 0.60M | 0.58M | 0.26M | 0.12M | 0.12M | 0.92M | | 1.63M | 1.36M | 0.34M | 2.51M | | | 0.33M | 0.18M | 0.11M | 0.11M | 0.09M | 0.08M | 0.08M | 0.13M | 0.11M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
2.30M | 2.27M | 2.60M | 1.87M | 1.02M | 2.20M | 2.30M | | 1.94M | | | 1.76M | | | | | 1.51M | 1.32M | | | 1.15M | 1.26M | 1.23M | | 1.29M | 1.25M | 1.29M | 1.19M | 1.24M | 1.40M | 1.52M | 1.47M | 1.27M | 1.14M | 1.16M | 1.14M | 1.09M | 1.00M | 1.03M | 1.07M | 1.36M | 1.16M | 1.21M | 1.62M | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
12.00M | 9.58M | 11.30M | 8.34M | 5.74M | | 8.16M | | 8.24M | 8.41M | 9.10M | 11.67M | | | 4.93M | 4.35M | 4.69M | 4.68M | 4.26M | 3.94M | 4.15M | 4.62M | 3.76M | | 4.18M | 4.48M | 4.29M | 3.79M | 4.43M | 4.54M | 4.35M | 4.31M | 4.80M | 4.31M | 4.28M | 4.23M | 4.88M | 4.74M | 4.30M | 6.04M | 4.94M | 4.65M | 4.07M | 4.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
21.10M | 17.00M | 20.10M | 15.42M | 10.58M | | -0.01M | | 20.22M | 22.24M | 20.46M | 48.51M | | | 20.52M | 45.15M | 16.68M | 22.36M | 14.89M | 14.57M | 14.91M | 16.47M | 15.64M | | 16.03M | 16.24M | 15.68M | 13.86M | 16.94M | 16.20M | 15.87M | 15.52M | 16.51M | 16.29M | 15.11M | 14.80M | 15.88M | 15.26M | 14.29M | 14.15M | 17.27M | 17.16M | 17.33M | 17.62M | 30.13M | 38.65M | 41.39M | | 51.67M | 51.01M | 51.67M | 96.22M | 58.77M | 57.64M | 56.73M | 57.09M | 61.91M | 61.29M | 57.73M | 58.35M | 60.44M | 57.12M | 60.90M | 58.92M | 62.49M | 62.20M | 52.31M |
|
Operating Expenses
|
35.40M | 28.84M | 34.00M | 25.62M | 17.33M | 2.20M | 25.99M | | 30.39M | 30.64M | 29.56M | 61.94M | | | 25.44M | 49.50M | 22.88M | 28.36M | 19.15M | 18.51M | 20.21M | 22.36M | 20.63M | | 21.50M | 21.98M | 21.26M | 18.85M | 22.62M | 22.13M | 21.73M | 21.30M | 22.58M | 21.73M | 20.55M | 20.16M | 21.85M | 21.00M | 19.62M | 21.26M | 23.57M | 22.97M | 22.60M | 23.33M | 30.13M | 38.65M | 41.39M | | 51.67M | 51.01M | 51.67M | 96.22M | 58.77M | 57.64M | 56.73M | 57.09M | 61.91M | 61.29M | 57.73M | 58.35M | 60.44M | 57.12M | 60.90M | 58.92M | 62.49M | 62.20M | 52.31M |
|
Operating Income
|
1.50M | 2.40M | 2.99M | 1.45M | 2.48M | 0.66M | -1.98M | | 0.02M | -2.23M | -5.22M | -17.15M | -0.49M | -1.03M | -2.55M | -31.73M | -3.14M | -9.34M | -1.25M | -1.04M | 0.49M | -1.94M | -2.22M | -2.25M | -0.02M | -1.11M | -0.22M | -0.71M | 1.91M | 1.57M | 0.64M | 0.15M | 1.21M | 1.51M | 1.33M | 0.59M | 1.61M | 0.49M | -0.58M | -4.69M | -3.45M | -1.21M | -1.46M | -2.14M | -0.35M | 2.18M | 1.73M | | -2.50M | 2.34M | -4.33M | -12.67M | 2.39M | 4.29M | -0.58M | -5.45M | 0.64M | -0.84M | -2.92M | -6.76M | -6.52M | -8.73M | -9.92M | -15.47M | -15.15M | -12.42M | -10.04M |
