|
Revenue
|
166.14M | 168.64M | 182.79M | 172.59M | 201.26M | 186.99M | 193.16M | 173.71M | 199.49M | 178.27M | 187.51M | 168.09M | 200.24M | 188.54M | 195.14M | 183.98M | 219.08M | 202.64M | 216.28M | 179.86M | 216.83M | 200.13M | 211.75M | 191.06M | 270.79M | 261.92M | 279.30M | 191.06M | 270.79M | 261.92M | 279.30M | 272.80M | 292.20M | 273.30M | 285.20M | 262.50M | 299.70M | 280.70M | 294.80M | 252.10M | 214.00M | 261.90M | 273.00M | 263.30M | 279.10M | 272.00M | 276.40M | 258.10M | 280.20M | 262.90M | 291.00M | 305.80M | 321.70M | 304.70M | 311.40M | 311.00M | 331.00M | 315.80M | 328.90M | 290.00M | 318.60M | 303.30M |
|
Cost of Revenue
|
94.59M | 96.78M | 105.63M | 100.66M | 117.79M | 106.74M | 109.63M | 98.39M | 110.54M | 100.70M | 104.04M | 95.57M | 112.50M | 106.68M | 111.36M | 107.06M | 123.82M | 115.48M | 123.19M | 107.66M | 120.37M | 116.14M | 118.56M | 102.36M | 121.54M | 114.84M | 118.24M | 111.32M | 166.24M | 157.32M | 168.42M | 163.70M | 175.00M | 166.70M | 173.10M | 154.30M | 178.90M | 166.70M | 176.10M | 149.30M | 124.50M | 158.30M | 161.20M | 150.00M | 164.20M | 162.80M | 175.80M | 159.20M | 174.10M | 162.20M | 175.80M | 180.30M | 182.20M | 172.70M | 180.60M | 173.50M | 188.30M | 182.00M | 192.90M | 170.00M | 184.50M | 173.90M |
|
Gross Profit
|
71.54M | 71.86M | 77.16M | 71.93M | 83.47M | 80.25M | 83.53M | 75.32M | 88.95M | 77.56M | 83.46M | 72.52M | 87.74M | 81.86M | 83.78M | 76.92M | 95.26M | 87.16M | 93.08M | 77.50M | 95.29M | 85.30M | 93.51M | 79.74M | 104.55M | 104.60M | 115.53M | 79.74M | 103.13M | 103.08M | 113.87M | 109.10M | 117.20M | 106.50M | 112.20M | 108.20M | 120.80M | 114.00M | 118.60M | 102.80M | 89.50M | 103.60M | 111.80M | 113.30M | 114.90M | 109.20M | 100.60M | 98.90M | 106.10M | 100.70M | 115.20M | 125.50M | 139.50M | 132.00M | 130.80M | 137.50M | 142.70M | 133.80M | 136.00M | 120.00M | 134.10M | 129.40M |
|
Research & Development
|
6.41M | 7.11M | 6.90M | -6.28M | -6.72M | 7.24M | 7.67M | 7.27M | 6.93M | 7.35M | 7.71M | 7.52M | 7.82M | 7.97M | 7.22M | 7.48M | 7.65M | 6.84M | 7.46M | 7.71M | 8.40M | 8.21M | 8.09M | 7.90M | 8.39M | 8.42M | 10.03M | 8.45M | 7.89M | 7.91M | 7.76M | 8.00M | 7.90M | 7.50M | 7.30M | 7.20M | 8.40M | 8.20M | 8.90M | 7.40M | 6.60M | 7.40M | 8.70M | 7.40M | 8.30M | 8.40M | 8.10M | 7.70M | 7.90M | 7.90M | 7.60M | 7.90M | 9.00M | 9.10M | 10.60M | 10.10M | 11.20M | 10.50M | 12.00M | 9.70M | 9.80M | 10.50M |
|
