|
Revenue
|
72.60M | 73.77M | 72.44M | 73.39M | 76.73M | 77.18M | 82.08M | 82.72M | 91.37M | 93.84M | 95.37M | 95.80M | 103.09M | 107.02M | 110.73M | 112.63M | 124.37M | 128.66M | 127.44M | 134.97M | 146.29M | 150.84M | 158.92M | 179.29M | 188.97M | 194.50M | 193.28M | 199.73M | 208.76M | 214.71M | 217.70M | 221.17M | 236.06M | 236.07M | 241.98M | 247.07M | 275.12M | 275.40M | 288.84M | 276.54M | 271.09M | 285.75M | 283.29M | 294.80M | 404.07M | 459.87M | 433.54M | 456.11M | 468.69M | 473.19M | 452.22M | 471.85M | 504.28M | 494.68M | 480.93M | 512.36M | 540.98M | 543.34M | 541.13M | 565.16M | 596.12M | 595.88M |
|
Cost of Revenue
|
39.80M | 40.56M | 39.82M | 40.77M | 40.77M | 41.05M | 43.06M | 45.30M | 50.67M | 48.90M | 50.73M | 51.95M | 56.05M | 57.47M | 57.97M | 60.10M | 65.81M | 66.87M | 66.95M | 71.09M | 78.04M | 79.01M | 85.69M | 97.17M | 102.04M | 101.02M | 100.46M | 105.19M | 113.26M | 110.72M | 112.35M | 118.37M | 126.78M | 124.44M | 126.11M | 131.02M | 147.26M | 144.68M | 146.56M | 147.41M | 139.89M | 142.24M | 144.62M | 150.59M | 222.01M | 263.66M | 246.38M | 263.69M | 275.24M | 268.53M | 258.89M | 272.02M | 281.10M | 269.52M | 268.01M | 288.69M | 303.16M | 305.88M | 304.31M | 298.08M | 322.93M | 314.43M |
|
Gross Profit
|
32.48M | 33.21M | 32.62M | 32.62M | 34.14M | 36.13M | 39.02M | 37.42M | 40.70M | 44.94M | 44.64M | 43.84M | 47.04M | 49.55M | 52.77M | 52.53M | 58.56M | 61.79M | 60.49M | 63.88M | 68.25M | 71.83M | 73.22M | 82.12M | 86.94M | 93.48M | 92.82M | 94.53M | 95.50M | 103.99M | 105.35M | 102.81M | 109.28M | 111.63M | 115.87M | 116.05M | 127.86M | 130.72M | 142.28M | 129.13M | 131.20M | 143.51M | 138.67M | 144.21M | 182.06M | 196.22M | 187.16M | 192.42M | 193.45M | 204.66M | 193.33M | 199.84M | 223.18M | 225.16M | 212.93M | 223.67M | 237.82M | 237.46M | 236.82M | 267.08M | 273.18M | 281.45M |
|
Amortization - Intangibles
|
0.81M | 0.81M | 0.81M | | 0.80M | 0.80M | 0.92M | 0.95M | 1.14M | 1.10M | 3.31M | 1.13M | 1.13M | 1.13M | 3.41M | 1.13M | 1.13M | 1.14M | 3.01M | 1.15M | 1.15M | 1.28M | 6.71M | 5.46M | 5.68M | 5.60M | -3.54M | 5.41M | 3.33M | 3.36M | 3.37M | 3.31M | 4.04M | 4.39M | 4.47M | 4.85M | 5.27M | 5.65M | 5.68M | 5.39M | 5.39M | 5.39M | 5.49M | 5.41M | 11.42M | 14.18M | 13.83M | 14.71M | 13.60M | 14.94M | 18.10M | 18.41M | 18.37M | 18.53M | 19.33M | 18.12M | 13.85M | 13.85M | 13.81M | 14.14M | 13.83M | 14.20M |
|
Research & Development
|
