|
Revenue
|
0.62M | 1.27M | 0.90M | 0.55M | 0.94M | 0.81M | 0.62M | 0.99M | 0.67M | 0.79M | 0.65M | 0.64M | 13.38M | 0.63M | 0.87M | 1.09M | 1.11M | 0.81M | 0.74M | 0.39M | 0.72M | 3.07M | 1.56M | 1.62M | 3.95M | 6.38M | 6.85M | 7.64M | 5.96M | 6.59M | 4.45M | 5.58M | 26.96M | 4.21M | 3.36M | 8.35M | 1.64M | 15.89M | 12.80M | 6.45M | 79.89M | 15.71M | 19.94M | 34.50M | 15.13M | 26.95M | 14.83M | 31.27M | 11.72M | 10.73M | 252.95M | 20.26M | 25.94M | 20.93M | 22.77M | 28.39M | 22.90M | 25.30M | 24.31M | 83.80M | 28.00M | 23.51M | 25.11M | 26.84M | 24.07M | 25.69M | 30.23M |
|
Gross Profit
|
| | | | | 0.75M | 0.56M | 0.99M | 0.67M | 0.79M | 0.65M | 0.64M | 13.35M | 0.50M | 0.65M | 0.79M | 0.84M | 0.63M | 0.66M | 0.39M | 0.72M | 3.07M | 1.56M | 1.62M | | | | | | | | | | | | | | | | | | | | | | 26.31M | 13.92M | 30.46M | 10.61M | 10.06M | 252.14M | 19.38M | 25.40M | 18.90M | 22.46M | -6.19M | 20.61M | 25.04M | 24.01M | 48.95M | 27.90M | 23.39M | 24.97M | -1.24M | 23.93M | 25.45M | 29.59M |
|
Research & Development
|
-4.91M | 5.03M | 3.75M | 3.22M | -4.63M | 2.63M | 2.82M | 2.80M | 2.82M | 2.82M | 2.53M | 2.86M | -2.68M | -2.91M | -2.61M | 18.76M | 2.55M | 3.32M | 3.89M | 3.24M | 4.47M | 5.22M | 5.28M | 7.37M | 9.22M | 24.77M | 18.50M | 17.95M | 25.04M | 22.36M | 21.59M | 25.98M | 32.64M | 25.82M | 25.79M | 31.87M | 29.44M | 29.27M | 29.85M | 36.03M | 40.13M | 45.24M | 46.13M | 36.83M | 36.36M | 38.55M | 32.13M | 35.57M | 36.68M | 45.51M | 42.94M | 53.49M | 42.44M | 44.96M | 46.01M | 53.28M | 57.12M | 59.28M | 51.44M | 66.72M | 43.92M | 36.77M | 41.06M | 33.77M | 21.52M | 26.71M | 23.60M |
|
Selling, General & Administrative
|
-3.90M | 4.17M | 3.52M | 2.52M | -3.57M | 2.77M | 2.62M | 3.15M | 2.88M | 2.66M | 2.57M | 2.71M | -2.87M | -3.36M | -2.59M | 20.28M | 2.89M | 4.64M | 3.58M | 3.37M | 5.16M | 6.13M | 4.92M | 5.04M | 5.49M | 8.02M | 6.41M | 8.46M | 9.23M | 7.12M | 8.11M | 8.67M | 7.77M | 8.14M | 8.05M | 9.78M | 8.93M | 9.48M | 9.20M | 9.72M | 10.80M | 11.40M | 11.51M | 12.32M | 10.61M | 14.20M | 14.38M | 20.03M | 16.35M | 16.65M | 21.39M | 21.97M | 18.95M | 18.91M | 18.11M | 25.04M | 18.24M | 20.41M | 18.91M | 21.18M | 16.86M | 16.82M | 17.27M | 20.93M | 15.72M | 15.52M | 10.86M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.97M | -6.54M | -7.54M | -6.78M | 6.99M | 0.62M | 0.34M | -0.72M | -10.97M | 9.40M | 0.20M | 0.86M | -1.18M | 3.31M | -5.02M | 6.29M | 0.18M | -0.12M | -2.75M | -0.21M | 1.78M | -4.62M | 4.38M | -6.84M | -2.20M | 3.43M | 1.04M | -14.30M | -0.28M | 2.05M | 0.54M | 0.41M | 0.01M | -0.14M | 0.41M | -0.01M | | 0.16M | | | 1.86M | 2.09M | | 0.07M | 0.32M |