Selling, General & Administrative
|
54.51M | 54.23M | 60.77M | -57.46M | -66.51M | 57.25M | 60.40M | 59.71M | 60.42M | 57.19M | 56.79M | 58.12M | 58.30M | 57.66M | 58.89M | 60.20M | 64.47M | 63.22M | 63.01M | 62.12M | 64.04M | 64.68M | 61.43M | 62.44M | 64.25M | 60.62M | 61.28M | 73.96M | 87.33M | 85.71M | 87.81M | 90.70M | 90.30M | 83.70M | 91.60M | 90.20M | 92.50M | 84.30M | 90.20M | 81.00M | 60.00M | 77.80M | 95.10M | 79.40M | 86.20M | 76.90M | 79.40M | 76.60M | 79.10M | 71.40M | 79.20M | 81.70M | 87.00M | 88.20M | 95.70M | 89.90M | 92.90M | 92.70M | 116.40M | 90.70M | 93.70M | 96.60M |
|
Other Operating Expenses
|
| | | 127.48M | 146.46M | | | | | 0.78M | | | | | | | | | | | | | | -0.06M | -0.09M | | | | | | | | | | | | | | | | 1.10M | 1.20M | -3.50M | 9.80M | | | | | 3.70M | | | | | | | | | | | | | |
|
Operating Expenses
|
60.91M | 61.34M | 67.67M | 63.74M | 73.23M | 64.49M | 68.08M | 66.98M | 67.35M | 63.76M | 64.49M | 65.64M | 66.12M | 65.63M | 66.11M | 67.68M | 72.12M | 70.06M | 70.47M | 69.83M | 72.45M | 84.09M | 69.52M | 70.41M | 72.73M | 69.04M | 71.15M | 82.40M | 95.21M | 93.62M | 95.57M | 98.70M | 98.20M | 91.20M | 98.90M | 97.40M | 100.90M | 92.50M | 99.10M | 88.40M | 67.70M | 86.40M | 100.30M | 77.00M | 94.50M | 85.30M | 87.50M | 84.30M | 87.00M | 79.30M | 86.80M | 89.60M | 96.00M | 97.30M | 106.30M | 100.00M | 104.10M | 103.20M | 128.40M | 100.40M | 103.50M | 107.10M |
|
Operating Income
|
10.63M | 10.52M | 9.49M | 8.19M | 10.24M | 15.76M | 15.45M | 8.34M | 21.60M | 13.80M | 18.97M | 6.88M | 21.62M | 16.23M | 17.67M | 9.24M | 23.14M | 17.10M | 22.61M | 8.25M | 22.59M | 4.57M | 17.77M | 7.10M | 22.56M | 16.25M | 22.36M | -2.67M | 9.34M | 10.99M | 15.34M | 10.40M | 19.00M | 15.40M | 13.20M | 10.80M | 19.90M | 21.50M | 19.60M | 14.40M | 22.90M | 18.40M | 8.00M | 36.30M | 20.40M | 23.90M | 13.10M | 14.60M | 22.80M | 21.40M | 28.40M | 35.90M | 43.50M | 34.70M | 24.50M | 37.50M | 38.60M | 30.60M | 7.60M | 19.60M | 30.60M | 22.30M |
|
EBIT
|
10.63M | 10.52M | 9.49M | 8.19M | 10.24M | 15.76M | 15.45M | 8.34M | 21.60M | 13.80M | 18.97M | 6.88M | 21.62M | 16.23M | 17.67M | 9.24M | 23.14M | 17.10M | 22.61M | 8.25M | 22.59M | 4.57M | 17.77M | 7.10M | 22.56M | 16.25M | 22.36M | -2.67M | 9.34M | 10.99M | 15.34M | 10.40M | 19.00M | 15.40M | 13.20M | 10.80M | 19.90M | 21.50M | 19.60M | 14.40M | 22.90M | 18.40M | 8.00M | 36.30M | 20.40M | 23.90M | 13.10M | 14.60M | 22.80M | 21.40M | 28.40M | 35.90M | 43.50M | 34.70M | 24.50M | 37.50M | 38.60M | 30.60M | 7.60M | 19.60M | 30.60M | 22.30M |
