|
Revenue
|
108.07M | 94.71M | 105.04M | 131.31M | 149.53M | 98.47M | 118.49M | 120.30M | 126.72M | 133.74M | 105.31M | 86.87M | 110.56M | 101.95M | 100.85M | 90.07M | 100.46M | 110.11M | 107.18M | 126.27M | 144.22M | 132.68M | 117.04M | 120.02M | 125.32M | 117.55M | 122.82M | 103.42M | 112.23M | 129.83M | 146.15M | 174.54M | 204.59M | 228.26M | 242.61M | 248.94M | 314.80M | 290.20M | 234.10M | 257.40M | 260.10M | 265.40M | 254.30M | 286.40M | 320.90M | 344.80M | 363.30M | 369.60M | 417.60M | 515.20M | 553.70M | 615.10M | 564.10M | 608.70M | 635.00M | 566.40M | 433.30M | 421.50M | 435.00M | 444.70M | 477.70M | 516.10M | 540.40M | 563.30M | 518.60M | 518.80M | 510.00M |
|
Cost of Revenue
|
| | | | | 86.09M | 101.28M | 105.53M | 109.17M | 114.75M | 92.45M | 77.28M | 94.91M | 87.69M | 86.53M | 78.52M | 86.64M | 94.00M | 91.35M | 104.70M | 120.91M | 111.53M | 106.73M | 101.65M | 105.40M | 98.73M | 103.87M | 90.08M | 97.66M | 110.81M | 122.66M | 144.84M | 167.10M | 184.89M | 199.91M | 204.80M | 266.04M | 244.15M | 199.08M | 211.43M | 215.30M | 217.20M | 206.80M | 230.10M | 255.20M | 270.90M | 288.70M | 292.00M | 330.70M | 415.30M | 439.60M | 486.00M | 450.40M | 490.30M | 510.60M | 458.00M | 360.30M | 353.40M | 369.80M | 373.70M | 395.10M | 427.60M | 447.00M | 471.50M | 434.60M | 439.30M | 427.80M |
|
Gross Profit
|
| | | | | 12.38M | 17.20M | 14.77M | 17.55M | 18.99M | 12.85M | 9.60M | 15.66M | 14.25M | 14.32M | 11.55M | 13.82M | 16.10M | 15.83M | 21.57M | 23.31M | 21.15M | 10.31M | 18.36M | 19.92M | 18.82M | 18.95M | 13.34M | 14.57M | 19.02M | 23.49M | 29.70M | 37.49M | 43.37M | 42.70M | 44.14M | 48.80M | 46.10M | 35.00M | 45.90M | 44.80M | 48.20M | 47.50M | 56.30M | 65.70M | 73.90M | 74.60M | 77.60M | 86.90M | 99.90M | 114.10M | 129.10M | 113.70M | 118.40M | 124.40M | 108.40M | 73.00M | 68.10M | 65.20M | 71.00M | 82.60M | 88.50M | 93.40M | 91.80M | 84.00M | 79.50M | 82.20M |
|
Research & Development
|
| | | | | 1.06M | 1.46M | 1.54M | | 1.44M | 1.25M | 1.26M | 1.41M | 1.29M | 1.31M | 1.12M | 1.26M | 1.49M | 1.41M | 1.39M | 1.77M | 1.80M | 1.81M | 1.70M | 2.57M | 2.40M | 2.35M | 2.26M | 2.28M | 2.36M | 2.45M | 2.82M | 2.91M | 2.77M | 2.72M | 3.30M | 3.03M | 2.92M | 3.28M | 4.07M | 3.40M | 3.90M | 3.60M | 3.70M | 3.40M | 3.80M | 3.50M | 4.10M | 4.20M | 6.10M | 6.50M | 7.70M | 6.80M | 7.20M | 7.40M | 7.00M | 7.10M | 7.20M | 7.40M | 6.60M | 7.00M | 7.10M | 7.10M | 7.10M | 7.60M | 7.80M | 7.80M |
|
Selling, General & Administrative
|
