|
Revenue
|
13.78M | 13.15M | 14.39M | 14.85M | 16.27M | 15.27M | 16.38M | 15.51M | 15.94M | 15.87M | 16.47M | 18.00M | 18.16M | 17.11M | 18.94M | 20.18M | 20.05M | 18.19M | | 18.86M | 18.66M | 18.75M | 18.71M | 19.27M | 20.97M | 20.05M | 22.14M | 20.35M | 21.94M | 23.47M | 24.85M | 27.09M | 33.91M | 31.77M | 31.19M | 32.58M | 39.66M | 39.05M | 38.88M | 35.19M | 35.19M | 47.08M | 46.00M | 50.75M | 62.37M | 58.35M | 59.00M | 63.20M | 81.10M | 76.05M | 64.04M | 73.53M | 92.31M | 80.31M | 76.27M | 77.36M | 99.00M | 88.59M | 48.95M | 42.59M | 44.32M | 94.73M |
|
Cost of Revenue
|
4.95M | 4.89M | 5.08M | 5.22M | 5.41M | 4.82M | 4.95M | 4.66M | 5.37M | 5.51M | 5.75M | 5.35M | 5.66M | 5.53M | 7.42M | 6.29M | 7.03M | 7.03M | | 5.96M | 6.30M | 6.28M | 4.21M | 7.67M | 7.18M | 7.15M | 6.68M | 6.53M | 7.34M | 6.62M | 7.93M | 7.66M | 10.66M | 10.62M | 9.87M | 10.14M | 11.68M | 12.46M | 10.06M | 11.03M | 10.76M | 12.65M | 11.48M | 13.20M | 18.85M | 18.18M | 17.07M | 17.27M | 24.23M | 23.13M | 24.22M | 26.35M | 32.28M | 26.61M | 22.60M | 26.71M | 31.00M | 28.87M | 19.79M | 24.62M | 26.28M | 23.46M |
|
Gross Profit
|
8.83M | 8.26M | 9.31M | 9.63M | 10.86M | 10.45M | 11.43M | 10.90M | 11.04M | 11.18M | 11.17M | 12.65M | 12.62M | 12.06M | 12.98M | 13.88M | 13.67M | 11.87M | 9.40M | 12.90M | 12.36M | 12.80M | 14.66M | 12.99M | 14.63M | 14.87M | 15.88M | 14.58M | 15.47M | 16.85M | 17.38M | 19.43M | 25.23M | 23.86M | 22.99M | 24.18M | 29.90M | 29.05M | 28.82M | 24.76M | 24.43M | 34.87M | 34.30M | 39.14M | 49.20M | 45.30M | 44.99M | 49.26M | 63.87M | 60.46M | 49.78M | 57.56M | 70.73M | 63.64M | 60.73M | 61.03M | 78.41M | 68.49M | 31.65M | 28.00M | 32.80M | 77.88M |
|
Research & Development
|
1.53M | 1.31M | 1.51M | 1.43M | 1.39M | 1.45M | 1.59M | 1.55M | 1.51M | 1.58M | 1.80M | 1.37M | 1.69M | 1.68M | 1.97M | 3.48M | 2.50M | 3.14M | | 3.58M | 3.54M | 3.68M | 5.64M | 6.91M | 4.66M | 4.45M | 4.65M | 4.78M | 4.77M | 4.59M | 5.63M | 5.41M | 5.35M | 5.57M | 5.71M | 5.63M | 6.10M | 6.16M | | 6.90M | 7.31M | 8.75M | 14.03M | 8.26M | 8.26M | 8.27M | 9.07M | 7.94M | 8.64M | 9.62M | 9.79M | 10.31M | 11.76M | 11.47M | 10.87M | 13.38M | 11.87M | 12.25M | 18.43M | 13.66M | 10.26M | 9.21M |
|
Selling, General & Administrative
|
3.39M | 3.59M | 4.53M | 3.40M | 3.90M | 3.68M | 3.95M | 3.86M | 3.63M | 3.45M | 4.21M | 3.96M | 3.92M | 4.14M | 4.75M | 5.40M | 5.37M | 3.26M | | 5.16M | 14.10M | 14.82M | 5.54M | 8.46M | 16.77M | 4.99M | 52.65M | 16.66M | 16.79M | 15.80M | 18.64M | 18.63M | 22.20M | 22.28M | 21.80M | 22.61M | 25.29M | 25.72M | | 25.89M | 25.48M | 29.99M | 37.97M | 31.67M | 38.55M | 37.46M | 37.61M | 37.15M | 46.85M | 46.76M | 48.82M | 54.76M | 62.13M | 57.34M | 50.32M | 63.32M | 66.51M | 62.80M | 59.56M | 85.41M | 62.76M | 59.38M |