|
EBIT
|
1.50M | 2.40M | 2.99M | 1.45M | 2.48M | 0.66M | -1.98M | | 0.02M | -2.23M | -5.22M | -17.15M | -0.49M | -1.03M | -2.55M | -31.73M | -3.14M | -9.34M | -1.25M | -1.04M | 0.49M | -1.94M | -2.22M | -2.25M | -0.02M | -1.11M | -0.22M | -0.71M | 1.91M | 1.57M | 0.64M | 0.15M | 1.21M | 1.51M | 1.33M | 0.59M | 1.61M | 0.49M | -0.58M | -4.69M | -3.45M | -1.21M | -1.46M | -2.14M | -0.35M | 2.18M | 1.73M | | -2.50M | 2.34M | -4.33M | -12.67M | 2.39M | 4.29M | -0.58M | -5.45M | 0.64M | -0.84M | -2.92M | -6.76M | -6.52M | -8.73M | -9.92M | -15.47M | -15.15M | -12.42M | -10.04M |
|
Non Operating Investment Income
|
| | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -0.02M | 0.03M | 0.19M | | -0.01M | 0.13M | -0.28M | | 0.05M | 0.20M | | | | -0.00M | | 0.01M | 0.07M | 0.14M | -0.07M | -0.00M | 0.02M | 0.02M | | 0.02M | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | -0.01M | 1.40M | -0.01M | -0.00M | 0.05M | -0.00M | -0.01M | 0.07M | 0.00M | 0.01M | | 0.08M | 0.12M | 0.02M | 0.16M | 0.06M | 0.19M | 0.12M | 0.10M | 0.91M | 0.64M | 0.87M | 0.77M | 0.44M | 0.35M | 0.34M | 0.33M | 0.26M | 0.18M | -0.20M |
|
Non Operating Income
|
| | 0.17M | 0.09M | 0.02M | 0.03M | 0.13M | | -0.25M | -0.14M | 0.20M | -0.84M | | | -0.12M | -0.29M | -0.18M | -0.16M | -0.15M | -0.34M | -0.26M | -0.22M | -0.26M | | -0.35M | -0.26M | -0.27M | -0.43M | -0.34M | -0.24M | -0.28M | -0.33M | -0.36M | -0.45M | -0.39M | -0.40M | -0.43M | -0.43M | 1.40M | -0.01M | -0.41M | -0.44M | -0.52M | -0.49M | -0.59M | -0.49M | -0.30M | | -0.17M | -0.15M | -0.28M | 0.50M | -0.24M | 0.19M | -0.32M | -0.26M | 0.91M | 0.64M | 0.87M | 0.77M | 0.44M | 0.35M | 0.34M | 0.33M | 0.26M | -0.20M | -0.79M |
|
EBT
|
1.70M | 2.40M | 2.90M | 1.54M | 2.50M | 0.69M | -2.06M | | -0.23M | -2.37M | -5.31M | -18.10M | -0.66M | -1.57M | -2.67M | -32.01M | -3.32M | -9.50M | -1.40M | -1.37M | 0.23M | -2.16M | -2.48M | -2.54M | -0.37M | -1.37M | -0.49M | -1.01M | 1.57M | 1.33M | 0.36M | -0.18M | 0.84M | 1.06M | 0.95M | 0.18M | 1.18M | 0.06M | 0.46M | -5.56M | -3.86M | -1.64M | -1.98M | -2.63M | -0.94M | 1.69M | 1.43M | | -2.67M | 2.19M | -4.62M | -12.63M | 2.15M | 4.13M | -0.90M | -6.36M | 1.19M | -0.53M | -2.40M | -7.15M | -6.38M | -8.66M | -9.88M | -16.29M | -15.14M | -12.62M | -10.83M |
|
Tax Provisions
|