|
Operating Expenses
|
-8.81M | 9.20M | 7.26M | 5.74M | -8.20M | 5.40M | 5.45M | 5.95M | 5.69M | 5.49M | 5.09M | 5.57M | -5.55M | -6.27M | -5.19M | 39.04M | 5.45M | 7.96M | 7.47M | 6.61M | 9.64M | 11.35M | 10.20M | 12.41M | 14.71M | 32.79M | 24.91M | 26.41M | 34.27M | 29.48M | 29.70M | 34.65M | 40.41M | 33.96M | 33.84M | 41.66M | 38.37M | 38.76M | 39.06M | 45.76M | 50.94M | 56.65M | 57.64M | 49.15M | 46.98M | 52.74M | 46.51M | 55.60M | 53.03M | 62.16M | 64.32M | 75.46M | 61.40M | 63.87M | 64.12M | 78.31M | 0.23M | 0.22M | | -0.30M | 0.45M | 53.59M | 58.33M | 54.71M | 37.24M | 42.23M | 34.46M |
|
Operating Income
|
-8.19M | -7.93M | -6.37M | -5.20M | -7.26M | -4.65M | -4.89M | -4.96M | -5.02M | -4.70M | -4.44M | -4.92M | 7.80M | -5.77M | -4.54M | -4.23M | -4.61M | -7.33M | -6.81M | -6.23M | -9.82M | -8.50M | -7.67M | -17.33M | -18.29M | -33.20M | -11.07M | -18.15M | -27.97M | -23.61M | -36.22M | -19.68M | -13.26M | -28.89M | -31.66M | -29.99M | -41.75M | -16.57M | -26.07M | -39.42M | 26.21M | -41.15M | -35.92M | -19.28M | -27.46M | -33.27M | -34.79M | -21.71M | -41.37M | -66.39M | 187.54M | -54.03M | -35.46M | -44.56M | -41.65M | -57.76M | -54.34M | -54.67M | -46.34M | -4.20M | -32.88M | -30.19M | -31.50M | -25.90M | -13.31M | -16.71M | -4.54M |
|
EBIT
|
-8.19M | -7.93M | -6.37M | -5.20M | -7.26M | -4.65M | -4.89M | -4.96M | -5.02M | -4.70M | -4.44M | -4.92M | 7.80M | -5.77M | -4.54M | -4.23M | -4.61M | -7.33M | -6.81M | -6.23M | -9.82M | -8.50M | -7.67M | -17.33M | -18.29M | -33.20M | -11.07M | -18.15M | -27.97M | -23.61M | -36.22M | -19.68M | -13.26M | -28.89M | -31.66M | -29.99M | -41.75M | -16.57M | -26.07M | -39.42M | 26.21M | -41.15M | -35.92M | -19.28M | -27.46M | -33.27M | -34.79M | -21.71M | -41.37M | -66.39M | 187.54M | -54.03M | -35.46M | -44.56M | -41.65M | -57.76M | -54.34M | -54.67M | -46.34M | -4.20M | -32.88M | -30.19M | -31.50M | -25.90M | -13.31M | -16.71M | -4.54M |
|
Non Operating Investment Income
|
-0.16M | 4.97M | 3.39M | -8.25M | 0.33M | 0.18M | -0.41M | -2.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.07M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | -0.31M | -0.30M | -0.40M | -0.57M | -1.40M | -4.24M | -4.13M | -4.20M | -4.41M | -4.57M | -4.59M | -4.47M | -4.70M | -5.10M | -2.78M | -6.22M | -7.54M | -8.73M | -9.14M | -9.80M | -10.66M | -11.85M | -14.04M | -14.63M | -16.21M | -16.20M | -15.89M | -16.68M | -16.58M | -16.57M | -15.20M | -13.73M | -15.61M | -17.32M | -16.59M | -18.52M | -18.63M | -44.18M | -29.47M | -31.75M | -35.73M | -20.69M | -12.79M | -13.29M | -13.17M |