|
Restructuring Costs
|
| | | 0.13M | | | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | | | | -4.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
4.92M | 4.90M | 6.04M | 4.96M | 5.30M | 5.14M | 5.54M | 5.96M | 5.15M | 5.03M | 6.01M | 5.32M | 5.61M | 5.82M | 6.72M | 8.88M | 7.87M | 6.40M | | 8.74M | 17.64M | 18.50M | 11.18M | 15.37M | 21.43M | 16.59M | 57.30M | 21.44M | 21.56M | 15.81M | 24.27M | 24.04M | 27.55M | 27.85M | 27.51M | 28.25M | 31.39M | 31.87M | | 32.79M | 32.80M | 38.74M | 52.00M | 39.93M | 46.81M | 45.73M | 46.68M | 45.09M | 55.49M | 56.37M | 58.61M | 65.07M | 73.88M | 68.81M | 61.19M | 76.70M | 78.38M | 75.05M | 77.98M | 99.07M | 73.03M | 68.59M |
|
Operating Income
|
0.08M | -1.19M | -0.69M | 0.21M | 1.17M | 0.74M | 0.67M | 0.28M | -0.16M | -0.09M | -1.24M | 1.08M | 0.69M | 0.17M | -1.25M | -1.34M | -1.39M | -1.55M | 9.40M | -1.51M | -1.74M | -2.02M | -1.05M | -10.05M | -2.14M | -1.72M | 1.26M | -2.08M | -1.32M | 1.04M | -1.26M | 0.80M | 3.03M | 1.58M | 1.19M | 1.56M | 4.61M | 3.33M | 28.82M | -1.14M | -1.05M | 4.88M | -2.74M | 7.47M | 10.65M | 7.84M | 7.38M | 12.11M | 17.02M | 13.71M | 0.96M | 2.80M | 8.60M | 6.29M | 10.40M | -2.28M | 11.90M | 5.68M | -27.91M | -57.40M | -29.96M | 18.49M |
|
EBIT
|
0.08M | -1.19M | -0.69M | 0.21M | 1.17M | 0.74M | 0.67M | 0.28M | -0.16M | -0.09M | -1.24M | 1.08M | 0.69M | 0.17M | -1.25M | -1.34M | -1.39M | -1.55M | 9.40M | -1.51M | -1.74M | -2.02M | -1.05M | -10.05M | -2.14M | -1.72M | 1.26M | -2.08M | -1.32M | 1.04M | -1.26M | 0.80M | 3.03M | 1.58M | 1.19M | 1.56M | 4.61M | 3.33M | 28.82M | -1.14M | -1.05M | 4.88M | -2.74M | 7.47M | 10.65M | 7.84M | 7.38M | 12.11M | 17.02M | 13.71M | 0.96M | 2.80M | 8.60M | 6.29M | 10.40M | -2.28M | 11.90M | 5.68M | -27.91M | -57.40M | -29.96M | 18.49M |
|
Interest & Investment Income
|
0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.04M | 0.04M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.03M | | 0.05M | 0.00M | | | | | -0.11M | -0.03M | -0.03M | -0.03M | -0.02M | -0.01M | -0.02M | -0.03M | 0.23M | 0.27M | 0.26M | 0.27M | | 0.22M | 0.02M | 0.00M | -0.56M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | 0.04M | 0.90M | 1.51M | 1.82M | 1.77M | 1.69M | 1.70M | 1.53M | 1.42M | 1.41M | 1.55M | 1.37M | 1.37M | 0.79M |
|
Other Non Operating Income
|