| | | | | 5.06M | 5.36M | 5.51M | | 6.04M | 5.61M | 5.27M | 6.24M | 6.84M | 9.81M | 9.96M | 9.63M | 8.52M | 8.47M | 9.43M | 9.72M | 8.70M | 9.97M | 9.05M | 11.86M | 10.19M | 10.67M | 11.39M | 10.06M | 10.16M | 11.53M | 11.18M | 11.77M | 12.84M | 13.05M | 15.14M | 15.06M | 16.86M | 26.95M | 26.63M | 27.80M | 29.90M | 29.70M | 42.50M | 33.90M | 33.40M | 30.20M | 33.00M | 34.70M | 49.20M | 43.20M | 44.50M | 47.40M | 46.20M | 46.40M | 44.40M | 40.40M | 35.60M | 39.30M | 46.70M | 44.60M | 43.70M | 46.70M | 44.40M | 48.60M | 46.90M | 48.70M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 2.06M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | 1.63M | 1.86M | 1.96M | 9.37M | 2.02M | 1.68M | 1.50M | 1.74M | 3.42M | -0.18M | -0.01M | 2.32M | 2.46M | 2.56M | 2.49M | 6.01M | 5.03M | -4.30M | 1.96M | 1.97M | 2.59M | 1.56M | -15.21M | 2.93M | 2.79M | 2.82M | 3.03M | 3.05M | 3.35M | 16.44M | 24.55M | 23.80M | 14.64M | 4.49M | -47.01M | 1.70M | -0.20M | 0.55M | -10.23M | 9.40M | 13.10M | 21.50M | -27.20M | 32.60 | 12.70M | 13.80M | 14.10M | 13.80M | 70.50M | -20.80M | 13.20M | 13.10M | 2.80M | -2.10M | -1.00M | -3.80M | 17.40M | -4.10M | 8.40M | 0.80M | -2.20M | -1.20M |
|
Operating Expenses
|
| | | | | 7.75M | 8.68M | 9.01M | 9.37M | 9.50M | 8.54M | 8.04M | 9.39M | 9.79M | 14.99M | 12.65M | 13.20M | 12.48M | 12.44M | 13.30M | 14.15M | 13.09M | 14.27M | 13.44M | 17.27M | 15.39M | 15.87M | 16.66M | 15.27M | 15.30M | 16.79M | 17.03M | 17.72M | 18.97M | 19.43M | 22.08M | 21.90M | 23.40M | 34.07M | 35.73M | 36.60M | 39.20M | 39.20M | 51.90M | 43.10M | 43.10M | 39.70M | 44.50M | 46.50M | 68.00M | 63.50M | 66.30M | 68.00M | 123.90M | 88.10M | 64.60M | 60.60M | 55.50M | 59.50M | 66.50M | 65.30M | 65.60M | 68.20M | 65.90M | 71.10M | 221.30M | 71.60M |
|
Operating Income
|
| | | | | 4.62M | 8.53M | 5.76M | 8.19M | 9.49M | 4.31M | 1.56M | 6.27M | 4.46M | -0.67M | -1.41M | 0.62M | 3.63M | 3.39M | 8.27M | 9.16M | 8.06M | -3.96M | 4.93M | 2.65M | 3.43M | 3.08M | -3.31M | -0.70M | 3.72M | 6.70M | 12.67M | 19.77M | 24.41M | 23.26M | 22.06M | 26.91M | 22.66M | 0.92M | 10.21M | 8.20M | 9.00M | 8.30M | 4.40M | 22.60M | 30.80M | 34.90M | 33.10M | 40.40M | 31.90M | 50.60M | 62.80M | 45.70M | -5.50M | 36.30M | 43.80M | 12.40M | 12.60M | 5.70M | 4.50M | 17.30M | 22.90M | 25.20M | 25.90M | 12.90M | -141.80M | 10.60M |
|
EBIT
|
| | | | | 4.62M | 8.53M | 5.76M | 8.19M | 9.49M | 4.31M | 1.56M | 6.27M | 4.46M | -0.67M | -1.41M | 0.62M | 3.63M | 3.39M | 8.27M | 9.16M | 8.06M | -3.96M | 4.93M | 2.65M | 3.43M | 3.08M | -3.31M | -0.70M | 3.72M | 6.70M | 12.67M | 19.77M | 24.41M | 23.26M | 22.06M | 26.91M | 22.66M | 0.92M | 10.21M | 8.20M | 9.00M | 8.30M | 4.40M | 22.60M | 30.80M | 34.90M | 33.10M | 40.40M | 31.90M | 50.60M | 62.80M | 45.70M | -5.50M | 36.30M | 43.80M | 12.40M | 12.60M | 5.70M | 4.50M | 17.30M | 22.90M | 25.20M | 25.90M | 12.90M | -141.80M | 10.60M |
|
Interest & Investment Income
|