|
Interest & Investment Income
|
0.03M | 0.05M | 0.00M | 0.07M | 0.18M | 0.22M | 0.28M | 0.31M | 0.33M | 0.23M | 0.20M | 0.11M | 0.11M | 0.07M | 0.10M | 0.07M | 0.10M | 0.08M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.04M | 0.04M | 0.11M | 0.14M | 0.08M | 0.79M | 0.70M | 0.82M | 0.70M | 0.90M | 0.80M | 0.50M | 0.80M | 0.90M | 0.80M | 0.80M | 0.90M | 0.80M | 0.80M | -19.90M | 0.70M | | -0.60M | -0.70M | -0.30M | -1.20M | -2.20M | -3.40M | -3.70M | -4.00M | -3.30M | -2.50M | -2.30M | | | | | | |
|
Other Non Operating Income
|
-0.38M | 0.13M | -0.47M | 0.53M | 0.91M | -1.39M | 0.51M | -0.23M | -0.88M | -0.39M | 0.09M | -0.32M | -0.42M | -0.30M | 0.38M | -0.21M | 0.33M | -0.28M | -0.41M | -0.44M | -0.23M | -0.27M | -0.01M | -0.27M | 0.60M | -0.15M | -0.07M | -1.20M | -0.38M | -0.84M | -5.53M | -0.70M | -0.50M | -0.30M | 0.30M | -0.20M | 1.40M | -0.60M | -0.70M | -4.10M | -0.20M | -0.20M | -5.10M | 0.10M | -11.30M | -0.70M | | 0.60M | -1.00M | 0.60M | -0.80M | -0.10M | 1.00M | -1.10M | 0.20M | -0.20M | 0.70M | -0.40M | -0.70M | -0.20M | -0.80M | -0.50M |
|
Non Operating Income
|
-0.68M | -0.15M | -1.00M | 0.21M | 0.49M | -1.82M | 0.21M | -0.60M | -1.18M | -0.70M | -0.34M | -0.67M | -0.80M | -0.83M | -0.22M | -0.65M | -0.09M | -0.75M | -1.07M | -0.82M | -0.78M | -0.62M | -0.54M | -0.57M | -0.31M | -0.38M | -0.86M | -1.88M | -11.76M | -6.66M | -14.01M | -6.00M | -5.90M | -5.50M | -4.80M | -4.20M | -3.30M | -4.90M | 13.10M | -8.10M | -0.20M | -0.20M | 0.30M | 0.10M | 0.20M | -0.30M | -0.30M | -0.20M | -0.30M | 0.60M | 0.50M | -0.10M | -0.60M | -1.10M | 0.20M | 0.10M | 0.10M | | -0.70M | 0.10M | -0.30M | -0.50M |
|
EBT
|
9.95M | 10.37M | 8.49M | 8.40M | 10.72M | 13.94M | 15.66M | 7.74M | 20.42M | 13.10M | 18.63M | 6.21M | 20.82M | 15.40M | 17.45M | 8.59M | 23.06M | 16.35M | 21.54M | 7.43M | 21.81M | 3.95M | 18.00M | 6.53M | 22.59M | 15.87M | 21.50M | -4.54M | -2.42M | 4.33M | 1.33M | 4.40M | 13.10M | 9.90M | 8.40M | 6.60M | 16.60M | 16.60M | 14.20M | 6.30M | 17.90M | 12.90M | 4.00M | 33.00M | 7.20M | 22.30M | 11.60M | 14.70M | 20.30M | 19.80M | 24.70M | 32.00M | 39.90M | 29.90M | 22.00M | 35.10M | 36.90M | 27.50M | 5.30M | 17.20M | 27.30M | 19.40M |
|
Tax Provisions
|