-0.05M | 0.45M | | 0.37M | 0.24M | -0.28M | -0.03M | 0.21M | 0.31M | 0.19M | 0.21M | -0.34M | 0.14M | 0.23M | -0.30M | 0.16M | -0.13M | -0.63M | | -0.89M | 0.18M | 0.04M | -0.25M | 0.46M | -0.42M | -0.07M | 0.00M | -0.09M | 0.38M | 0.44M | 0.08M | -0.08M | -0.52M | 0.05M | -0.29M | -0.25M | 0.01M | -0.58M | | -0.47M | 0.39M | 0.47M | 1.69M | -1.30M | -0.13M | -0.61M | -0.92M | -0.92M | -1.86M | -2.13M | 3.20M | 0.06M | -1.89M | -1.38M | 1.33M | -2.30M | -3.05M | 5.93M | -4.26M | 1.42M | 2.56M | -0.84M |
|
Non Operating Income
|
-0.41M | 0.39M | -0.13M | 0.40M | 0.16M | -0.45M | -0.19M | 0.21M | | 0.22M | 0.29M | -0.30M | 0.18M | 0.33M | 0.20M | 0.20M | -0.03M | -0.60M | | -0.86M | 0.30M | 0.26M | 0.17M | 0.41M | -0.13M | -0.07M | -0.07M | 0.02M | 0.49M | 0.54M | 0.27M | 0.09M | -0.39M | 0.22M | 0.17M | 0.29M | 0.43M | -0.19M | | -0.16M | 0.44M | 0.50M | 0.96M | -1.23M | 0.07M | -0.46M | -2.26M | -0.59M | -1.55M | -1.13M | -3.73M | 1.92M | -0.10M | 0.45M | -9.88M | 0.33M | -1.56M | 7.48M | -9.88M | 2.92M | 4.05M | 0.35M |
|
EBT
|
-0.34M | -0.80M | -0.82M | 0.60M | 1.33M | 0.29M | 0.48M | 0.46M | -0.16M | 0.13M | -0.95M | 0.79M | 0.88M | 0.50M | -1.05M | -1.14M | -1.42M | -2.16M | 9.43M | -2.37M | -1.45M | -1.76M | -0.89M | -9.64M | -2.27M | -1.71M | 1.18M | -2.06M | -0.82M | 1.58M | -2.01M | 0.88M | 2.63M | 1.80M | 3.94M | 1.86M | 5.04M | 3.15M | 28.82M | -1.29M | -0.62M | 5.38M | 14.46M | 6.24M | 10.71M | 7.38M | 22.54M | 11.53M | 15.47M | 12.58M | 31.34M | 4.72M | 8.49M | 6.75M | 60.13M | -2.21M | 10.33M | 13.16M | -74.14M | -54.49M | -25.91M | 18.79M |
|
Tax Provisions
|
0.30M | 0.36M | -0.13M | 0.30M | 0.47M | 0.21M | 0.37M | 0.23M | 0.33M | 0.22M | 0.47M | 0.31M | 0.60M | -0.03M | -0.17M | 0.22M | 0.37M | 0.55M | | -0.03M | 0.15M | -0.01M | -0.21M | -1.60M | -0.13M | 0.07M | 2.71M | 0.14M | 0.15M | 0.41M | -0.31M | 0.30M | 0.81M | 0.35M | 0.22M | 0.49M | 1.13M | 0.76M | | -1.16M | 0.56M | 1.49M | 0.82M | 1.25M | 2.15M | 1.36M | 0.56M | 1.93M | 2.43M | 2.31M | 1.47M | 2.01M | 2.43M | 1.93M | 5.98M | 1.13M | 2.96M | 3.18M | 3.89M | -0.28M | -9.10M | 9.91M |
|
Profit After Tax
|
-0.64M | -1.16M | -0.69M | 0.30M | 0.86M | 0.08M | 0.11M | 0.23M | -0.49M | -0.09M | -1.41M | 0.47M | 0.28M | 0.53M | -0.88M | -1.36M | -1.79M | -2.71M | -2.54M | -2.34M | -1.60M | -1.75M | -0.84M | -8.04M | -2.14M | -1.78M | -0.17M | -2.20M | -0.97M | 1.17M | -0.14M | 0.58M | 1.83M | 1.46M | 1.10M | 1.37M | 3.91M | 2.39M | 6.38M | -0.13M | -1.17M | 3.89M | 3.33M | 4.99M | 8.57M | 6.02M | 4.92M | 9.60M | 13.04M | 10.26M | 6.76M | 2.71M | 6.06M | 4.82M | 7.76M | -3.34M | 7.38M | 9.98M | -34.23M | -54.21M | -16.81M | 8.88M |
|
Income from Continuing Operations
|
