|
Revenue
|
0.01M | | | 0.00M | 79.01M | 0.10M | 105.71M | 121.75M | 123.53M | 117.64M | 103.73M | 116.70M | 124.87M | 117.78M | 114.72M | 136.11M | 142.39M | 136.13M | 129.84M | 146.31M | 147.78M | 138.39M | 132.71M | 147.55M | 160.47M | 162.11M | 150.66M | 170.99M | 169.19M | 160.54M | 161.41M | 177.58M | 175.65M | 181.15M | 164.70M | 162.52M | 182.72M | 170.30M | 184.16M | 193.90M | 200.72M | 174.69M | 151.78M | 153.13M | 153.50M | 156.26M | 150.54M | 150.49M | 155.62M | 144.94M | 132.41M | 139.10M | 148.48M | 122.76M | 108.38M | 107.39M | 107.09M | 97.59M | 91.90M | 90.45M | 102.07M | 110.45M | 92.33M | 97.67M | 90.55M |
|
Cost of Revenue
|
| | | 49.31M | 53.29M | | 78.13M | 86.80M | 89.35M | 84.28M | 75.41M | 83.73M | 88.43M | 82.08M | 82.17M | 98.27M | 101.94M | 95.51M | 93.30M | 102.76M | 102.67M | 96.71M | 95.30M | 107.27M | 117.66M | 115.86M | 113.01M | 127.53M | 127.40M | 119.31M | 120.37M | 133.83M | 132.58M | 143.30M | 127.50M | 135.76M | 142.40M | 132.78M | 144.29M | 159.90M | 154.25M | 124.84M | 108.84M | 115.06M | 109.35M | 105.18M | 104.14M | 105.83M | 109.81M | 108.81M | 96.14M | 99.73M | 104.04M | 90.55M | 83.68M | 82.77M | 86.68M | 69.76M | 65.91M | 64.50M | 71.34M | 79.13M | 66.24M | 68.47M | 65.43M |
|
Gross Profit
|
| | | 22.06M | 25.72M | | 27.58M | 34.94M | 34.18M | 33.36M | 28.33M | 32.97M | 36.44M | 35.70M | 32.55M | 37.84M | 40.45M | 40.63M | 36.55M | 43.56M | 45.12M | 41.68M | 37.41M | 40.28M | 42.81M | 46.25M | 37.65M | 43.46M | 41.78M | 41.24M | 41.03M | 43.75M | 43.07M | 37.85M | 37.20M | 26.76M | 40.32M | 37.53M | 39.87M | 33.99M | 46.48M | 49.86M | 42.94M | 38.08M | 44.16M | 51.08M | 46.40M | 44.66M | 45.82M | 36.13M | 36.27M | 39.37M | 44.44M | 32.21M | 24.69M | 24.62M | 20.41M | 27.84M | 25.99M | 25.95M | 30.73M | 31.32M | 26.08M | 29.20M | 25.12M |
|
Research & Development
|
| | | 2.77M | 2.69M | | 3.26M | 3.16M | 2.86M | 2.99M | 3.46M | 3.42M | 3.52M | 3.74M | 4.24M | 4.04M | 4.18M | 3.98M | 4.28M | 4.12M | 4.21M | 4.37M | 4.43M | 4.10M | 4.13M | 5.48M | 5.19M | 5.15M | 4.96M | 4.56M | 5.50M | 4.95M | 5.42M | 5.56M | 6.05M | 6.06M | 5.59M | 6.11M | 6.79M | 7.16M | 7.93M | 7.53M | 7.90M | 7.38M | 7.70M | 8.47M | 7.94M | 7.68M | 7.41M | 7.89M | 7.81M | 8.64M | 8.02M | 7.99M | 8.36M | 8.48M | 7.66M | 6.78M | 7.82M | 7.52M | 7.34M | 7.04M | 7.23M | 6.96M | 6.69M |
|
Selling, General & Administrative
|