3.40M | 1.83M | 2.44M | 1.22M | 0.95M | 0.23M | 10.98M | | 0.02M | 0.20M | 0.00M | -13.67M | | | 0.04M | -1.23M | 0.02M | 0.07M | 0.00M | -0.05M | 0.03M | 0.02M | 0.01M | | -0.05M | -0.35M | -0.20M | 0.02M | 0.03M | 0.11M | -0.00M | 0.01M | 0.03M | -25.86M | 0.03M | 4.26M | 0.37M | -0.11M | 0.01M | -0.60M | -0.28M | -0.19M | -0.55M | 22.45M | 0.04M | 0.12M | 0.04M | | 0.06M | 0.11M | 0.04M | 0.15M | 0.05M | 0.02M | 0.05M | 0.51M | 0.14M | 0.14M | 0.11M | -0.25M | 0.10M | 0.03M | 0.14M | 0.01M | 0.14M | 0.09M | 0.06M |
|
Profit After Tax
|
-0.68M | 0.63M | 0.78M | 0.59M | 1.55M | 0.46M | 11.03M | | -0.24M | -2.56M | -5.31M | -4.11M | -0.79M | -1.70M | -2.71M | -30.78M | -3.34M | -9.57M | -1.40M | -1.32M | 0.20M | -2.18M | -2.49M | -2.61M | -0.32M | -1.02M | -0.29M | -0.80M | 1.54M | 1.22M | -0.36M | -1.91M | 0.82M | 26.92M | 0.92M | -4.08M | 0.57M | -0.80M | -0.18M | -4.48M | -3.58M | -1.46M | -1.42M | -25.09M | -0.98M | 1.57M | 1.39M | | -2.72M | 2.07M | -4.66M | -12.31M | 2.10M | 4.12M | -0.95M | -6.22M | 1.05M | -0.67M | -2.52M | -6.09M | -6.48M | -8.69M | -10.02M | -15.42M | -15.28M | -12.71M | -10.88M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.26M | -0.25M | -0.30M | -0.34M | -0.26M | -0.25M | -0.26M | -0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.70M | 0.57M | 0.46M | 0.32M | 1.55M | 0.46M | -13.04M | | -0.24M | -2.56M | -5.31M | -4.43M | -0.66M | -1.57M | -2.71M | -30.78M | -3.34M | -9.57M | -1.40M | -1.32M | 0.20M | -2.18M | -2.49M | -2.54M | -0.32M | -1.02M | -0.29M | -1.03M | 1.54M | 1.22M | 0.36M | -0.20M | 0.82M | 26.92M | 0.92M | -4.08M | 0.81M | 0.17M | 0.45M | -4.96M | -3.58M | -1.46M | -1.42M | -25.09M | -0.98M | 1.57M | 1.39M | | -2.72M | 2.07M | -4.66M | -12.79M | 2.10M | 4.12M | -0.95M | -6.87M | 1.05M | -0.67M | -2.52M | -6.90M | -6.48M | -8.69M | -10.02M | -16.29M | -15.28M | -12.71M | -10.88M |
|
Consolidated Net Income
|
-1.70M | 0.57M | 0.46M | 0.32M | 1.55M | 0.46M | -13.04M | | -0.24M | -2.56M | -5.31M | -4.43M | -0.66M | -1.57M | -2.71M | -30.78M | -3.34M | -9.57M | -1.40M | -1.32M | 0.20M | -2.18M | -2.49M | -2.54M | -0.32M | -1.02M | -0.29M | -1.03M | -0.55M | -0.54M | -0.72M | -1.72M | -0.56M | | | | | | | -4.96M | -3.58M | -1.46M | -1.42M | -25.09M | -0.98M | 1.57M | 1.39M | | -2.72M | 2.07M | -4.66M | -12.79M | 2.10M | 4.12M | -0.95M | -6.87M | 1.05M | -0.67M | -2.52M | -6.90M | -6.48M | -8.69M | -10.02M | -16.29M | -15.28M | -12.71M | -10.88M |
|
Income towards Parent Company
|