| | | | | 0.15M | 0.24M | 0.13M | | 0.37M | 0.28M | -2.12M | 0.10M | -0.01M | -0.81M | -0.72M | -0.96M | -0.73M | -0.97M | -0.65M | -0.63M | -0.45M | -0.44M | -0.33M | -0.96M | -0.36M | -0.76M | -0.16M | -1.09M | -0.84M | -1.34M | -0.18M | -0.94M | -1.12M | -0.02M | 1.68M | 0.33M | -0.81M | -2.77M | 4.55M | 1.10M | -6.39M | 3.10M | -6.60M | -2.70M | 0.60M | -1.10M | -2.50M | -4.30M | -0.70M | -1.40M | -1.20M | | -0.30M | -2.10M | 3.40M | 2.80M | -1.50M | -2.10M | 4.90M | 1.40M | 1.40M | 1.10M | 0.90M | 1.10M | 0.80M | 1.10M |
|
Non Operating Income
|
| | | | | | | | | | | | | 0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| | | | | 4.47M | 8.29M | 5.63M | 8.19M | 9.13M | 4.04M | 1.46M | 6.16M | 4.45M | -1.48M | 3.11M | -0.34M | 2.90M | 2.42M | 8.52M | 8.53M | 7.61M | -4.40M | 5.04M | 1.69M | 3.07M | 2.32M | 7.43M | -1.79M | 2.88M | 5.36M | 29.95M | 18.84M | 23.29M | 23.24M | 21.64M | 27.23M | 21.86M | -1.84M | 10.05M | 2.90M | 2.50M | 4.80M | 41.80M | 15.00M | 27.80M | 29.90M | 51.50M | 32.60M | 24.20M | 42.40M | 97.20M | 39.30M | -13.00M | 25.00M | 36.90M | 3.90M | 0.10M | -7.50M | -7.80M | 2.70M | 30.00M | 10.20M | 24.50M | 4.90M | -153.30M | 0.60M |
|
Tax Provisions
|
| | | | | 0.62M | 1.59M | 2.21M | 2.00M | 2.17M | 0.88M | -6.34M | 1.50M | 1.66M | -0.36M | -0.40M | -0.03M | 0.58M | 0.38M | 1.24M | 1.48M | 1.57M | 0.86M | 1.06M | 0.52M | 0.86M | 0.65M | 12.31M | 1.45M | 2.16M | 2.75M | 2.54M | 4.49M | 3.11M | 3.53M | 4.47M | 2.49M | 2.90M | 4.60M | 5.32M | 1.50M | 2.80M | 3.90M | 4.30M | 4.50M | 5.70M | 4.80M | 4.30M | 7.00M | 6.20M | 8.40M | 9.40M | 8.50M | 8.70M | 12.10M | 8.50M | 3.50M | 8.30M | 5.30M | -6.20M | 9.90M | 8.50M | 9.90M | 4.50M | 7.40M | 7.20M | 8.70M |
|
Profit After Tax
|
| | | | | 3.85M | 6.70M | 3.42M | 5.82M | 6.96M | 3.15M | 7.80M | 4.66M | 2.79M | -1.12M | -1.73M | -0.31M | 2.32M | 2.05M | 6.37M | 7.06M | 6.03M | -5.26M | 3.53M | 1.17M | 2.21M | 1.68M | -15.79M | -3.24M | 0.72M | 2.61M | 9.95M | 14.34M | 20.18M | 19.72M | 20.86M | 24.70M | 19.00M | -6.00M | -1.10M | 0.60M | -0.20M | 0.50M | -10.30M | 10.50M | 22.10M | 25.10M | 22.50M | 25.60M | 18.00M | 34.00M | 48.80M | 30.80M | -25.10M | 12.90M | 28.40M | -3.40M | -9.40M | -14.50M | -3.80M | -9.40M | 21.50M | -2.30M | 20.00M | -5.00M | -162.00M | -10.90M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | 0.84M | 0.80M | -0.10M | 0.40M | 0.60M | 1.10M | 0.80M | 0.70M | 0.20M | 0.60M | 0.90M | 2.10M | 3.30M | 2.90M | 3.40M | 3.20M | 0.50M | 3.80M | 1.20M | 1.70M | 2.20M | 2.20M | 2.40M | 2.60M | 3.70M | 2.50M | 1.50M | 2.80M |
|
Income from Continuing Operations
|