| | | 16.61M | 16.46M | | 21.79M | 23.48M | 21.85M | 24.10M | 22.55M | 23.08M | 23.38M | 24.07M | 24.41M | 23.82M | 25.80M | 28.83M | 26.28M | 27.77M | 27.12M | 27.48M | 26.87M | 25.78M | 29.64M | 30.39M | 27.99M | 30.25M | 28.63M | 27.52M | 30.65M | 31.05M | 33.00M | 32.77M | 30.25M | 30.57M | 29.99M | 28.84M | 31.42M | 30.76M | 32.42M | 30.88M | 27.00M | 24.23M | 26.21M | 30.10M | 29.85M | 27.96M | 29.50M | 31.53M | 29.02M | 25.24M | 24.93M | 26.10M | 26.78M | 25.27M | 23.10M | 23.35M | 24.01M | 21.33M | 22.87M | 23.60M | 22.61M | 21.23M | 22.11M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 0.08M | 0.08M | 2.90M | 5.25M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 0.33M | 1.06M | 1.55M | 0.10M | 0.86M | | | 0.84M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | | | -6.05M | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | | 19.38M | 19.15M | | 25.04M | 26.63M | 24.71M | 27.09M | 26.02M | 26.50M | 26.90M | 27.81M | 28.65M | 27.86M | 29.98M | 32.82M | 30.56M | 31.88M | 31.33M | 31.85M | 31.31M | 29.88M | 33.78M | 35.87M | 34.61M | 35.49M | 33.66M | 34.97M | 41.40M | 36.45M | 38.86M | 38.33M | 36.30M | 36.63M | 35.59M | 34.95M | 38.21M | 37.92M | 40.35M | 38.41M | 34.90M | 31.61M | 33.91M | 38.57M | 37.79M | 35.64M | 36.92M | 39.42M | 36.83M | 33.87M | 32.95M | 34.10M | 35.14M | 33.75M | 34.45M | 30.45M | 32.90M | 30.41M | 30.31M | 31.50M | 29.84M | 28.19M | 29.63M |
|
Operating Income
|
| | | 2.69M | 6.57M | | 2.54M | 8.31M | 9.46M | 6.27M | 2.31M | 6.47M | 9.53M | 7.89M | 3.90M | 9.98M | 10.47M | 7.81M | 5.99M | 11.67M | 13.79M | 9.83M | 6.10M | 10.40M | 9.03M | 10.38M | 3.04M | 7.97M | 8.12M | 6.27M | -0.36M | 7.30M | 4.21M | -0.48M | 0.90M | -9.87M | 4.73M | 2.57M | 1.66M | -3.93M | 6.13M | 11.45M | 8.05M | 6.46M | 10.25M | 12.52M | 8.61M | 9.02M | 8.90M | -3.28M | -0.56M | 5.50M | 11.50M | -1.89M | -59.52M | -9.13M | -14.03M | -2.61M | -6.91M | -4.45M | 0.42M | -4.35M | -3.75M | 1.01M | -4.51M |
|
EBIT
|
| | | 2.69M | 6.57M | | 2.54M | 8.31M | 9.46M | 6.27M | 2.31M | 6.47M | 9.53M | 7.89M | 3.90M | 9.98M | 10.47M | 7.81M | 5.99M | 11.67M | 13.79M | 9.83M | 6.10M | 10.40M | 9.03M | 10.38M | 3.04M | 7.97M | 8.12M | 6.27M | -0.36M | 7.30M | 4.21M | -0.48M | 0.90M | -9.87M | 4.73M | 2.57M | 1.66M | -3.93M | 6.13M | 11.45M | 8.05M | 6.46M | 10.25M | 12.52M | 8.61M | 9.02M | 8.90M | -3.28M | -0.56M | 5.50M | 11.50M | -1.89M | -59.52M | -9.13M | -14.03M | -2.61M | -6.91M | -4.45M | 0.42M | -4.35M | -3.75M | 1.01M | -4.51M |
|
Non Operating Investment Income
|
0.38M | | | 0.03M | | | | | | | | 0.04M | 0.10M | 0.15M | -0.20M | -0.06M | 0.30M | 0.84M | -1.05M | -0.22M | 0.35M | 0.42M | 1.03M | -0.17M | | | -0.20M | -0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | 0.08M | -0.00M | | -0.09M | -0.07M | -0.06M | -0.06M | -0.04M | -0.05M | -0.02M | -0.04M | 0.01M | 0.00M | 0.05M | -0.01M | -0.02M | -0.07M | 0.07M | 0.03M | 0.11M | 0.10M | -0.02M | -0.14M | -0.27M | -0.26M | -0.23M | -0.30M | -0.39M | -0.56M | -0.72M | -0.86M | -1.07M | -1.28M | -1.18M | -1.16M | -1.21M | -1.10M | -0.78M | -0.83M | -0.63M | -0.37M | -0.27M | -0.15M | -0.11M | -0.13M | -0.21M | -0.12M | -0.30M | -0.18M | -0.67M | -1.05M | -0.97M | -1.10M | -1.22M | -1.04M | -0.92M | -0.84M | -0.89M | -0.70M | -0.35M | -0.36M | -0.24M |
