|
Revenue
|
| 17.69M | 18.50M | 19.38M | 20.65M | 21.19M | 22.19M | 23.38M | 24.66M | 24.88M | 26.29M | 27.75M | 29.04M | 30.36M | 32.30M | 34.35M | 36.57M | 37.49M | 39.88M | 42.47M | 44.45M | 46.25M | 48.47M | 50.99M | 52.22M | 53.12M | 55.30M | 68.15M | 62.91M | 64.88M | 68.15M | 71.66M | 74.20M | 75.34M | 78.93M | 82.67M | 84.66M | 86.26M | 88.83M | 93.07M | 94.80M | 96.76M | 99.70M | 104.93M | 109.78M | 113.42M | 119.89M | 125.56M | 130.85M | 130.68M | 137.21M | 142.00M | 144.57M | 145.81M | 148.71M | 153.87M | 159.19M | 159.90M | 164.06M | 169.88M |
|
Cost of Revenue
|
| 7.00M | 7.31M | 7.99M | 9.23M | 9.25M | 9.78M | 8.80M | 9.91M | 10.17M | 10.16M | 10.41M | 11.78M | 12.49M | 11.85M | 11.77M | 11.94M | 11.44M | 12.78M | 12.28M | 13.07M | 14.17M | 14.73M | 14.50M | 15.35M | 16.01M | 15.38M | 15.47M | 16.98M | 16.23M | 18.98M | 16.51M | 19.34M | 17.71M | 17.54M | 17.11M | 18.48M | 18.50M | 18.89M | 20.62M | 21.22M | 21.68M | 21.55M | 22.48M | 23.73M | 24.00M | 25.05M | 25.99M | 27.75M | 26.95M | 26.66M | 27.88M | 31.34M | 29.41M | 32.15M | 32.69M | 34.06M | 32.66M | 35.81M | 35.28M |
|
Gross Profit
|
| 14.82M | 15.47M | 16.15M | 16.53M | 17.03M | 17.56M | 18.75M | 19.68M | 19.09M | 20.37M | 21.33M | 22.51M | 23.51M | 25.13M | 26.93M | 29.05M | 29.53M | 31.72M | 33.71M | 35.44M | 36.70M | 38.21M | 39.52M | 40.55M | 40.83M | 43.15M | 46.76M | 48.51M | 48.98M | 51.91M | 55.15M | 56.67M | 57.63M | 61.39M | 65.56M | 67.50M | 67.77M | 69.94M | 72.45M | 73.58M | 75.08M | 78.15M | 82.45M | 86.05M | 89.42M | 94.85M | 99.57M | 103.10M | 103.73M | 110.55M | 115.26M | 117.44M | 118.61M | 122.29M | 125.03M | 130.15M | 130.97M | 135.19M | 142.08M |
|
Amortization - Intangibles
|
| | | | 0.29M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 4.76M | 4.99M | 4.92M | 4.95M | 5.10M | 5.15M | 5.08M | 4.87M | 5.30M | 5.29M | 5.15M | 5.94M | 6.40M | 6.41M | 6.49M | 7.01M | 7.15M | 7.21M | 7.56M | 7.53M | 8.11M | 9.49M | 9.76M | 8.88M | 9.82M | 10.53M | 10.89M | 11.58M | 12.55M | 13.13M | 12.50M | 15.07M | 15.84M | 17.70M | 16.90M | 17.81M | 17.98M | 18.06M | 17.86M | 18.64M | 17.75M | 19.80M | 21.34M | 22.40M | 23.11M | 24.79M | 25.48M | 27.81M | 27.80M | 27.42M | 27.78M | 27.47M | 27.53M | 27.12M | 28.90M | 28.30M | 29.15M | 30.25M | 28.93M |
|
Selling, General & Administrative
|
| 2.21M | 2.05M | 2.25M | 2.39M | 2.81M | 2.84M | 3.15M | 3.27M | 3.90M | 4.05M | 4.28M | 4.57M | 4.88M | 5.08M | 5.16M | 5.89M | 6.02M | 6.43M | 6.98M | 7.15M | 6.82M | 8.28M | 7.28M | 7.50M | 7.33M | 8.23M | 9.55M | 10.22M | 11.79M | 8.91M | 9.04M | 9.32M | 10.43M | 10.42M | 9.11M | 10.80M | 11.12M | 10.59M | 12.22M | 12.63M | 42.04M | 11.21M | 10.57M | 12.45M | 12.63M | 13.33M | 15.70M | 16.32M | 15.13M | 14.05M | 16.00M | 16.56M | 16.91M | 14.96M | 18.49M | 18.38M | 17.40M | 17.72M | 17.92M |