| | | | | 3.85M | 6.70M | 3.42M | 6.19M | 6.96M | 3.15M | 7.80M | 4.66M | 2.79M | -1.12M | 3.51M | -0.31M | 2.32M | 2.05M | 7.28M | 7.06M | 6.03M | -5.26M | 3.98M | 1.17M | 2.21M | 1.68M | -4.88M | -3.24M | 0.72M | 2.61M | 27.41M | 14.34M | 20.18M | 19.72M | 17.16M | 24.74M | 18.96M | -6.44M | 4.74M | 1.40M | -0.30M | 0.90M | 37.50M | 10.50M | 22.10M | 25.10M | 47.20M | 25.60M | 18.00M | 34.00M | 87.80M | 30.80M | -21.70M | 12.90M | 28.40M | 0.40M | -8.20M | -12.80M | -1.60M | -7.20M | 21.50M | 0.30M | 20.00M | -2.50M | -160.50M | -8.10M |
|
Consolidated Net Income
|
| | | | | 3.85M | 6.70M | 3.42M | 6.19M | 6.96M | 3.15M | 7.80M | 4.66M | 2.79M | -1.12M | 3.51M | -0.31M | 2.32M | 2.05M | 7.28M | 7.06M | 6.03M | -5.26M | 3.98M | 1.17M | 2.21M | 1.68M | -4.88M | -3.24M | 0.72M | 2.61M | 27.41M | 14.34M | 20.18M | 19.72M | 17.16M | 24.74M | 18.96M | -6.44M | 4.74M | 1.40M | -0.30M | 0.90M | 37.50M | 10.50M | 22.10M | 25.10M | 47.20M | 25.60M | 18.00M | 34.00M | 87.80M | 30.80M | -21.70M | 12.90M | 28.40M | 0.40M | -8.20M | -12.80M | -1.60M | -7.20M | 21.50M | 0.30M | 20.00M | -2.50M | -160.50M | -8.10M |
|
Income towards Parent Company
|
| | | | | 3.85M | 6.70M | 3.42M | 6.19M | 6.96M | 3.15M | 7.80M | 4.66M | 2.79M | -1.12M | 3.51M | -0.31M | 2.32M | 2.05M | 7.28M | 7.06M | 6.03M | -5.26M | 3.98M | 1.17M | 2.21M | 1.68M | -4.88M | -3.24M | 0.72M | 2.61M | 27.41M | 14.34M | 20.18M | 19.72M | 17.16M | 24.74M | 18.96M | -6.44M | 4.74M | 1.40M | -0.30M | 0.90M | 37.50M | 10.50M | 22.10M | 25.10M | 47.20M | 25.60M | 18.00M | 34.00M | 87.80M | 30.80M | -21.70M | 12.90M | 28.40M | 0.40M | -8.20M | -12.80M | -1.60M | -7.20M | 21.50M | 0.30M | 20.00M | -2.50M | -160.50M | -8.10M |
|
Net Income towards Common Stockholders
|
| | | | | 3.85M | 6.70M | 3.42M | 6.19M | 6.96M | 3.15M | 7.80M | 4.66M | 2.79M | -1.12M | 3.51M | -0.31M | 2.32M | 2.05M | 7.28M | 7.06M | 6.03M | -5.26M | 3.98M | 1.17M | 2.21M | 1.68M | -4.88M | -3.24M | 0.72M | 2.61M | 27.41M | 14.34M | 20.18M | 19.72M | 17.16M | 24.74M | 18.96M | -6.44M | 4.74M | 1.40M | -0.30M | 0.90M | 37.50M | 10.50M | 22.10M | 25.10M | 47.20M | 25.60M | 18.00M | 34.00M | 87.80M | 30.80M | -21.70M | 12.90M | 28.40M | 0.40M | -8.20M | -12.80M | -1.60M | -7.20M | 21.50M | 0.30M | 20.00M | -2.50M | -160.50M | -8.10M |
|
EPS (Basic)
|
| | | | | 0.18 | 0.31 | 0.17 | 0.26 | 0.31 | 0.14 | 0.34 | 0.20 | 0.12 | -0.04 | -0.04 | -0.01 | 0.08 | 0.07 | 0.23 | 0.24 | 0.20 | -0.18 | 0.12 | 0.04 | 0.07 | 0.05 | -0.50 | -0.10 | 0.02 | 0.08 | 0.31 | 0.43 | 0.60 | 0.59 | 0.62 | 0.67 | 0.49 | -0.15 | -0.04 | 0.02 | -0.01 | 0.01 | -0.26 | 0.24 | 0.53 | 0.60 | 0.56 | 0.62 | 0.39 | 0.71 | 1.02 | 0.62 | -0.56 | 0.21 | 0.61 | -0.08 | -0.21 | -0.32 | -0.09 | -0.21 | 0.43 | -0.05 | 0.37 | -0.11 | -3.58 | -0.24 