|
Other Non Operating Income
|
0.25M | | | 0.07M | | | | | | | | -0.45M | -0.27M | -1.12M | -0.55M | -1.63M | -1.08M | -0.14M | -0.35M | -0.33M | -0.66M | 0.50M | -0.85M | 0.18M | -0.56M | 0.27M | 0.72M | 0.67M | 0.34M | -0.89M | 0.58M | -0.64M | 0.06M | -0.85M | -0.59M | -1.08M | -2.28M | -0.51M | -0.47M | 0.19M | -0.15M | -0.57M | -0.35M | 0.73M | -1.65M | -0.14M | 0.02M | -0.02M | -0.16M | -0.41M | 0.36M | -0.69M | -0.05M | -0.57M | -0.21M | -0.70M | -0.85M | -0.85M | -0.08M | -0.09M | 0.27M | -0.04M | 0.05M | -1.75M | -1.00M |
|
Non Operating Income
|
| | | 0.04M | 0.04M | | -0.03M | -0.38M | -0.35M | -0.30M | -0.32M | -0.13M | -0.07M | -2.97M | -0.55M | -1.63M | -0.72M | -0.27M | -0.35M | -0.33M | -0.66M | 0.50M | 0.23M | 0.06M | -0.56M | 0.27M | 0.72M | 0.67M | 0.34M | -0.89M | 0.58M | -0.64M | 0.06M | -0.85M | -0.59M | -1.08M | -2.28M | -0.51M | -0.47M | 0.19M | -0.15M | -0.57M | -0.35M | 0.73M | -1.65M | -0.14M | 0.02M | -0.02M | -0.16M | -0.41M | 0.36M | -0.69M | -0.05M | -0.57M | -0.21M | -0.70M | -0.85M | -0.85M | -0.08M | -0.09M | 0.27M | -0.04M | 0.05M | -1.75M | -1.00M |
|
EBT
|
| | | 2.81M | 6.61M | | 2.42M | 7.86M | 9.06M | 5.90M | 1.95M | 6.29M | 9.45M | 9.16M | 3.35M | 8.35M | 9.80M | 7.53M | 5.62M | 11.27M | 13.20M | 10.36M | 6.44M | 10.56M | 8.46M | 10.51M | 3.49M | 8.38M | 8.23M | 5.08M | -0.17M | 6.10M | 3.55M | -2.19M | -0.75M | 24.75M | 1.27M | 0.90M | -0.01M | -4.84M | 5.20M | 10.05M | 7.07M | 16.28M | 8.33M | 12.22M | 8.53M | 8.88M | 2.48M | -3.81M | -0.50M | 4.62M | 10.78M | -3.50M | -60.71M | -10.93M | -16.10M | -4.51M | -7.91M | -5.38M | -0.20M | -5.10M | -4.05M | -1.10M | -5.76M |
|
Tax Provisions
|
| | | 0.98M | 1.90M | | 0.59M | 1.74M | 1.97M | 0.99M | 0.32M | 1.14M | 2.60M | 4.04M | 0.41M | 2.51M | 1.18M | 1.98M | 1.35M | 2.78M | 2.33M | 1.46M | 1.25M | 2.20M | 2.20M | 1.18M | 0.80M | 1.80M | 0.42M | 1.80M | -0.30M | 1.42M | 1.82M | 14.67M | -0.20M | 2.09M | 0.31M | 12.01M | 1.00M | 0.23M | 2.53M | 3.02M | 1.22M | 1.90M | 2.20M | 0.03M | 1.53M | 3.30M | 3.44M | 2.48M | 2.41M | 1.63M | 3.54M | 3.39M | 0.70M | -0.52M | 3.30M | 2.58M | 0.74M | 2.81M | 2.50M | -0.57M | 2.22M | 1.81M | 2.60M |
|
Profit After Tax
|