-0.64M | -1.16M | -0.69M | 0.30M | 0.86M | 0.08M | 0.11M | 0.23M | -0.49M | -0.09M | -1.41M | 0.47M | 0.28M | 0.53M | -0.88M | -1.36M | -1.79M | -2.71M | 9.43M | -2.34M | -1.60M | -1.75M | -0.68M | -8.04M | -2.14M | -1.78M | -1.53M | -2.20M | -0.97M | 1.17M | -1.71M | 0.58M | 1.83M | 1.46M | 3.73M | 1.37M | 3.91M | 2.39M | 28.82M | -0.13M | -1.17M | 3.89M | 13.64M | 4.99M | 8.57M | 6.02M | 21.98M | 9.60M | 13.04M | 10.26M | 29.88M | 2.71M | 6.06M | 4.82M | 54.14M | -3.34M | 7.38M | 9.98M | -78.03M | -54.21M | -16.81M | 8.88M |
|
Consolidated Net Income
|
-0.64M | -1.16M | -0.69M | 0.30M | 0.86M | 0.08M | 0.11M | 0.23M | -0.49M | -0.09M | -1.41M | 0.47M | 0.28M | 0.53M | -0.88M | -1.36M | -1.79M | -2.71M | 9.43M | -2.34M | -1.60M | -1.75M | -0.68M | -8.04M | -2.14M | -1.78M | -1.53M | -2.20M | -0.97M | 1.17M | -1.71M | 0.58M | 1.83M | 1.46M | 3.73M | 1.37M | 3.91M | 2.39M | 28.82M | -0.13M | -1.17M | 3.89M | 13.64M | 4.99M | 8.57M | 6.02M | 21.98M | 9.60M | 13.04M | 10.26M | 29.88M | 2.71M | 6.06M | 4.82M | 54.14M | -3.34M | 7.38M | 9.98M | -78.03M | -54.21M | -16.81M | 8.88M |
|
Income towards Parent Company
|
-0.64M | -1.16M | -0.69M | 0.30M | 0.86M | 0.08M | 0.11M | 0.23M | -0.49M | -0.09M | -1.41M | 0.47M | 0.28M | 0.53M | -0.88M | -1.36M | -1.79M | -2.71M | 9.43M | -2.34M | -1.60M | -1.75M | -0.68M | -8.04M | -2.14M | -1.78M | -1.53M | -2.20M | -0.97M | 1.17M | -1.71M | 0.58M | 1.83M | 1.46M | 3.73M | 1.37M | 3.91M | 2.39M | 28.82M | -0.13M | -1.17M | 3.89M | 13.64M | 4.99M | 8.57M | 6.02M | 21.98M | 9.60M | 13.04M | 10.26M | 29.88M | 2.71M | 6.06M | 4.82M | 54.14M | -3.34M | 7.38M | 9.98M | -78.03M | -54.21M | -16.81M | 8.88M |
|
Net Income towards Common Stockholders
|
-0.64M | -1.16M | -0.69M | 0.30M | 0.86M | 0.08M | 0.11M | 0.23M | -0.49M | -0.09M | -1.41M | 0.47M | 0.28M | 0.53M | -0.88M | -1.36M | -1.79M | -2.71M | 9.43M | -2.34M | -1.60M | -1.75M | -0.68M | -8.04M | -2.14M | -1.78M | -1.53M | -2.20M | -0.97M | 1.17M | -1.71M | 0.58M | 1.83M | 1.46M | 3.73M | 1.37M | 3.91M | 2.39M | 28.82M | -0.13M | -1.17M | 3.89M | 13.64M | 4.99M | 8.57M | 6.02M | 21.98M | 9.60M | 13.04M | 10.26M | 29.88M | 2.71M | 6.06M | 4.82M | 54.14M | -3.34M | 7.38M | 9.98M | -78.03M | -54.21M | -16.81M | 8.88M |
|
EPS (Basic)
|
-0.02 | -0.03 | -0.02 | 0.01 | 0.02 | 0.00 | 0.00 | 0.01 | -0.01 | 0.00 | -0.04 | 0.01 | 0.01 | 0.01 | -0.02 | -0.04 | -0.05 | -0.07 | -0.07 | -60.00 | -40.00 | -40.00 | -20.00 | -0.20 | -0.05 | -0.04 | -0.04 | -0.05 | -0.02 | 0.03 | -0.04 | 0.01 | 0.04 | 0.03 | 0.02 | 0.03 | 0.09 | 0.05 | 0.14 | 0.00 | -0.03 | 0.08 | 0.07 | 0.11 | 0.18 | 0.13 | 0.10 | 0.20 | 0.27 | 0.21 | 0.14 | 0.06 | 0.13 | 0.10 | 0.16 | -0.07 | 0.15 | 0.20 | -0.70 | -1.10 | -0.34 | 0.18 |
|
EPS (Weighted Average and Diluted)
|
