|
Revenue
|
9.36M | 10.13M | 13.41M | 14.53M | 16.72M | 17.74M | 16.18M | 19.17M | 20.39M | 21.66M | 23.57M | 29.34M | 37.33M | 39.63M | 43.17M | 42.92M | 44.13M | 47.11M | 49.60M | 60.14M | 81.56M | 80.75M | 76.49M | 60.88M | 55.98M | 51.79M | 50.27M | 54.60M | 56.24M | 57.71M | 60.97M | 58.90M | 74.78M | 72.57M | 67.87M | 65.48M | 66.29M | 67.72M | 68.91M | 63.20M | 57.31M | 63.75M | 65.65M | 71.26M | 75.78M | 78.11M | 79.17M | 78.37M | 77.25M | 72.41M | 73.31M | 82.04M | 85.72M | 90.42M | 90.84M | 96.84M | 107.03M | 113.17M | 110.70M | 108.08M | 112.62M | 125.62M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.11M | 10.86M | 11.57M | 10.91M | 14.62M | 15.29M | 15.86M | 15.17M | 15.58M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.13M | 46.85M | 49.40M | 47.99M | 60.15M | 57.28M | 52.01M | 50.32M | 50.72M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.75M | 0.77M | 0.76M | 0.74M | 0.91M | 0.95M | 0.99M | 0.86M | 0.84M | 0.83M | 1.05M | 1.80M | 1.52M | 1.30M | 1.85M | 1.30M | 1.73M | 1.28M | 1.91M | 1.90M | 2.08M | 2.44M | 2.77M | 2.45M | 3.83M | 3.08M | 3.18M | 2.96M | 3.39M | 3.62M | 3.84M | 3.81M | 4.50M | 3.80M | 5.04M | 4.42M | 4.17M | 4.35M | 5.33M | 3.42M | 2.18M | 2.39M | 2.60M | 2.15M | 2.16M | 2.94M | 2.67M | 2.61M | 3.13M | 2.72M | 3.41M | 2.99M | 3.33M | 3.38M | 3.88M | 3.61M | 3.64M | 3.46M | 4.10M | 4.14M | 4.23M | 3.94M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.02M | 18.45M | 19.96M | 20.14M | 21.00M | 22.86M | 20.71M | 21.25M | 22.35M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | 0.26M | 0.17M | 1.49M | 0.74M | 5.99M | | | | | | | 2.06M | 7.93M | 0.46M | 1.01M | 0.31M | 0.03M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 2.41M |
|
Other Operating Expenses
|
10.47M | 10.88M | 13.23M | 13.63M | 15.11M | 15.42M | 14.29M | 17.20M | 0.19M | -0.22M | 0.52M | 19.69M | 23.57M | 23.36M | 24.84M | 25.14M | 22.27M | 25.58M | 31.01M | 37.22M | 38.28M | 38.61M | 36.53M | 0.04M | -0.34M | -0.09M | -0.06M | 0.03M | 15.55M | 6.74M | -15.10M | -0.03M | 23.27M | 13.57M | 50.00M | 50.07M | 50.18M | 47.04M | 46.89M | 44.82M | 44.15M | 46.62M | 50.15M | 50.50M | 49.93M | 50.97M | 53.94M | 58.07M | 58.32M | 54.82M | 58.18M | 62.48M | 64.22M | 42.31M | 42.48M | 45.31M | 49.74M | 47.91M | 48.70M | 49.07M | 50.54M | 51.26M |
|
Operating Expenses
|
11.21M | 11.65M | 13.99M | 14.38M | 16.03M | 16.38M | 15.29M | 18.05M | 20.26M | 17.13M | 18.32M | 21.49M | 25.09M | 24.66M | 26.69M | 26.44M | 24.00M | 26.86M | 32.92M | 39.12M | 40.62M | 41.22M | 40.80M | 39.21M | 44.83M | 37.56M | 33.88M | 39.78M | 41.20M | 42.49M | 55.74M | 45.68M | 60.24M | 50.86M | 56.05M | 54.80M | 54.38M | 51.59M | 52.22M | 48.24M | 46.33M | 49.01M | 52.74M | 52.65M | 52.09M | 53.91M | 56.61M | 60.68M | 61.45M | 57.54M | 61.59M | 65.47M | 67.54M | 63.72M | 64.81M | 68.89M | 73.52M | 72.38M | 75.66M | 73.92M | 77.99M | 79.96M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.04M | 15.22M | 5.24M | 13.22M | 14.53M | 21.71M | 11.82M | 10.68M | 11.91M | 16.13M | 14.81M | 15.63M | 11.80M | 14.74M | 12.91M | 18.61M | 23.68M | 24.20M | 22.56M | 17.69M | 15.80M | 14.87M | 11.72M | 16.57M | 18.18M | 26.70M | 26.04M | 27.95M | 33.51M | 40.79M | 35.04M | 34.16M | 34.63M | 45.65M |