| | 1.84M | 4.78M | 4.70M | | 1.83M | 6.12M | 7.08M | 4.91M | 1.63M | 5.15M | 6.85M | 2.92M | 2.95M | 5.84M | 8.62M | 5.55M | 4.27M | 8.49M | 10.87M | 8.90M | 5.19M | 8.38M | 6.27M | 9.34M | 2.74M | 6.60M | 7.81M | 3.24M | 0.12M | 4.68M | 1.73M | -16.85M | -0.59M | 22.66M | 0.96M | -11.11M | -1.00M | -5.06M | 2.67M | 7.03M | 5.85M | 14.40M | 6.17M | 12.16M | 6.99M | 5.59M | -0.95M | -6.33M | -2.91M | 2.99M | 7.23M | -6.91M | -61.36M | -10.41M | -19.36M | -7.10M | -8.65M | -8.19M | -2.66M | -4.53M | -6.27M | -2.91M | -8.33M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | | 1.84M | 4.70M | | 1.83M | 6.12M | 7.08M | 4.91M | 1.63M | 5.15M | 6.85M | 5.12M | 2.95M | 5.84M | 8.62M | 5.55M | 4.27M | 8.49M | 10.87M | 8.90M | 5.19M | 8.36M | 6.26M | 9.34M | 2.69M | 6.58M | 7.81M | 3.28M | 0.12M | 4.68M | 1.73M | -16.85M | -0.55M | 22.66M | 0.96M | -11.11M | -1.01M | -5.06M | 2.67M | 7.03M | 5.85M | 14.38M | 6.13M | 12.19M | 6.99M | 5.58M | -0.95M | -6.29M | -2.91M | 2.99M | 7.23M | -6.89M | -61.41M | -10.41M | -19.40M | -7.09M | -8.65M | -8.19M | -2.70M | -4.53M | -6.27M | -2.91M | -8.36M |
|
Consolidated Net Income
|
| | | 1.84M | 4.70M | | 1.83M | 6.12M | 7.08M | 4.91M | 1.63M | 5.15M | 6.85M | 5.12M | 2.95M | 5.84M | 8.62M | 5.55M | 4.27M | 8.49M | 10.87M | 8.90M | 5.19M | 8.36M | 6.26M | 9.34M | 2.69M | 6.58M | 7.81M | 3.28M | 0.12M | 4.68M | 1.73M | -16.85M | -0.55M | 22.66M | 0.96M | -11.11M | -1.01M | -5.06M | 2.67M | 7.03M | 5.85M | 14.38M | 6.13M | 12.19M | 6.99M | 5.58M | -0.95M | -6.29M | -2.91M | 2.99M | 7.23M | -6.89M | -61.41M | -10.41M | -19.40M | -7.09M | -8.65M | -8.19M | -2.70M | -4.53M | -6.27M | -2.91M | -8.36M |
|
Income towards Parent Company
|
| | | 1.84M | 4.70M | | 1.83M | 6.12M | 7.08M | 4.91M | 1.63M | 5.15M | 6.85M | 5.12M | 2.95M | 5.84M | 8.62M | 5.55M | 4.27M | 8.49M | 10.87M | 8.90M | 5.19M | 8.36M | 5.88M | 9.04M | 2.69M | 6.58M | 7.81M | 3.28M | 0.12M | 4.68M | 1.73M | -16.85M | -0.55M | 22.66M | 0.96M | -11.11M | -1.01M | -5.06M | 2.67M | 7.03M | 5.85M | 14.38M | 6.13M | 12.19M | 6.99M | 5.58M | -0.95M | -6.29M | -2.91M | 2.99M | 7.23M | -6.89M | -61.41M | -10.41M | -19.40M | -7.09M | -8.65M | -8.19M | -2.70M | -4.53M | -6.27M | -2.91M | -8.36M |
|
Net Income towards Common Stockholders
|
| | | 1.84M | 4.70M | | 1.83M | 6.12M | 7.08M | 4.91M | 1.63M | 5.15M | 6.85M | 5.12M | 2.95M | 5.84M | 8.62M | 5.55M | 4.27M | 8.49M | 10.87M | 8.90M | 5.19M | 8.36M | 5.88M | 9.04M | 2.69M | 6.58M | 7.81M | 3.28M | 0.12M | 4.68M | 1.73M | -16.85M | -0.55M | 22.66M | 0.96M | -11.11M | -1.01M | -5.06M | 2.67M | 7.03M | 5.85M | 14.38M | 6.13M | 12.19M | 6.99M | 5.58M | -0.95M | -6.29M | -2.91M | 2.99M | 7.23M | -6.89M | -61.41M | -10.41M | -19.40M | -7.09M | -8.65M | -8.19M | -2.70M | -4.53M | -6.27M | -2.91M | -8.36M |
|
EPS (Basic)
|