-1.70M | 0.57M | 0.46M | 0.32M | 1.55M | 0.46M | -13.04M | | -0.24M | -2.56M | -5.31M | -4.43M | -0.66M | -1.57M | -2.71M | -30.78M | -3.34M | -9.57M | -1.40M | -1.32M | 0.20M | -2.18M | -2.49M | -2.54M | -0.32M | -1.02M | -0.29M | -1.03M | -0.55M | -0.54M | -0.72M | -1.72M | -0.56M | | | | | | | -4.96M | -3.58M | -1.46M | -1.42M | -25.09M | -0.98M | 1.57M | 1.39M | | -2.72M | 2.07M | -4.66M | -12.79M | 2.10M | 4.12M | -0.95M | -6.87M | 1.05M | -0.67M | -2.52M | -6.90M | -6.48M | -8.69M | -10.02M | -16.29M | -15.28M | -12.71M | -10.88M |
|
Net Income towards Common Stockholders
|
-1.70M | 0.57M | 0.46M | 0.32M | 1.55M | 0.46M | -13.04M | | -0.24M | -2.56M | -5.31M | -4.43M | -0.66M | -1.57M | -2.71M | -30.78M | -3.34M | -9.57M | -1.40M | -1.32M | 0.20M | -2.18M | -2.49M | -2.54M | -0.32M | -1.02M | -0.29M | -1.03M | -0.55M | -0.54M | -0.72M | -1.72M | -0.56M | | | | | | | -4.96M | -3.58M | -1.46M | -1.42M | -25.09M | -0.98M | 1.57M | 1.39M | | -2.72M | 2.07M | -4.66M | -12.79M | 2.10M | 4.12M | -0.95M | -6.87M | 1.05M | -0.67M | -2.52M | -6.90M | -6.48M | -8.69M | -10.02M | -15.42M | -15.28M | -12.71M | -10.88M |
|
EPS (Basic)
|
-0.06 | 0.02 | 0.02M | 0.01 | 0.03M | 0.02 | -0.43 | | -0.02M | -0.08 | -0.17 | -0.15 | | | -0.09 | -1.00 | -0.11 | -0.29 | -0.04 | -0.04 | 0.01 | -0.07 | -0.08 | -0.08 | -0.01 | -0.02 | -0.01 | -0.03 | 0.04 | 0.03 | 0.01 | -0.05 | 0.02 | 0.76 | 0.02 | -0.12 | 0.02 | -0.02 | -0.01 | -0.14 | -0.10 | -0.04 | -0.04 | -0.70 | -0.03 | 0.04 | 0.03 | | -0.06 | 0.04 | -0.09 | -0.25 | 0.04 | 0.08 | -0.02 | -0.13 | 0.02 | -0.01 | -0.04 | -0.12 | -0.11 | -0.15 | -0.17 | -0.27 | -0.27 | -0.23 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
-0.09M | 0.03M | 0.01 | 0.01 | 0.03M | 0.01 | -0.43 | | -0.02M | -0.08 | -0.17 | -0.15 | | | | | -0.11 | -0.29 | -0.04 | -0.04 | 0.01 | -0.07 | -0.07 | -0.08 | -0.01 | -0.02 | -0.01 | -0.03 | 0.04 | 0.03 | 0.01 | -0.05 | 0.02 | 0.67 | 0.02 | -0.12 | 0.01 | -0.02 | -0.01 | -0.14 | -101.26 | -0.04 | -0.04 | -0.70 | | 0.03 | 0.03 | | -0.06 | 0.04 | -0.09 | -0.24 | 0.04 | 0.07 | -0.02 | -0.13 | 0.02 | -0.01 | -0.04 | -0.12 | -0.11 | -0.15 | -0.17 | -0.27 | -0.27 | -0.23 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
29.85M | 29.85M | 30.00 | 29.85M | 50.00 | 30.31M | 30.36M | 30.27M | 10.00 | 30.54M | 30.57M | 30.55M | | | 30.85M | 30.82M | 31.14M | 33.12M | 33.22M | 32.70M | 33.38M | 33.46M | 33.53M | 33.49M | 33.72M | 33.96M | 34.02M | 33.95M | 34.50M | 34.75M | 34.93M | 34.88M | 34.51M | 35.33M | 35.86M | 35.19M | 0.03M | 0.03M | 0.03M | 34.94M | 35.37M | 35.63M | 35.86M | 35.72M | 0.04M | 39.39M | 44.69M | 42.33M | 48.76M | 51.68M | 52.26M | 51.38M | 53.25M | 54.21M | 54.48M | 54.14M | 55.05M | 56.53M | 57.18M | 56.57M | 56.50M | | 57.33M | | | | 61.07M |