3.52M | 3.23M | 3.48M | | 4.55M | 4.20M | 2.63M | 5.09M | 5.41M | 4.27M | 5.37M | 5.60M | 5.59M | 5.98M | 6.09M | 6.17M | 6.39M | 6.57M | 6.62M | 7.00M | 7.11M | 7.19M | 8.62M | 9.96M | 10.34M | 11.07M | 11.84M | 11.60M | 11.87M | 11.83M | 12.02M | 13.05M | 15.83M | 17.05M | 17.37M | 18.94M | 20.10M | 21.13M | 21.17M | 22.36M | 21.95M | 21.64M | 22.45M | 21.81M | 23.43M | 24.00M | 24.26M | 23.94M | 23.39M | 25.19M | 32.68M | 26.99M | 28.15M | 28.28M | 26.18M | 29.43M | 28.95M | 30.12M | 29.43M | 47.84M | 50.84M | 51.79M |
|
Selling, General & Administrative
|
17.56M | 17.34M | 17.14M | | 17.29M | 18.75M | 21.14M | 21.34M | 21.70M | 20.91M | 22.76M | 22.65M | 24.97M | 24.58M | 26.09M | 25.37M | 27.42M | 27.34M | 28.13M | 28.55M | 30.40M | 31.87M | 42.51M | 40.76M | 42.23M | 42.01M | 40.18M | 42.78M | 43.00M | 44.51M | 45.62M | 47.60M | 52.26M | 52.60M | 55.13M | 57.77M | 65.83M | 63.89M | 70.27M | 67.48M | 62.52M | 66.82M | -35.73M | 78.77M | 108.92M | 101.85M | -17.59M | 62.69M | 67.82M | 69.93M | 66.88M | 72.36M | 77.68M | 78.52M | 80.02M | 72.71M | 75.42M | 72.46M | 80.35M | 79.45M | 76.60M | 79.97M |
|
Operating Expenses
|
21.08M | 20.57M | 20.62M | | 21.84M | 22.95M | 23.77M | 26.43M | 27.11M | 25.18M | 28.13M | 28.24M | 30.57M | 30.56M | 32.19M | 31.54M | 33.81M | 33.91M | 34.74M | 35.55M | 37.51M | 39.06M | 51.12M | 50.72M | 52.57M | 53.08M | 52.02M | 54.38M | 54.87M | 56.35M | 57.64M | 60.65M | 68.09M | 69.66M | 72.50M | 76.71M | 85.93M | 85.02M | 91.44M | 89.85M | 84.47M | 88.46M | -13.28M | 100.59M | 132.35M | 125.85M | 6.67M | 86.63M | 91.21M | 95.12M | 99.57M | 99.35M | 105.83M | 106.80M | 106.19M | 102.14M | 104.37M | 102.58M | 109.78M | 127.30M | 127.44M | 131.76M |
|
Operating Income
|
8.14M | 11.83M | 11.19M | 32.62M | 9.98M | 12.38M | 14.32M | 10.04M | 12.46M | 18.66M | 15.42M | 14.47M | 15.35M | 17.86M | 19.45M | 19.86M | 23.62M | 26.75M | 24.59M | 27.18M | 29.60M | 31.49M | 19.78M | 28.04M | 30.91M | 36.95M | 41.76M | 36.83M | 37.30M | 44.28M | 44.35M | 38.84M | 37.14M | 37.59M | 38.93M | 34.49M | 36.67M | 40.05M | 45.16M | 33.89M | 41.34M | 49.66M | 48.04M | 38.21M | 38.29M | 56.18M | 48.05M | 55.87M | 56.76M | 60.91M | 40.71M | 44.98M | 61.87M | 63.94M | 47.75M | 66.98M | 78.03M | 82.83M | 71.69M | 89.17M | 95.60M | 97.93M |
|
EBIT
|
8.14M | 11.83M | 11.19M | 32.62M | 9.98M | 12.38M | 14.32M | 10.04M | 12.46M | 18.66M | 15.42M | 14.47M | 15.35M | 17.86M | 19.45M | 19.86M | 23.62M | 26.75M | 24.59M | 27.18M | 29.60M | 31.49M | 19.78M | 28.04M | 30.91M | 36.95M | 41.76M | 36.83M | 37.30M | 44.28M | 44.35M | 38.84M | 37.14M | 37.59M | 38.93M | 34.49M | 36.67M | 40.05M | 45.16M | 33.89M | 41.34M | 49.66M | 48.04M | 38.21M | 38.29M | 56.18M | 48.05M | 55.87M | 56.76M | 60.91M | 40.71M | 44.98M | 61.87M | 63.94M | 47.75M | 66.98M | 78.03M | 82.83M | 71.69M | 89.17M | 95.60M | 97.93M |