|
Other Operating Expenses
|
| 7.00M | 7.31M | 7.99M | 9.23M | 9.25M | 9.78M | 8.80M | 9.91M | 10.17M | 10.16M | 10.41M | 11.78M | 12.49M | 11.85M | 11.77M | 11.94M | 11.44M | 12.78M | 12.28M | 13.07M | 14.17M | 14.73M | 14.50M | 15.35M | 16.01M | 15.38M | 15.47M | 16.98M | 16.23M | 18.98M | 15.49M | 19.34M | 17.32M | 17.16M | 17.01M | 19.34M | 18.23M | 15.78M | 16.06M | 17.89M | 17.99M | 17.77M | 18.57M | 22.16M | 20.14M | 23.73M | 25.05M | 28.30M | 25.63M | 26.24M | 27.88M | 31.94M | 29.41M | 32.15M | 32.69M | 34.06M | 32.66M | 35.81M | 35.28M |
|
Operating Expenses
|
| 13.98M | 14.35M | 15.16M | 16.57M | 17.16M | 17.77M | 17.03M | 18.05M | 19.36M | 19.50M | 19.84M | 22.29M | 23.77M | 23.34M | 23.42M | 24.84M | 24.61M | 26.41M | 26.83M | 27.75M | 29.10M | 32.49M | 31.54M | 31.74M | 33.17M | 34.14M | 35.91M | 38.78M | 40.57M | 41.01M | 37.03M | 43.73M | 43.58M | 45.28M | 43.01M | 47.96M | 47.34M | 44.43M | 46.15M | 49.17M | 77.78M | 48.79M | 50.48M | 57.00M | 55.88M | 61.85M | 66.22M | 72.43M | 68.55M | 67.72M | 71.66M | 75.97M | 73.85M | 74.22M | 80.08M | 80.74M | 79.22M | 83.78M | 82.13M |
|
Operating Income
|
| 0.84M | 1.12M | 0.99M | -0.04M | -0.13M | -0.21M | 1.72M | 1.63M | -0.27M | 0.86M | 1.50M | 0.22M | -0.26M | 1.79M | 3.51M | 4.21M | 4.92M | 5.31M | 6.88M | 7.70M | 7.60M | 5.71M | 7.99M | 8.81M | 7.66M | 9.01M | 10.85M | 9.73M | 8.41M | 10.89M | 18.12M | 12.94M | 14.05M | 16.11M | 22.55M | 19.55M | 20.43M | 25.51M | 26.30M | 24.41M | -2.71M | 29.36M | 31.98M | 29.05M | 33.53M | 32.99M | 33.35M | 30.67M | 35.18M | 42.83M | 43.59M | 41.47M | 44.76M | 48.07M | 44.95M | 49.41M | 51.76M | 51.41M | 59.95M |
|
EBIT
|
| 0.84M | 1.12M | 0.99M | -0.04M | -0.13M | -0.21M | 1.72M | 1.63M | -0.27M | 0.86M | 1.50M | 0.22M | -0.26M | 1.79M | 3.51M | 4.21M | 4.92M | 5.31M | 6.88M | 7.70M | 7.60M | 5.71M | 7.99M | 8.81M | 7.66M | 9.01M | 10.85M | 9.73M | 8.41M | 10.89M | 18.12M | 12.94M | 14.05M | 16.11M | 22.55M | 19.55M | 20.43M | 25.51M | 26.30M | 24.41M | -2.71M | 29.36M | 31.98M | 29.05M | 33.53M | 32.99M | 33.35M | 30.67M | 35.18M | 42.83M | 43.59M | 41.47M | 44.76M | 48.07M | 44.95M | 49.41M | 51.76M | 51.41M | 59.95M |
|
Interest & Investment Income
|
| | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.08M | 0.08M | 0.12M | 0.10M | 0.11M | 0.13M | 0.13M | 0.09M | 0.10M | 0.13M | 0.15M | 0.18M | 0.25M | 0.29M | 0.36M | 0.42M | 0.48M | 0.54M | 0.75M | 0.90M | 1.09M | 1.45M | 1.65M | 1.89M | 2.05M | 2.20M | 2.14M | 2.05M | 1.92M | 1.39M | 1.12M | 0.95M | 0.75M | 0.57M | 0.53M | 0.45M | 0.52M | 0.84M | 1.57M | 2.27M | 2.40M | 3.81M | 5.14M | 5.56M | 6.12M | 6.70M | 6.76M | 6.19M | 6.24M | 6.41M | 6.26M |