3.77M | 2.84M | -8.52M | 2.54M | 4.87M | 4.21M | 4.39M | 2.41M | 6.75M | 4.36M | 4.78M | 1.15M | 6.57M | 4.78M | 7.15M | 2.79M | 7.53M | 4.56M | 4.00M | 2.41M | 6.99M | 4.90M | 4.03M | 2.09M | 7.27M | 4.40M | 6.13M | -0.58M | 0.24M | 0.73M | 4.51M | 1.10M | 0.40M | 0.20M | 0.70M | 1.20M | 1.80M | 2.00M | 3.10M | 1.10M | 3.60M | 1.20M | 1.50M | 7.30M | -2.60M | 0.80M | 3.70M | 4.40M | 3.70M | 4.20M | 0.90M | 7.70M | 8.60M | 7.00M | -9.00M | 6.70M | 9.00M | 6.70M | -1.30M | 4.10M | 7.10M | 4.50M |
|
Profit After Tax
|
6.17M | 7.53M | 17.01M | 5.87M | 5.86M | 9.73M | 11.26M | 5.32M | 13.67M | 8.74M | 13.84M | 5.06M | 14.25M | 10.62M | 10.30M | 5.79M | 15.52M | 11.79M | 17.54M | 4.44M | 15.33M | 11.48M | 15.37M | -3.96M | -2.59M | 3.56M | -3.21M | -3.96M | -2.59M | 3.56M | -3.21M | 3.30M | 12.70M | 9.70M | 7.70M | 5.40M | 14.80M | 14.60M | 10.90M | 5.20M | 14.30M | 11.70M | 2.50M | 25.70M | 9.80M | 21.50M | 7.90M | 10.30M | 16.60M | 15.60M | 23.80M | 24.30M | 31.30M | 22.90M | 31.00M | 28.40M | 27.90M | 20.80M | 6.60M | 13.10M | 20.20M | 14.90M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.21M | -2.22M | -1.97M | -1.89M | -1.87M | -1.89M | -1.90M | -2.20M | -1.50M | -1.50M | -1.40M | -1.40M | -1.40M | -1.40M | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.04M | 0.03M | 0.03M | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
6.17M | 7.53M | 17.01M | 5.87M | 5.86M | 9.73M | 11.26M | 5.32M | 13.67M | 8.74M | 13.84M | 5.06M | 14.25M | 10.62M | 10.30M | 5.79M | 15.52M | 11.79M | 17.54M | 5.03M | 14.82M | -0.95M | 13.96M | 4.44M | 15.33M | 11.48M | 15.37M | -3.96M | -2.66M | 3.60M | -3.18M | 3.30M | 12.70M | 9.70M | 7.70M | 5.40M | 14.80M | 14.60M | 11.10M | 5.20M | 14.30M | 11.70M | 2.50M | 25.70M | 9.80M | 21.50M | 7.90M | 10.30M | 16.60M | 15.60M | 23.80M | 24.30M | 31.30M | 22.90M | 31.00M | 28.40M | 27.90M | 20.80M | 6.60M | 13.10M | 20.20M | 14.90M |
|
Consolidated Net Income
|
6.17M | 7.53M | 17.01M | 5.87M | 5.86M | 9.73M | 11.26M | 5.32M | 13.67M | 8.74M | 13.84M | 5.06M | 14.25M | 10.62M | 10.30M | 5.79M | 15.52M | 11.79M | 17.54M | 5.03M | 14.82M | -0.95M | 13.96M | 4.44M | 15.33M | 11.48M | 15.37M | -3.96M | -2.66M | 3.60M | -3.18M | 3.30M | 12.70M | 9.70M | 7.70M | 5.40M | 14.80M | 14.60M | 11.10M | 5.20M | 14.30M | 11.70M | 2.50M | 25.70M | 9.80M | 21.50M | 7.90M | 10.30M | 16.60M | 15.60M | 23.80M | 24.30M | 31.30M | 22.90M | 31.00M | 28.40M | 27.90M | 20.80M | 6.60M | 13.10M | 20.20M | 14.90M |
|
Income towards Parent Company
|