|
Interest & Investment Income
|
-0.04M | -0.57M | -1.03M | | -0.50M | -0.56M | -0.82M | -0.70M | -0.77M | -0.85M | -0.38M | -0.34M | -0.30M | -0.28M | -0.39M | -0.26M | -0.22M | -0.05M | 0.17M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | -0.26M | -0.05M | 0.17M | 0.18M | 0.18M | 0.26M | -0.24M | -0.47M | -0.72M | -0.53M | -0.28M | -0.19M | -0.10M | 0.07M | 0.91M | 0.60M | 0.56M | 1.04M | 1.18M | 0.59M | -0.25M | 0.50M | 4.66M | 0.99M | 0.75M | 0.53M | 0.63M | 0.57M | 0.24M | 0.45M | 0.29M | 0.36M | 0.22M | 0.13M | 1.01M | 1.25M | 0.64M | 0.79M | 0.65M | 1.84M | 1.88M | 4.50M | 6.34M | 7.36M | 8.18M | 10.86M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | -0.26M | -0.05M | 0.17M | 0.18M | 0.18M | 0.26M | -0.24M | -0.47M | -0.72M | -0.53M | -0.28M | -0.19M | -0.10M | 0.07M | 0.91M | 0.60M | 0.56M | 1.04M | 1.18M | 0.59M | -0.25M | 0.50M | 4.66M | 0.99M | 0.47M | 0.53M | 0.63M | 0.57M | 0.24M | 0.45M | 0.29M | 0.36M | 0.22M | 0.13M | 1.01M | 1.25M | 0.64M | 0.79M | 0.65M | 1.84M | 1.88M | 4.50M | 6.34M | 7.36M | 8.18M | 10.86M |
|
EBT
|
10.38M | 11.26M | 10.16M | 9.48M | 9.31M | 11.82M | 13.50M | 9.34M | 11.68M | 17.81M | 15.04M | 14.13M | 15.05M | 17.57M | 19.06M | 19.60M | 23.41M | 26.70M | 24.76M | 27.36M | 29.78M | 31.74M | 19.54M | 27.57M | 30.20M | 36.42M | 41.47M | 36.64M | 37.20M | 44.36M | 45.26M | 39.44M | 37.70M | 38.63M | 40.11M | 35.08M | 36.42M | 40.55M | 47.79M | 34.88M | 41.81M | 49.94M | 48.41M | 38.30M | 26.09M | 51.23M | 43.36M | 51.43M | 50.76M | 51.79M | 33.62M | 38.54M | 56.13M | 58.91M | 44.65M | 66.64M | 78.67M | 86.10M | 76.77M | 95.29M | 102.51M | 107.55M |
|
Tax Provisions
|
3.22M | 4.54M | 3.91M | | 3.75M | 4.31M | 7.72M | 3.66M | 4.58M | 6.98M | 5.87M | 5.64M | 6.01M | 6.52M | 10.05M | 7.72M | 8.67M | 9.70M | 9.44M | 10.09M | 10.95M | 11.60M | 10.92M | 9.35M | 5.19M | 0.99M | 9.20M | 3.87M | 5.43M | 5.52M | -20.93M | 1.61M | -1.46M | -0.30M | 8.55M | 7.73M | 4.42M | 0.16M | 1.00M | -12.67M | -12.08M | 10.65M | -5.68M | 1.32M | 0.56M | 7.06M | -11.42M | 11.44M | 10.81M | -1.45M | 2.54M | 7.67M | 7.00M | 11.90M | 5.75M | 12.47M | 10.93M | 10.20M | 11.55M | 14.24M | 17.89M | 23.16M |
|
Profit After Tax
|
7.16M | 6.72M | 6.25M | 9.48M | 5.55M | 7.51M | 8.70M | 5.68M | 7.11M | 10.83M | 9.38M | 8.49M | 9.05M | 11.05M | 10.51M | 11.88M | 14.74M | 17.00M | 15.32M | 17.27M | 18.84M | 20.14M | 8.62M | 18.22M | 25.01M | 35.43M | 31.20M | 32.77M | 31.77M | 38.84M | 66.20M | 37.83M | 39.16M | 38.92M | 31.55M | 27.35M | 32.00M | 40.39M | 46.79M | 47.55M | 53.89M | 39.28M | 54.09M | 36.98M | 25.53M | 44.17M | 54.78M | 39.98M | 39.95M | 53.23M | 31.08M | 30.88M | 49.13M | 47.01M | 38.90M | 54.17M | 67.74M | 75.90M | 65.22M | 81.05M | 84.63M | 84.39M |