|
Other Non Operating Income
|
| | | -0.42M | -0.45M | -0.01M | -0.09M | 0.06M | -0.20M | -0.32M | 0.03M | -0.08M | -0.23M | -0.09M | -0.09M | -0.24M | -0.66M | -0.18M | | -0.31M | -0.36M | -0.07M | -0.25M | -0.12M | -0.53M | -0.03M | -0.18M | -0.08M | -0.25M | 0.19M | -0.53M | -0.50M | 0.04M | -0.22M | 0.23M | -0.33M | -0.29M | -0.14M | 0.19M | 0.21M | -0.26M | -0.24M | -0.08M | -0.45M | 0.20M | -0.71M | -1.71M | -1.08M | 1.46M | -0.22M | -0.96M | -0.71M | 0.56M | -1.40M | -0.59M | 0.60M | -1.78M | 0.32M | 1.00M | -0.94M |
|
Non Operating Income
|
| 0.34M | 0.07M | -0.46M | -0.48M | -0.08M | -0.14M | 0.02M | -0.17M | -0.27M | 0.05M | 0.01M | -0.06M | 0.01M | 0.04M | -0.12M | -0.57M | -0.08M | 0.13M | -0.15M | -0.18M | 0.17M | 0.04M | 0.23M | -0.12M | 0.45M | 0.36M | 0.67M | 0.65M | 1.25M | 0.88M | 1.12M | 1.86M | 1.79M | 2.40M | 1.79M | 1.76M | 1.79M | 1.59M | 1.33M | 0.68M | 0.50M | 0.49M | -0.45M | 0.66M | -0.71M | -1.71M | -1.08M | 6.65M | 2.18M | 2.85M | 4.43M | 6.12M | 4.72M | 6.12M | 7.37M | 4.42M | 6.55M | 7.41M | 5.33M |
|
EBT
|
| 1.17M | 1.19M | 0.53M | -0.53M | -0.21M | -0.35M | 1.74M | 1.46M | -0.54M | 0.91M | 1.51M | 0.16M | -0.25M | 1.83M | 3.39M | 3.64M | 4.84M | 5.44M | 6.72M | 7.51M | 7.76M | 5.75M | 8.22M | 8.70M | 8.11M | 9.37M | 11.52M | 10.38M | 9.65M | 11.78M | 19.23M | 14.80M | 15.84M | 18.51M | 24.34M | 21.30M | 22.22M | 27.09M | 27.63M | 25.09M | -2.21M | 29.85M | 32.05M | 29.70M | 33.34M | 32.12M | 33.84M | 34.40M | 37.36M | 45.68M | 48.02M | 47.59M | 49.48M | 54.18M | 52.32M | 53.83M | 58.31M | 58.81M | 65.28M |
|
Tax Provisions
|
| 0.13M | 0.08M | 0.08M | 0.12M | 0.08M | -0.08M | 0.08M | 0.28M | 0.07M | 0.09M | 0.21M | 0.13M | 0.18M | 0.17M | 0.28M | -22.27M | 1.84M | 2.12M | 2.60M | 2.09M | 2.98M | 2.21M | 3.22M | 2.79M | -13.82M | 2.17M | 3.07M | 7.52M | 0.51M | 1.50M | -4.24M | 4.20M | 2.60M | 2.30M | 5.20M | 0.64M | 3.52M | 0.80M | 4.90M | 1.26M | -2.44M | 8.71M | 4.30M | 7.84M | 7.93M | 5.53M | 6.20M | 6.07M | 8.30M | 10.30M | 1.51M | 6.96M | 9.80M | 10.41M | 6.11M | 9.84M | 10.80M | 11.52M | 14.94M |
|
Profit After Tax
|
| 1.05M | 1.11M | 0.45M | -0.65M | -0.28M | -0.28M | 1.67M | 1.18M | -0.61M | 0.82M | 1.30M | 0.04M | -0.43M | 1.66M | 3.10M | 25.91M | 3.00M | 3.32M | 4.12M | 5.42M | 4.78M | 3.54M | 5.00M | 5.91M | 21.93M | 7.20M | 8.45M | 2.86M | 9.14M | 10.29M | 23.47M | 14.40M | 13.27M | 16.23M | 19.17M | 20.66M | 18.69M | 26.32M | 22.74M | 23.82M | 0.23M | 21.14M | 27.77M | 21.82M | 25.41M | 26.60M | 27.66M | 28.33M | 29.11M | 35.38M | 46.52M | 40.59M | 39.73M | 43.77M | 46.21M | 43.97M | 47.53M | 47.29M | 50.35M |
|
Income from Continuing Operations