6.17M | 7.53M | 17.01M | 5.87M | 5.86M | 9.73M | 11.26M | 5.32M | 13.67M | 8.74M | 13.84M | 5.06M | 14.25M | 10.62M | 10.30M | 5.79M | 15.52M | 11.79M | 17.54M | 5.03M | 14.82M | -0.95M | 13.96M | 4.44M | 15.33M | 11.48M | 15.37M | -3.96M | -5.87M | 1.37M | -5.15M | 1.41M | 10.83M | 7.81M | 5.80M | 3.20M | 13.30M | 13.10M | 9.70M | 3.80M | 12.90M | 10.30M | 2.50M | 25.70M | 9.80M | 21.50M | 7.90M | 10.30M | 16.60M | 15.60M | 23.80M | 24.30M | 31.30M | 22.90M | 31.00M | 28.40M | 27.90M | 20.80M | 6.60M | 13.10M | 20.20M | 14.90M |
|
Net Income towards Common Stockholders
|
6.17M | 7.53M | 17.01M | 5.87M | 5.86M | 9.73M | 11.26M | 5.32M | 13.67M | 8.74M | 13.84M | 5.06M | 14.25M | 10.62M | 10.30M | 5.79M | 15.52M | 11.79M | 17.54M | 5.03M | 14.82M | -0.95M | 13.96M | 4.44M | 15.33M | 11.48M | 15.37M | -3.96M | -5.87M | 1.37M | -5.15M | 1.41M | 10.83M | 7.81M | 5.80M | 3.20M | 13.30M | 13.10M | 9.70M | 3.80M | 12.90M | 10.30M | 2.50M | 25.70M | 9.80M | 21.50M | 7.90M | 10.30M | 16.60M | 15.60M | 23.80M | 24.30M | 31.30M | 22.90M | 31.00M | 28.40M | 27.90M | 20.80M | 6.60M | 13.10M | 20.20M | 14.90M |
|
EPS (Basic)
|
0.33 | 0.40 | 0.90 | 0.31 | 0.31 | 0.52 | 0.60 | 0.28 | 0.74 | 0.47 | 0.75 | 0.28 | 0.78 | 0.58 | 0.56 | 0.32 | 0.85 | 0.65 | 0.96 | 0.25 | 0.88 | 0.66 | 0.88 | -0.22 | -0.15 | 0.20 | 0.88 | -0.22 | -0.15 | 0.20 | -0.29 | 0.18 | 0.71 | 0.54 | 0.32 | 0.30 | 0.74 | 0.81 | 0.54 | 0.28 | 0.78 | 0.64 | 0.14 | 1.39 | 0.53 | 1.16 | 0.43 | 0.56 | 0.90 | 0.84 | 1.28 | 1.32 | 1.70 | 1.23 | 1.67 | 1.52 | 1.47 | 1.11 | 0.35 | 0.70 | 1.10 | 0.81 |
|
EPS (Weighted Average and Diluted)
|
0.32 | 0.39 | 0.88 | 0.30 | 0.30 | 0.50 | 0.58 | 0.28 | 0.71 | 0.46 | 0.72 | 0.27 | 0.76 | 0.56 | 0.55 | 0.31 | 0.83 | 0.63 | 0.94 | 0.25 | 0.85 | 0.64 | 0.85 | -0.22 | -0.15 | 0.20 | 0.86 | -0.22 | -0.15 | 0.20 | -0.29 | 0.18 | 0.69 | 0.52 | 0.32 | 0.29 | 0.72 | 0.79 | 0.53 | 0.28 | 0.77 | 0.63 | 0.13 | 1.37 | 0.51 | 1.14 | 0.42 | 0.55 | 0.89 | 0.83 | 1.28 | 1.30 | 1.68 | 1.21 | 1.65 | 1.49 | 1.45 | 1.09 | 0.35 | 0.69 | 1.08 | 0.80 |
|
Shares Outstanding (Weighted Average)
|
18.79M | 18.87M | 18.81M | | 18.95M | 18.88M | 18.83M | 18.72M | 18.66M | 18.59M | 18.54M | 18.34M | 18.30M | 18.29M | 18.30M | 18.32M | 18.24M | 18.20M | 18.22M | 18.28M | 18.24M | 18.14M | 18.02M | 17.54M | 17.53M | 17.52M | 17.52M | 17.60M | 17.69M | 17.73M | 17.70M | 17.79M | 17.94M | 18.00M | 17.94M | 18.04M | 18.08M | 18.13M | 18.12M | 18.29M | 18.35M | 18.37M | 18.35M | 18.46M | 18.55M | 18.55M | 18.50M | 18.46M | 18.51M | 18.52M | 18.49M | 18.45M | 18.44M | 18.57M | 18.51M | 18.67M | 18.90M | 18.81M | 18.79M | 18.70M | 18.61M | 18.51M |