|
Income from Continuing Operations
|
7.16M | 6.72M | 6.25M | 9.48M | 5.55M | 7.51M | 5.78M | 5.68M | 7.11M | 10.83M | 9.16M | 8.49M | 9.05M | 11.05M | 9.02M | 11.88M | 14.74M | 17.00M | 15.32M | 17.27M | 18.84M | 20.14M | 8.62M | 18.22M | 25.01M | 35.43M | 32.27M | 32.77M | 31.77M | 38.84M | 66.20M | 37.83M | 39.16M | 38.92M | 31.55M | 27.35M | 32.00M | 40.39M | 46.79M | 47.55M | 53.89M | 39.28M | 54.09M | 36.98M | 25.53M | 44.17M | 54.78M | 39.98M | 39.95M | 53.23M | 31.08M | 30.88M | 49.13M | 47.01M | 38.90M | 54.17M | 67.74M | 75.90M | 65.22M | 81.05M | 84.63M | 84.39M |
|
Consolidated Net Income
|
7.16M | 6.72M | 6.25M | 9.48M | 5.55M | 7.51M | 5.78M | 5.68M | 7.11M | 10.83M | 9.16M | 8.49M | 9.05M | 11.05M | 9.02M | 11.88M | 14.74M | 17.00M | 15.32M | 17.27M | 18.84M | 20.14M | 8.62M | 18.22M | 25.01M | 35.43M | 32.27M | 32.77M | 31.77M | 38.84M | 66.20M | 37.83M | 39.16M | 38.92M | 31.55M | 27.35M | 32.00M | 40.39M | 46.79M | 47.55M | 53.89M | 39.28M | 54.09M | 36.98M | 25.53M | 44.17M | 54.78M | 39.98M | 39.95M | 53.23M | 31.08M | 30.88M | 49.13M | 47.01M | 38.90M | 54.17M | 67.74M | 75.90M | 65.22M | 81.05M | 84.63M | 84.39M |
|
Income towards Parent Company
|
7.16M | 6.72M | 6.25M | 9.48M | 5.55M | 7.51M | 5.78M | 5.68M | 7.11M | 10.83M | 9.16M | 8.49M | 9.05M | 11.05M | 9.02M | 11.88M | 14.74M | 17.00M | 15.32M | 17.27M | 18.84M | 20.14M | 8.62M | 18.22M | 25.01M | 35.43M | 32.27M | 32.77M | 31.77M | 38.84M | 66.20M | 37.83M | 39.16M | 38.92M | 31.55M | 27.35M | 32.00M | 40.39M | 46.79M | 47.55M | 53.89M | 39.28M | 54.09M | 36.98M | 25.53M | 44.17M | 54.78M | 39.98M | 39.95M | 53.23M | 31.08M | 30.88M | 49.13M | 47.01M | 38.90M | 54.17M | 67.74M | 75.90M | 65.22M | 81.05M | 84.63M | 84.39M |
|
Net Income towards Common Stockholders
|
7.16M | 6.72M | 6.25M | 9.48M | 5.55M | 7.51M | 5.78M | 5.68M | 7.11M | 10.83M | 9.16M | 8.49M | 9.05M | 11.05M | 9.02M | 11.88M | 14.74M | 17.00M | 15.32M | 17.27M | 18.84M | 20.14M | 8.62M | 18.22M | 25.01M | 35.43M | 32.27M | 32.77M | 31.77M | 38.84M | 66.20M | 37.83M | 39.16M | 38.92M | 31.55M | 27.35M | 32.00M | 40.39M | 46.79M | 47.55M | 53.89M | 39.28M | 54.09M | 36.98M | 25.53M | 44.17M | 54.78M | 39.98M | 39.95M | 53.23M | 31.08M | 30.88M | 49.13M | 47.01M | 38.90M | 54.17M | 67.74M | 75.90M | 65.22M | 81.05M | 84.63M | 84.39M |
|
EPS (Basic)
|