|
| 1.05M | 1.11M | 0.45M | -0.65M | -0.28M | -0.28M | 1.67M | 1.18M | -0.61M | 0.82M | 1.30M | 0.04M | -0.43M | 1.66M | 3.10M | 25.91M | 3.00M | 3.32M | 4.12M | 5.42M | 4.78M | 3.54M | 5.00M | 5.91M | 21.93M | 7.20M | 8.45M | 2.86M | 9.14M | 10.28M | 23.47M | 10.60M | 13.24M | 16.21M | 19.14M | 20.66M | 18.69M | 26.29M | 22.73M | 23.83M | 0.23M | 21.14M | 27.75M | 21.87M | 25.41M | 26.60M | 27.64M | 28.33M | 29.06M | 35.38M | 46.52M | 40.64M | 39.69M | 43.77M | 46.21M | 43.99M | 47.51M | 47.29M | 50.35M |
|
Consolidated Net Income
|
| 1.05M | 1.11M | 0.45M | -0.65M | -0.28M | -0.28M | 1.67M | 1.18M | -0.61M | 0.82M | 1.30M | 0.04M | -0.43M | 1.66M | 3.10M | 25.91M | 3.00M | 3.32M | 4.12M | 5.42M | 4.78M | 3.54M | 5.00M | 5.91M | 21.93M | 7.20M | 8.45M | 2.86M | 9.14M | 10.28M | 23.47M | 10.60M | 13.24M | 16.21M | 19.14M | 20.66M | 18.69M | 26.29M | 22.73M | 23.83M | 0.23M | 21.14M | 27.75M | 21.87M | 25.41M | 26.60M | 27.64M | 28.33M | 29.06M | 35.38M | 46.52M | 40.64M | 39.69M | 43.77M | 46.21M | 43.99M | 47.51M | 47.29M | 50.35M |
|
Income towards Parent Company
|
| 1.05M | 1.11M | 0.45M | -0.65M | -0.28M | -0.28M | 1.67M | 1.18M | -0.61M | 0.82M | 1.30M | 0.04M | -0.43M | 1.66M | 3.10M | 25.91M | 3.00M | 3.32M | 4.12M | 5.42M | 4.78M | 3.54M | 5.00M | 5.91M | 21.93M | 7.20M | 8.45M | 2.86M | 9.14M | 10.28M | 23.47M | 10.60M | 13.24M | 16.21M | 19.14M | 20.66M | 18.69M | 26.29M | 22.73M | 23.83M | 0.23M | 21.14M | 27.75M | 21.87M | 25.41M | 26.60M | 27.64M | 28.33M | 29.06M | 35.38M | 46.52M | 40.64M | 39.69M | 43.77M | 46.21M | 43.99M | 47.51M | 47.29M | 50.35M |
|
Net Income towards Common Stockholders
|
| 0.23M | 0.24M | 0.10M | -0.65M | -0.28M | -0.28M | 0.41M | 1.16M | -0.61M | 0.82M | 1.29M | 0.04M | -0.43M | 1.66M | 3.10M | 25.91M | 3.00M | 3.32M | 4.12M | 5.42M | 4.78M | 3.54M | 5.00M | 5.91M | 21.93M | 7.20M | 8.45M | 2.86M | 9.14M | 10.28M | 23.47M | 10.60M | 13.24M | 16.21M | 19.14M | 20.66M | 18.69M | 26.29M | 22.73M | 23.83M | 0.23M | 21.14M | 27.75M | 21.87M | 25.41M | 26.60M | 27.64M | 28.33M | 29.06M | 35.38M | 46.52M | 40.64M | 39.69M | 43.77M | 46.21M | 43.99M | 47.51M | 47.29M | 50.35M |
|
EPS (Basic)
|
| 0.05 | 0.05 | 0.02 | -0.13 | -0.05 | -0.05 | 0.07 | 0.04 | -0.02 | 0.03 | 0.04 | 0.00 | -0.01 | 0.05 | 0.09 | 0.77 | 0.09 | 0.10 | 0.12 | 0.16 | 0.14 | 0.10 | 0.14 | 0.17 | 0.60 | 0.19 | 0.22 | 0.07 | 0.24 | 0.26 | 0.60 | 0.37 | 0.34 | 0.41 | 0.49 | 0.53 | 0.48 | 0.67 | 0.58 | 0.61 | 0.01 | 0.54 | 0.71 | 0.56 | 0.65 | 0.65 | 0.72 | 0.75 | 0.79 | 0.96 | 1.27 | 1.10 | 1.08 | 1.19 | 1.26 | 1.20 | 1.30 | 1.30 | 1.40 |
|
EPS (Weighted Average and Diluted)
|