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.16 | 0.29 | 0.16 | 0.25 | 0.30 | 0.14 | 0.34 | 0.20 | 0.12 | -0.04 | -0.04 | -0.01 | 0.08 | 0.07 | 0.22 | 0.24 | 0.20 | -0.18 | 0.12 | 0.04 | 0.07 | 0.05 | -0.50 | -0.10 | 0.02 | 0.08 | 0.30 | 0.42 | 0.59 | 0.57 | 0.60 | 0.66 | 0.48 | -0.15 | -0.03 | 0.02 | -0.01 | 0.01 | -0.26 | 0.23 | 0.52 | 0.59 | 0.54 | 0.60 | 0.39 | 0.70 | 1.00 | 0.61 | -0.56 | 0.21 | 0.60 | -0.08 | -0.21 | -0.32 | -0.09 | -0.21 | 0.42 | -0.05 | 0.36 | -0.11 | -3.58 | -0.24 |
|
Shares Outstanding (Weighted Average)
|
21.29M | 21.36M | 21.45M | 21.46M | 21.55M | 21.64M | 21.97M | 22.00M | | 22.75M | 22.82M | 22.86M | 23.09M | 23.29M | 23.33M | 27.85M | 28.16M | 28.37M | 28.45M | 28.58M | 29.60M | 29.44M | 29.51M | 29.53M | 31.77M | 31.62M | 31.73M | 32.25M | 32.40M | 32.60M | 32.83M | 32.92M | 33.40M | 33.46M | 33.56M | 33.63M | 38.47M | 38.72M | 38.94M | 39.01M | 39.11M | 39.33M | 39.55M | 39.81M | 39.89M | 39.90M | 40.40M | 40.50M | 40.61M | 43.80M | 44.70M | 44.90M | 44.95M | 45.10M | 45.43M | 45.50M | 44.79M | 44.70M | 44.80M | 44.83M | 44.65M | 44.91M | 45.03M | 45.06M | 45.13M | 45.15M | 45.34M |
|
Shares Outstanding (Diluted Average)
|
0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | | 23.53M | 23.48M | | 23.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 44.80M | 44.80M | 44.80M | 44.70M | 44.60M | 45.40M | 45.40M | 45.30M | 45.10M | 45.20M | 45.40M |
|
EBITDA
|
| | | | | 4.62M | 8.53M | 5.76M | 8.19M | 9.49M | 4.31M | 1.56M | 6.27M | 4.46M | -0.67M | -1.41M | 0.62M | 3.63M | 3.39M | 8.27M | 9.16M | 8.06M | -3.96M | 4.93M | 2.65M | 3.43M | 3.08M | -3.31M | -0.70M | 3.72M | 6.70M | 12.67M | 19.77M | 24.41M | 23.26M | 22.06M | 26.91M | 22.66M | 0.92M | 10.21M | 8.20M | 9.00M | 8.30M | 4.40M | 22.60M | 30.80M | 34.90M | 33.10M | 40.40M | 31.90M | 50.60M | 62.80M | 45.70M | -5.50M | 36.30M | 43.80M | 12.40M | 12.60M | 5.70M | 4.50M | 17.30M | 22.90M | 25.20M | 25.90M | 12.90M | -141.80M | 10.60M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 6.70M | 6.60M | 5.70M | 5.20M | 3.80M | 4.10M | 3.80M | 3.60M | 7.10M | 6.90M | 6.60M | 6.40M | 7.30M | 9.40M | 10.80M | 11.80M | 11.80M | 12.30M | 12.90M | 12.20M | 11.70M | 12.00M | 10.70M | 9.90M | 10.10M | 9.90M |
|
Tax Rate
|
| | | | | 13.83% | 19.21% | 39.31% | 24.42% | 23.76% | 21.81% | | 24.38% | 37.28% | 24.07% | | 7.44% | 20.06% | 15.48% | 14.60% | 17.30% | 20.70% | | 21.02% | 30.67% | 28.09% | 27.85% | | | 74.92% | 51.27% | 8.47% | 23.86% | 13.34% | 15.17% | 20.67% | 9.15% | 13.25% | | 52.87% | 51.72% | | 81.25% | 10.29% | 30.00% | 20.50% | 16.05% | 8.35% | 21.47% | 25.62% | 19.81% | 9.67% | 21.63% | | 48.40% | 23.04% | 89.74% | | | 79.49% | | 28.33% | 97.06% | 18.37% | | | |