|
Shares Outstanding (Diluted Average)
|
20.00 | 20.00 | 31.00M | 30.81M | 50.00 | 31.99M | 430.00 | 30.27M | 10.00 | 30.54M | 30.57M | 30.55M | | | | | 31.14M | 33.12M | 33.22M | 33.31M | 34.16M | 33.46M | 33.53M | 33.49M | 33.72M | 33.96M | 34.02M | 33.95M | 39.36M | 40.01M | 40.59M | 36.21M | 39.96M | 39.93M | 39.48M | 39.63M | 0.04M | 0.03M | 0.04M | 34.94M | 0.04M | 35.63M | 35.86M | 35.72M | | 47.33M | 53.57M | 42.33M | 48.76M | 57.12M | 52.26M | 51.38M | 57.17M | 57.31M | 57.28M | 54.14M | 58.04M | 58.03M | 57.18M | 56.57M | 56.50M | | 57.33M | | | | 61.07M |
|
EBITDA
|
1.50M | 2.40M | 2.99M | 1.45M | 2.48M | 0.66M | -1.98M | | 0.02M | -2.23M | -5.22M | -17.15M | -0.49M | -1.03M | -2.70M | -30.79M | -3.35M | -9.53M | -1.39M | -1.30M | 0.21M | -2.21M | -2.52M | -2.25M | -0.07M | -0.79M | -0.02M | 2.18M | 0.98M | 0.67M | -0.38M | -1.77M | 0.26M | 26.92M | 0.93M | -4.08M | 0.59M | -0.77M | -0.17M | -4.51M | -3.59M | -1.49M | -1.41M | -25.43M | -1.08M | 1.60M | 1.38M | | -2.67M | 2.13M | -4.60M | -11.75M | 2.09M | 4.12M | -0.98M | -5.33M | 1.07M | -0.65M | -2.54M | -6.46M | -6.39M | -8.69M | -10.02M | -15.23M | -15.28M | -12.71M | -10.88M |
|
Interest Expenses
|
| | | | | | 0.21M | | | | 0.29M | 0.80M | | | 0.12M | 0.27M | 0.19M | 0.23M | 0.29M | 0.27M | 0.26M | 0.24M | 0.29M | | 0.37M | 0.27M | 0.28M | 0.43M | 0.35M | 0.25M | 0.29M | 0.35M | 0.38M | 0.47M | 0.40M | 0.41M | 0.43M | 0.42M | 0.36M | 0.38M | 0.41M | 0.48M | 0.52M | 0.49M | 0.66M | 0.49M | 0.31M | | 0.25M | 0.27M | 0.31M | -0.35M | 0.29M | 0.35M | 0.43M | 0.36M | 0.36M | 0.33M | 0.36M | 0.35M | 0.30M | 0.29M | 0.31M | 0.27M | 0.26M | 0.39M | 0.58M |
|
Tax Rate
|
200.00% | 76.33% | 84.00% | 79.42% | 38.05% | 32.75% | -532.96% | | -7.93% | -8.23% | -0.04% | 75.50% | | | -1.54% | 3.84% | -0.63% | -0.73% | -0.07% | 3.50% | 13.73% | -0.97% | -0.61% | | 14.13% | 25.35% | 41.34% | -1.99% | 2.10% | 8.50% | -0.56% | -7.14% | 3.20% | -2,441.83% | 2.96% | 2,304.86% | 31.35% | -181.36% | 1.74% | 10.78% | 7.25% | 11.32% | 27.94% | -853.48% | -3.82% | 7.00% | 3.15% | | -2.06% | 5.17% | -0.84% | -1.20% | 2.41% | 0.41% | -5.45% | -8.09% | 11.83% | -26.60% | -4.74% | 3.51% | -1.54% | -0.31% | -1.37% | -0.04% | -0.92% | -0.71% | -0.54% |