| 0.04 | 0.05 | 0.02 | -0.13 | -0.05 | -0.05 | 0.06 | 0.03 | -0.02 | 0.02 | 0.04 | 0.00 | -0.01 | 0.04 | 0.08 | 0.69 | 0.08 | 0.09 | 0.11 | 0.14 | 0.13 | 0.09 | 0.13 | 0.15 | 0.56 | 0.18 | 0.21 | 0.07 | 0.22 | 0.24 | 0.56 | 0.35 | 0.32 | 0.39 | 0.47 | 0.50 | 0.46 | 0.64 | 0.56 | | | | | 0.55 | | 0.64 | 0.71 | 0.73 | 0.77 | 0.95 | 1.24 | 1.07 | 1.05 | 1.17 | 1.24 | 1.19 | 1.29 | 1.29 | 1.39 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | 30.05M | 30.05M | 31.55M | 31.55M | 31.67M | 32.00M | 32.25M | 32.68M | 32.99M | 33.32M | 33.92M | 33.96M | 34.09M | 34.19M | 34.43M | 34.92M | 35.37M | 35.37M | 36.36M | 36.36M | 37.03M | 37.92M | 37.92M | 38.63M | 38.98M | 39.00M | 39.38M | 39.04M | 39.24M | 38.76M | 38.76M | 38.96M | 39.25M | 39.02M | 39.02M | 39.21M | 39.14M | 38.94M | 39.03M | 39.03M | 38.83M | 38.36M | 37.99M | 37.01M | 36.90M | 36.71M | 36.98M | 36.98M | 36.94M | 36.81M | 36.48M | 36.48M | 36.33M | 36.10M |
|
Shares Outstanding (Diluted Average)
|
23.56M | | | 24.40M | 24.19M | 5.26M | 5.51M | 26.55M | 28.35M | 31.49M | 35.39M | 36.25M | 35.97M | 32.52M | 36.97M | 37.08M | 37.17M | 38.23M | 38.48M | 38.20M | 38.37M | 37.84M | 38.14M | 38.71M | 38.37M | 38.84M | 39.53M | 42.07M | 40.07M | 41.93M | 42.22M | 42.20M | 41.90M | 41.55M | 41.57M | 41.45M | 41.34M | 40.85M | 40.93M | | | | | | 40.12M | | | 39.63M | 39.34M | 37.67M | 37.55M | 37.52M | 37.60M | 37.72M | 37.59M | 37.44M | 37.35M | 36.78M | 36.65M | 36.53M |
|
EBITDA
|
| 0.84M | 1.12M | 0.99M | -0.04M | -0.13M | -0.21M | 1.72M | 1.63M | -0.27M | 0.86M | 1.50M | 0.22M | -0.26M | 1.79M | 3.51M | 4.21M | 4.92M | 5.31M | 6.88M | 7.70M | 7.60M | 5.71M | 7.99M | 8.81M | 7.66M | 9.01M | 10.85M | 9.73M | 8.41M | 10.89M | 18.12M | 12.94M | 14.05M | 16.11M | 22.55M | 19.55M | 20.43M | 25.51M | 26.30M | 24.41M | -2.71M | 29.36M | 31.98M | 29.05M | 33.53M | 32.99M | 33.35M | 30.67M | 35.18M | 42.83M | 43.59M | 41.47M | 44.76M | 48.07M | 44.95M | 49.41M | 51.76M | 51.41M | 59.95M |
|
Interest Expenses
|
| | | 0.05M | 0.04M | 0.07M | 0.05M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.00M | | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.04M | 0.04M | 0.04M | 0.06M | 0.04M | 0.03M | 0.03M | 0.01M | 0.00M | | 0.00M | 0.01M | 0.00M | | | -0.00M | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 10.90% | 6.90% | 15.20% | | | 21.97% | 4.42% | 19.30% | | 10.07% | 13.93% | 78.53% | | 9.50% | 8.35% | | 38.01% | 39.04% | 38.68% | 27.81% | 38.40% | 38.49% | 39.20% | 32.06% | | 23.13% | 26.63% | 72.48% | 5.27% | 12.73% | | 28.38% | 16.42% | 12.43% | 21.37% | 3.00% | 15.86% | 2.95% | 17.73% | 5.04% | | 29.17% | 13.42% | 26.38% | 23.79% | 17.20% | 18.32% | 17.65% | 22.22% | 22.55% | 3.14% | 14.62% | 19.80% | 19.22% | 11.68% | 18.28% | 18.52% | 19.59% | 22.88% |