| | | 0.13 | 0.35 | 0.27 | 0.12 | 0.41 | 0.48 | 0.33 | 0.11 | 0.35 | 0.46 | 0.19 | 0.20 | 0.39 | 0.56 | 0.36 | 0.27 | 0.54 | 0.69 | 0.56 | 0.33 | 0.53 | 0.42 | 0.65 | 0.19 | 0.46 | 0.54 | 0.22 | 0.01 | 0.33 | 0.12 | -1.19 | -0.04 | 1.61 | 0.07 | -0.80 | -0.07 | -0.37 | 0.19 | 0.50 | 0.42 | 1.03 | 0.44 | 0.88 | 0.51 | 0.41 | -0.07 | -0.46 | -0.23 | 0.24 | 0.57 | -0.55 | -4.81 | -0.81 | -1.50 | -0.54 | -0.67 | -0.63 | -0.20 | -0.34 | -0.48 | -0.22 | -0.62 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.13 | 0.34 | 0.26 | 0.12 | 0.40 | 0.47 | 0.33 | 0.11 | 0.34 | 0.45 | 0.19 | 0.19 | 0.38 | 0.55 | 0.35 | 0.26 | 0.53 | 0.68 | 0.55 | 0.32 | 0.52 | 0.41 | 0.64 | 0.19 | 0.45 | 0.53 | 0.22 | 0.01 | 0.32 | 0.12 | -1.19 | -0.04 | 1.60 | 0.07 | -0.80 | -0.07 | -0.37 | 0.19 | 0.49 | 0.41 | 1.02 | 0.43 | 0.86 | 0.49 | 0.40 | -0.07 | -0.45 | -0.23 | 0.23 | 0.57 | -0.54 | -4.81 | -0.81 | -1.50 | -0.54 | -0.67 | -0.63 | -0.20 | -0.34 | -0.48 | -0.22 | -0.62 |
|
Shares Outstanding (Weighted Average)
|
| 13.68M | 13.68M | 13.65M | 13.46M | 13.38M | 14.98M | 15.02M | 14.96M | 14.76M | 14.89M | 14.93M | 14.98M | 15.04M | 14.96M | 15.00M | 15.28M | 15.55M | 15.89M | 15.91M | 15.70M | 15.80M | 15.89M | 15.86M | 15.18M | 14.50M | 14.38M | 14.43M | 14.47M | 14.57M | 14.39M | 14.43M | 14.40M | 14.31M | 14.10M | 14.13M | 13.83M | 13.81M | 13.84M | 13.86M | 13.88M | 13.93M | 14.01M | 13.91M | 13.93M | 13.75M | 13.81M | 13.76M | 13.48M | 13.10M | 12.81M | 12.63M | 12.65M | 12.68M | 12.78M | 12.86M | 12.91M | 12.95M | 12.97M | 12.89M | 12.98M | 13.03M | 13.11M | 13.17M | 13.34M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 15.41M | 15.15M | 15.21M | 15.11M | 15.05M | 15.10M | 15.11M | 15.22M | 15.42M | 15.74M | 15.60M | 16.16M | 16.15M | 16.14M | 16.15M | 16.24M | 16.14M | 15.83M | 15.54M | 14.64M | 14.73M | 14.85M | 14.76M | 14.72M | 14.70M | 14.69M | 14.35M | 14.09M | 14.20M | 14.12M | 14.06M | 13.83M | 13.86M | 14.17M | 14.11M | 14.21M | 14.18M | 14.21M | 14.17M | 14.20M | 14.06M | 13.92M | 13.74M | 12.81M | 12.85M | 12.80M | 12.78M | 12.75M | 12.86M | 12.91M | 12.86M | 12.90M | 12.92M | | 12.96M | | | |
|
EBITDA
|
| | | 2.69M | 6.57M | | 2.54M | 8.31M | 9.46M | 6.27M | 2.31M | 6.47M | 9.53M | 7.89M | 3.90M | 9.98M | 10.47M | 7.81M | 5.99M | 11.67M | 13.79M | 9.83M | 6.10M | 10.40M | 9.03M | 10.38M | 3.04M | 7.97M | 8.12M | 6.27M | -0.36M | 7.30M | 4.21M | -0.48M | 0.90M | -9.87M | 4.73M | 2.57M | 1.66M | -3.93M | 6.13M | 11.45M | 8.05M | 6.46M | 10.25M | 12.52M | 8.61M | 9.02M | 8.90M | -3.28M | -0.56M | 5.50M | 11.50M | -1.89M | -59.52M | -9.13M | -14.03M | -2.61M | -6.91M | -4.45M | 0.42M | -4.35M | -3.75M | 1.01M | -4.51M |
|
Tax Rate
|
| | | 34.73% | 28.81% | | 24.38% | 22.09% | 21.78% | 16.74% | 16.35% | 18.06% | 27.47% | 44.07% | 12.16% | 30.05% | 12.02% | 26.26% | 24.04% | 24.68% | 17.62% | 14.08% | 19.46% | 20.83% | 26.01% | 11.21% | 22.90% | 21.47% | 5.12% | 35.48% | | 23.20% | 51.35% | | 26.56% | 8.44% | 24.49% | | | | 48.62% | 30.09% | 17.27% | 11.67% | 26.40% | 0.27% | 17.98% | 37.17% | | | | 35.32% | 32.86% | | | 4.76% | | | | | | 11.27% | | | |