|
EBIT
|
-1.86M | -1.52M | -0.58M | 0.15M | 0.69M | 1.36M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 16.48M | 20.13M | 20.26M | 16.68M | 21.02M | 40.94M | 39.53M | 35.69M | 21.67M | 11.16M | 14.22M | 8.51M | 14.82M | 15.04M | 15.22M | 5.24M | 13.22M | 14.53M | 21.71M | 11.82M | 10.68M | 11.91M | 16.13M | 14.81M | 15.63M | 11.80M | 14.74M | 12.91M | 18.61M | 23.68M | 24.20M | 22.56M | 17.69M | 15.80M | 14.87M | 11.72M | 16.57M | 18.18M | 26.70M | 26.04M | 27.95M | 33.51M | 40.79M | 35.04M | 34.16M | 34.63M | 45.65M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.77M | 0.86M | 0.96M | 0.61M | 0.72M | 0.80M | 0.78M | 0.82M | 0.80M | 0.94M | 0.16M | 0.12M | 0.11M | 0.35M | 0.23M | 0.23M | 0.69M | 0.86M | 0.79M | 0.77M | 0.81M | 0.94M | 1.08M | 1.00M | 0.79M | 1.23M | 1.40M | 1.44M | 1.79M | 2.15M | 1.90M | 2.09M | 4.01M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.50M | -0.45M | -0.26M | -0.50M | 0.12M | 0.44M | -4.63M | 0.28M | 0.84M | -0.00M | -2.51M | -2.39M | 0.74M | | -5.89M | 0.05M | -0.71M | -1.37M | -24.71M | -4.47M | -5.29M | -1.81M | -9.72M | 1.29M | -2.51M | | 2.59M | -1.28M | -30.63M | | -0.25M | 0.64M | -13.01M |
|
Non Operating Income
|
0.43M | 0.41M | 0.47M | 0.46M | 0.46M | 0.71M | 0.62M | 0.61M | 0.74M | 0.86M | 0.77M | 0.86M | 1.06M | 1.16M | 1.44M | 1.14M | 1.16M | 1.12M | 1.10M | 1.24M | 1.51M | 1.62M | 1.82M | 1.63M | 1.82M | 1.73M | 1.72M | 1.62M | 1.84M | 1.73M | 1.87M | 1.79M | 2.26M | 2.28M | 2.20M | 2.05M | 2.25M | 1.96M | 1.82M | 2.00M | 1.60M | 1.61M | 1.72M | 1.57M | 1.75M | 1.79M | 1.82M | 1.84M | 2.11M | 2.32M | -42.56M | 2.26M | 2.62M | 2.60M | 2.38M | 2.59M | 2.83M | -3.06M | 2.90M | 2.55M | 2.98M | 2.98M |
|
EBT
|
-1.86M | -1.52M | -0.58M | 0.15M | 0.69M | 1.36M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 16.48M | 20.13M | 20.26M | 16.68M | 21.02M | 40.94M | 39.53M | 35.69M | 21.67M | 11.16M | 14.22M | 8.51M | 14.82M | 22.23M | 15.50M | 5.65M | 13.92M | 22.18M | 27.53M | -12.60M | 7.78M | 6.07M | 8.63M | -22.36M | -11.01M | -14.05M | 1.14M | -11.30M | 13.18M | 21.89M | 6.33M | 15.27M | -26.97M | 10.68M | 84.56M | -28.31M | 17.62M | 57.81M | 18.82M | 24.77M | 27.81M | 29.53M | 3.87M | 34.20M | 30.37M | 31.87M | 29.52M |
|
Tax Provisions
|
| | | | -0.32M | -0.62M | | | | | | | | | | -13.72M | 9.53M | 9.63M | 7.06M | 8.96M | 16.77M | 16.25M | 15.16M | 9.60M | 7.50M | 6.27M | 6.03M | 7.94M | 10.12M | 7.52M | 5.41M | 4.50M | 5.46M | 5.48M | -1.03M | -1.05M | 3.59M | 4.48M | 3.52M | -2.37M | -0.80M | 1.41M | 2.20M | -1.97M | 4.26M | 0.50M | 4.08M | -16.71M | 2.67M | 3.33M | -0.02M | 1.38M | 3.56M | 5.84M | 6.17M | 5.70M | 7.77M | 8.35M | 7.29M | 5.74M | 7.09M | 9.82M |
|
Profit After Tax
|