|
Shares Outstanding (Diluted Average)
|
19.30M | 19.40M | 19.33M | | 19.49M | 19.42M | 19.36M | 19.23M | 19.26M | 19.15M | 19.10M | 18.89M | 18.84M | 18.82M | 18.83M | 18.84M | 18.78M | 18.73M | 18.74M | 18.78M | 18.72M | 18.62M | 18.49M | 17.98M | 17.95M | 17.97M | 17.98M | 17.60M | 17.69M | 18.17M | 17.70M | 18.25M | 18.37M | 18.44M | 18.34M | 18.35M | 18.39M | 18.49M | 18.45M | 18.67M | 18.61M | 18.65M | 18.64M | | | 18.87M | 18.85M | 18.80M | 18.74M | 18.71M | 18.70M | 18.68M | 18.71M | 18.88M | 18.78M | 19.08M | 19.21M | 19.12M | 19.10M | 18.96M | 18.82M | 18.72M |
|
EBITDA
|
10.63M | 10.52M | 9.49M | 8.19M | 10.24M | 15.76M | 15.45M | 8.34M | 21.60M | 13.80M | 18.97M | 6.88M | 21.62M | 16.23M | 17.67M | 9.24M | 23.14M | 17.10M | 22.61M | 8.25M | 22.59M | 4.57M | 17.77M | 7.10M | 22.56M | 16.25M | 22.36M | -2.67M | 9.34M | 10.99M | 15.34M | 10.40M | 19.00M | 15.40M | 13.20M | 10.80M | 19.90M | 21.50M | 19.60M | 14.40M | 22.90M | 18.40M | 8.00M | 36.30M | 20.40M | 23.90M | 13.10M | 14.60M | 22.80M | 21.40M | 28.40M | 35.90M | 43.50M | 34.70M | 24.50M | 37.50M | 38.60M | 30.60M | 7.60M | 19.60M | 30.60M | 22.30M |
|
Interest Expenses
|
0.40M | 0.39M | 0.40M | 0.41M | 0.55M | 0.65M | 0.62M | 0.71M | 0.67M | 0.64M | 0.50M | 0.47M | 0.41M | 0.44M | 0.44M | 0.49M | 0.42M | 0.40M | 0.42M | 0.38M | 0.42M | 0.21M | 0.30M | 0.30M | 0.29M | 0.33M | 0.36M | 0.79M | 11.83M | 6.09M | 6.68M | 5.70M | 6.00M | 6.00M | 5.60M | 5.00M | 5.40M | 5.20M | 2.10M | 5.10M | 4.80M | 4.40M | 4.00M | 3.90M | 2.10M | 0.60M | 0.70M | 0.30M | 1.20M | | | | 4.00M | 3.30M | | 2.30M | 2.50M | 2.70M | | 2.30M | 2.20M | 2.40M |
|
Tax Rate
|
37.92% | 27.43% | -100.35% | 30.19% | 45.41% | 30.23% | 28.07% | 31.20% | 33.05% | 33.26% | 25.68% | 18.56% | 31.53% | 31.04% | 40.97% | 32.51% | 32.67% | 27.90% | 18.57% | 32.37% | 32.07% | 124.07% | 22.42% | 31.99% | 32.16% | 27.69% | 28.50% | 12.86% | -9.84% | 16.89% | 338.96% | 25.00% | 3.05% | 2.02% | 8.33% | 18.18% | 10.84% | 12.05% | 21.83% | 17.46% | 20.11% | 9.30% | 37.50% | 22.12% | -36.11% | 3.59% | 31.90% | 29.93% | 18.23% | 21.21% | 3.64% | 24.06% | 21.55% | 23.41% | -40.91% | 19.09% | 24.39% | 24.36% | -24.53% | 23.84% | 26.01% | 23.20% |