0.14 | 0.20 | 0.22 | 0.30 | 0.18 | 0.24 | 0.28 | 0.19 | 0.24 | 0.36 | 0.31 | 0.27 | 0.29 | 0.34 | 0.33 | 0.36 | 0.45 | 0.52 | 0.47 | 0.51 | 0.56 | 0.59 | 0.24 | 0.50 | 0.69 | 0.97 | 0.96 | 0.89 | 0.86 | 1.04 | 1.77 | 1.00 | 1.02 | 1.00 | 0.83 | 0.71 | 0.83 | 1.04 | 1.21 | 1.20 | 1.35 | 0.98 | 1.35 | 0.91 | 0.63 | 1.08 | 1.34 | 0.97 | 0.96 | 1.28 | 0.74 | 0.74 | 1.17 | 1.12 | 0.93 | 1.28 | 1.59 | 1.78 | 1.53 | 1.88 | 1.96 | 1.96 |
|
EPS (Weighted Average and Diluted)
|
0.17 | 0.19 | 0.21 | 0.17 | 0.17 | 0.23 | 0.27 | 0.17 | 0.22 | 0.33 | 0.28 | 0.25 | 0.26 | 0.32 | 0.30 | 0.33 | 0.42 | 0.48 | 0.43 | 0.48 | 0.52 | 0.55 | 0.23 | 0.47 | 0.65 | 0.91 | 0.80 | 0.84 | 0.81 | 0.99 | 1.68 | 0.95 | 0.97 | 0.96 | 0.79 | 0.69 | 0.80 | 1.00 | 1.15 | 1.16 | 1.30 | 0.94 | 1.29 | 0.88 | 0.61 | 1.04 | 1.29 | 0.94 | 0.94 | 1.26 | 0.73 | 0.73 | 1.15 | 1.10 | 0.91 | 1.26 | 1.57 | 1.74 | 1.49 | 1.84 | 1.93 | 1.93 |
|
Shares Outstanding (Weighted Average)
|
34.67M | 34.67M | 32.26M | 31.99M | 32.04M | 31.77M | 29.71M | 30.01M | 30.11M | 30.30M | 30.56M | 31.42M | 31.50M | 31.84M | 32.92M | 32.92M | 33.01M | 32.85M | 33.03M | 33.58M | 33.86M | 33.86M | 33.94M | 36.57M | 36.12M | 36.34M | 36.63M | 36.83M | 37.08M | 37.30M | 37.57M | 37.90M | 38.29M | 38.65M | 38.82M | 38.29M | 38.34M | 38.58M | 38.99M | 39.40M | 40.24M | 40.24M | 40.33M | 40.58M | 40.74M | 40.84M | 40.98M | 41.35M | 41.47M | 41.58M | 41.82M | 41.82M | 41.93M | 42.12M | 42.12M | 42.28M | 42.46M | 42.67M | 42.80M | 43.01M | 43.12M | 43.26M |
|
Shares Outstanding (Diluted Average)
|
36.26M | 35.48M | | | 33.85M | 33.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
8.14M | 11.83M | 11.19M | 32.62M | 9.98M | 7.51M | 8.62M | 5.68M | 7.11M | 10.91M | 9.38M | 8.49M | 9.11M | 11.05M | 10.68M | 11.88M | 14.74M | 17.00M | 15.32M | 17.27M | 18.84M | 20.14M | 8.62M | 28.04M | 30.91M | 36.95M | 41.76M | 36.83M | 37.30M | 44.28M | 44.35M | 38.84M | 37.14M | 37.59M | 38.93M | 34.49M | 36.67M | 40.05M | 45.16M | 33.89M | 41.34M | 49.66M | 48.04M | 38.21M | 38.29M | 56.18M | 48.05M | 55.87M | 56.76M | 60.91M | 40.71M | 44.98M | 61.87M | 63.94M | 47.75M | 66.98M | 78.03M | 82.83M | 71.69M | 89.17M | 95.60M | 97.93M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 5.81M | 3.75M | 2.18M | 1.25M | 1.24M | 1.26M | 1.25M | 1.26M | 1.24M |
|
Tax Rate
|
31.03% | 40.31% | 38.47% | | 40.33% | 36.49% | 57.18% | 39.18% | 39.18% | 39.18% | 39.07% | 39.90% | 39.90% | 37.12% | 52.71% | 39.38% | 37.02% | 36.32% | 38.14% | 36.87% | 36.75% | 36.55% | 55.90% | 33.91% | 17.18% | 2.72% | 22.18% | 10.57% | 14.59% | 12.45% | | 4.09% | | | 21.33% | 22.03% | 12.14% | 0.40% | 2.09% | | | 21.33% | | 3.45% | 2.15% | 13.79% | | 22.25% | 21.30% | | 7.56% | 19.89% | 12.47% | 20.20% | 12.87% | 18.71% | 13.89% | 11.85% | 15.04% | 14.94% | 17.45% | 21.53% |