-1.86M | -1.52M | -0.58M | 0.15M | 0.69M | 1.36M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 30.20M | 10.60M | 10.62M | 9.62M | 12.06M | 24.17M | 23.29M | 20.53M | 12.07M | 3.65M | 7.96M | 2.48M | 6.88M | 12.11M | 7.98M | 0.24M | 9.42M | 16.72M | 22.05M | -11.56M | 8.82M | 2.48M | 4.15M | -25.88M | -8.64M | -13.25M | -0.27M | -13.50M | 15.15M | 17.63M | 5.83M | 11.19M | -10.26M | 8.01M | 81.23M | -28.29M | 16.23M | 54.25M | 12.98M | 19.08M | 22.11M | 21.76M | -4.49M | 27.31M | 24.63M | 24.78M | 19.70M |
|
Income from Continuing Operations
|
-1.86M | -1.52M | -0.58M | 0.15M | 1.01M | 1.98M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 30.20M | 10.60M | 10.62M | 9.62M | 12.06M | 24.17M | 23.29M | 20.53M | 12.07M | 3.65M | 7.96M | 2.48M | 6.88M | 12.11M | 7.98M | 0.24M | 9.42M | 16.72M | 22.05M | -11.56M | 8.82M | 2.48M | 4.15M | -25.88M | -8.64M | -13.25M | -0.27M | -13.50M | 15.15M | 17.63M | 5.83M | 11.19M | -10.26M | 8.01M | 81.23M | -28.29M | 16.23M | 54.25M | 12.98M | 18.60M | 22.11M | 21.76M | -4.49M | 26.91M | 24.63M | 24.78M | 19.70M |
|
Consolidated Net Income
|
-1.86M | -1.52M | -0.58M | 0.15M | 1.01M | 1.98M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 30.20M | 10.60M | 10.62M | 9.62M | 12.06M | 24.17M | 23.29M | 20.53M | 12.07M | 3.65M | 7.96M | 2.48M | 6.88M | 12.11M | 7.98M | 0.24M | 9.42M | 16.72M | 22.05M | -11.56M | 8.82M | 2.48M | 4.15M | -25.88M | -8.64M | -13.25M | -0.27M | -13.50M | 15.15M | 17.63M | 5.83M | 11.19M | -10.26M | 8.01M | 81.23M | -28.29M | 16.23M | 54.25M | 12.98M | 18.60M | 22.11M | 21.76M | -4.49M | 26.91M | 24.63M | 24.78M | 19.70M |
|
Income towards Parent Company
|
-1.86M | -1.52M | -0.58M | 0.15M | 1.01M | 1.98M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 30.20M | 10.60M | 10.62M | 9.62M | 12.06M | 24.17M | 23.29M | 20.53M | 12.07M | 3.65M | 7.96M | 2.48M | 6.88M | 12.11M | 7.98M | 0.24M | 9.42M | 16.72M | 22.05M | -11.56M | 8.82M | 2.48M | 4.15M | -25.88M | -8.64M | -13.25M | -0.27M | -13.50M | 15.15M | 17.63M | 5.83M | 11.19M | -10.26M | 8.01M | 81.23M | -28.29M | 16.23M | 54.25M | 12.98M | 18.60M | 22.11M | 21.76M | -4.49M | 26.91M | 24.63M | 24.78M | 19.70M |
|
Net Income towards Common Stockholders
|
-1.86M | -1.52M | -0.58M | 0.15M | 1.01M | 1.98M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 30.20M | 10.60M | 10.62M | 9.62M | 12.06M | 24.17M | 23.29M | 20.53M | 12.07M | 3.65M | 7.96M | 2.48M | 6.88M | 12.11M | 7.98M | 0.24M | 9.42M | 16.72M | 22.05M | -11.56M | 8.82M | 2.48M | 4.15M | -25.88M | -8.64M | -13.25M | -0.27M | -13.50M | 15.15M | 17.63M | 5.83M | 11.19M | -10.26M | 8.01M | 72.11M | -25.10M | 14.53M | 46.85M | 10.81M | 23.15M | 20.03M | 19.74M | -18.19M | 26.07M | 24.61M | 24.78M | 18.98M |
|
EPS (Basic)
|
-0.02 | -0.01 | -0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 1.06 | 0.04 | 0.04 | 0.06 | 0.10 | 0.12 | 0.13 | 0.23 | 0.08 | 0.08 | 0.07 | 0.09 | 0.18 | 0.17 | 0.14 | 0.09 | 0.03 | 0.06 | 0.02 | 0.05 | 0.09 | 0.06 | 0.00 | 0.07 | 0.10 | 0.13 | -0.08 | 0.05 | 0.01 | 0.02 | -0.17 | -0.06 | -0.09 | -0.01 | -0.09 | 0.09 | 0.11 | 0.04 | 77.77 | -0.08 | 0.05 | 0.50 | -0.18 | 0.10 | 0.32 | 0.07 | 160.01 | 0.14 | 0.13 | -0.13 | 180.25 | 0.17 | 0.17 | 0.14 |