-0.02 | -0.03 | -0.02 | 0.01 | 0.02 | 0.00 | 0.00 | 0.01 | -0.01 | 0.00 | -0.04 | 0.01 | 0.01 | 0.01 | -0.02 | -0.04 | -0.05 | -0.07 | -0.07 | -0.06 | | | | | | -0.04 | -0.20 | -0.05 | -0.02 | 0.03 | | 0.01 | 0.04 | 0.03 | 0.02 | 0.03 | 0.08 | 0.05 | 0.14 | 0.00 | -0.03 | 0.08 | 0.07 | 0.10 | 0.17 | 0.12 | 0.10 | 0.19 | 0.26 | 0.21 | 0.13 | 0.05 | 0.12 | 0.10 | 0.16 | -0.07 | 0.15 | 0.20 | -0.69 | -1.10 | -0.34 | 0.18 |
|
Shares Outstanding (Weighted Average)
|
34.91M | 34.95M | 35.02M | 35.27M | 35.54M | 35.67M | 36.10M | 36.20M | 36.44M | 36.49M | 36.60M | 36.64M | 36.75M | 36.99M | 37.30M | 37.97M | 38.39M | 38.59M | 38.65M | 38.80M | 38.85M | 39.80M | 39.89M | 40.16M | 40.19M | 40.43M | 40.61M | 40.75M | 40.93M | 41.11M | 41.16M | 41.42M | 41.62M | 41.90M | 44.13M | 44.21M | 44.47M | 44.54M | 44.61M | 44.96M | 45.11M | 45.81M | 46.11M | 46.56M | 46.90M | 47.40M | 47.60M | 47.75M | 47.81M | 48.04M | 48.21M | 48.24M | 48.33M | 48.50M | 48.82M | 48.87M | 49.13M | 49.19M | 49.28M | 49.33M | 49.53M | 49.55M |
|
Shares Outstanding (Diluted Average)
|
34.79M | 34.83M | 0.03M | 36.39M | 36.44M | 36.95M | 36.88M | 38.42M | 36.26M | 36.29M | 36.25M | 37.42M | 38.34M | 39.28M | 38.61M | 37.79M | 38.17M | 38.37M | | 38.48M | | | | | | 40.49M | | | | | | | 44.00M | 46.02M | 45.26M | 46.91M | 46.84M | 46.86M | 46.90M | 44.95M | 45.35M | 48.18M | 47.95M | 49.21M | 49.49M | 49.59M | 49.46M | 49.29M | 49.26M | 49.55M | 49.38M | 49.50M | 49.52M | 49.49M | 49.43M | 48.91M | 49.81M | 49.73M | 49.12M | 49.34M | 49.52M | 50.55M |
|
EBITDA
|
0.08M | -1.19M | -0.69M | 0.21M | 1.17M | 0.74M | 0.67M | 0.28M | -0.16M | -0.09M | -1.24M | 1.08M | 0.69M | 0.17M | -1.25M | -1.34M | -1.39M | -1.55M | 9.40M | -1.51M | -1.74M | -2.02M | -1.05M | -10.05M | -2.14M | -1.72M | 1.26M | -2.08M | -1.32M | 1.04M | -1.26M | 0.80M | 3.03M | 1.58M | 1.19M | 1.56M | 4.61M | 3.33M | 28.82M | -1.14M | -1.05M | 4.88M | -2.74M | 7.47M | 10.65M | 7.84M | 7.38M | 12.11M | 17.02M | 13.71M | 0.96M | 2.80M | 8.60M | 6.29M | 10.40M | -2.28M | 11.90M | 5.68M | -27.91M | -57.40M | -29.96M | 18.49M |
|
Interest Expenses
|
0.41M | 0.15M | 0.11M | 0.15M | 0.15M | 0.13M | 0.08M | 0.10M | 0.07M | 0.07M | 0.06M | 0.08M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | | 0.04M | 0.03M | 0.03M | -0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 15.94% | 50.25% | 35.26% | 73.54% | 77.29% | 50.00% | | | | 40.00% | 68.30% | | 16.41% | | | | | 1.18% | | 0.62% | 23.28% | 16.59% | 5.76% | | | | | 25.90% | 15.24% | 34.05% | 30.55% | 19.17% | 5.55% | 26.35% | 22.42% | 24.14% | | 89.63% | | 27.67% | 5.69% | 19.99% | 20.05% | 18.38% | 2.47% | 16.70% | 15.72% | 18.41% | 4.69% | 42.57% | 28.59% | 28.59% | 9.95% | | 28.59% | 24.16% | | 0.50% | 35.13% | 52.72% |