|
EPS (Weighted Average and Diluted)
|
-0.02 | -0.01 | -0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.93 | 0.03 | 0.04 | 0.06 | 0.09 | 0.11 | 0.12 | 0.22 | 0.08 | 0.08 | 0.07 | 0.09 | 0.18 | 0.17 | 0.15 | 0.09 | 0.03 | 0.06 | 0.02 | 0.05 | 0.09 | 0.06 | 0.00 | 0.07 | 0.10 | 0.13 | -0.07 | 0.05 | 0.01 | 0.02 | -0.17 | -0.06 | -0.09 | -0.01 | -0.09 | 0.09 | 0.11 | 0.04 | 69.37 | -0.08 | 0.05 | 0.50 | -0.18 | 0.10 | 0.32 | 0.07 | 135.87 | 0.13 | 0.13 | -0.13 | 164.12 | 0.17 | 0.17 | 0.13 |
|
Shares Outstanding (Weighted Average)
|
111.77M | 112.42M | 111.98M | 113.46M | 0.11M | 114.24M | 114.13M | 119.18M | 0.12M | | | | | | | | | | | | | | | | | | 134.40M | | | | 134.61M | 135.33M | 149.06M | 150.89M | 146.65M | 151.62M | 151.82M | 151.90M | 151.82M | 152.52M | 152.07M | 149.89M | 148.68M | 145.65M | 145.65M | 144.44M | 0.14M | 142.78M | 143.05M | 143.12M | 0.14M | 143.86M | 144.35M | 145.28M | 0.14M | 146.46M | 146.90M | 145.76M | 0.14M | 142.58M | 143.08M | 141.74M |
|
Shares Outstanding (Diluted Average)
|
111.77M | 112.42M | 111.98M | 134.47M | 0.13M | 136.07M | 135.54M | 137.40M | 0.14M | | | | | | | | | | | | | | | | | | 135.54M | | | | 136.00M | 136.47M | 163.35M | 166.62M | 158.41M | 166.81M | 167.25M | 167.16M | 151.82M | 152.52M | 152.07M | 149.89M | 148.68M | 161.83M | 164.85M | 161.71M | 0.16M | 142.78M | 158.98M | 158.95M | 0.16M | 159.89M | 170.67M | 177.14M | 0.17M | 165.27M | 166.36M | 162.69M | 0.16M | 146.54M | 146.64M | 150.68M |
|
EBITDA
|
-1.86M | -1.52M | -0.58M | 0.15M | 0.69M | 1.36M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 16.48M | 20.13M | 10.61M | 16.68M | 21.02M | 40.94M | 39.53M | 35.69M | 21.67M | 11.16M | 14.22M | 8.51M | 14.82M | 15.04M | 15.22M | 5.24M | 13.22M | 14.53M | 21.71M | 11.82M | 10.68M | 11.91M | 16.13M | 14.81M | 15.63M | 11.80M | 14.74M | 12.91M | 18.61M | 23.68M | 24.20M | 22.56M | 17.69M | 15.80M | 14.87M | 11.72M | 16.57M | 18.18M | 26.70M | 26.04M | 27.95M | 33.51M | 40.79M | 35.04M | 34.16M | 34.63M | 45.65M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 2.75M | 2.86M | 2.89M | 2.91M | 2.83M | 2.61M | 2.42M | 2.04M | 2.51M | 2.69M | 2.30M | 2.57M | 3.73M | 3.74M | 3.73M | 3.73M | 3.73M | 3.74M | 4.00M | 4.02M | 3.46M | 3.76M | 4.13M | 4.14M | 5.03M | 5.62M | 5.44M | 5.49M | 8.47M |
|
Tax Rate
|
| | | | -46.01% | -45.99% | | | | | | | | | | -83.29% | 47.34% | 47.56% | 42.31% | 42.62% | 40.95% | 41.09% | 42.48% | 44.30% | 67.27% | 44.08% | 70.89% | 53.58% | 45.53% | 48.53% | 95.79% | 32.31% | 24.61% | 19.91% | 8.20% | -13.49% | 59.13% | 51.92% | -15.77% | 21.54% | 5.72% | 123.73% | -19.47% | -14.94% | 19.46% | 7.90% | 26.74% | 61.96% | 25.03% | 3.93% | 0.07% | 7.85% | 6.15% | 31.01% | 24.91% | 20.50% | 26.31% | 216.01% | 21.31% | 18.90% | 22.26% | 33.26% |