|
Other Non Operating Income
|
| | -0.17M | | | | | -1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.77M | | | | | | | | -2.72M | | | 5.42M | | | 6.20M | | | | | | | | | | -1.11M | 7.14M | 0.02M | -0.22M | -0.26M | -0.01M | 81.63M |
|
Non Operating Income
|
0.16M | -2.80M | -3.04M | 8.25M | -0.32M | 0.88M | 0.40M | 3.71M | 0.01M | -0.01M | -298.00 | 0.00M | 0.11M | | 0.00M | 1.00 | 0.00M | -3.32M | -0.16M | 0.80M | 9.82M | 0.75M | -0.13M | -8.35M | -0.05M | -6.65M | -0.65M | 1.39M | 0.32M | -0.51M | -0.14M | -1.88M | 0.74M | 1.65M | -0.47M | 0.06M | 1.03M | -2.41M | -0.12M | -0.69M | 0.37M | -0.92M | 0.30M | 0.28M | -1.05M | -0.34M | -0.65M | 0.18M | 2.86M | -0.92M | 0.12M | 2.99M | 0.06M | 9.06M | 0.54M | 2.92M | 0.04M | -0.24M | 0.44M | -0.20M | -1.11M | 7.14M | 0.02M | -0.22M | -0.26M | -0.01M | 81.63M |
|
EBT
|
-6.61M | -6.49M | -5.12M | -14.66M | -6.01M | -5.85M | -6.10M | -6.16M | -5.96M | -5.75M | -5.53M | -6.04M | 8.94M | -4.62M | -3.35M | -12.41M | -5.84M | -7.82M | -7.16M | -6.58M | -10.18M | -8.80M | -8.29M | -17.92M | -19.09M | -34.33M | -12.47M | -22.38M | -32.10M | -27.81M | -40.63M | -24.25M | -17.84M | -33.36M | -36.37M | -35.09M | -44.53M | -22.80M | -33.61M | -48.16M | 17.07M | -50.94M | -46.58M | -31.13M | -41.50M | -47.90M | -51.00M | -37.91M | -57.26M | -83.07M | 170.96M | -70.60M | -50.66M | -58.30M | -57.25M | -75.08M | -70.93M | -73.19M | -64.97M | -48.38M | -62.35M | -61.94M | -67.23M | -46.58M | -26.11M | -30.00M | -17.71M |
|
Profit After Tax
|
9.48M | -12.09M | -10.61M | 1.86M | -8.81M | -4.97M | -5.71M | -2.42M | -5.96M | -5.76M | -5.53M | -6.02M | 6.77M | -6.92M | -5.73M | -5.44M | -5.83M | -11.14M | -7.32M | -5.78M | -0.36M | -8.04M | -8.11M | -25.98M | -18.74M | -40.41M | -13.12M | -15.61M | -31.78M | -28.32M | -40.77M | -26.12M | -17.10M | -31.71M | -36.84M | -35.03M | -54.26M | -25.20M | -33.73M | -48.85M | 17.43M | -51.87M | -46.28M | -30.85M | -45.27M | -48.24M | -51.65M | -37.73M | -54.40M | -83.99M | 177.28M | -67.61M | -50.60M | -49.23M | -56.72M | -74.10M | -70.89M | -73.43M | -64.53M | -48.58M | -63.45M | -54.80M | -67.21M | -46.81M | -26.37M | -30.01M | 63.91M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.53M | -0.60M | -1.09M | -1.07M | 1.23M | 0.80M | -7.01M | -0.60M | -0.76M | -0.49M | -0.12M | -0.73M | -0.70M | -1.27M | -2.10M | -2.28M | -2.80M | -2.49M | -3.01M | -2.64M | -4.41M | -2.33M | -2.29M | -1.57M | -1.72M | -0.83M | -0.95M | -1.10M | -2.06M | -0.00M |
|
Income from Continuing Operations
|
-6.61M | -6.49M | -5.12M | -14.66M | -6.01M | -5.85M | -6.10M | -6.16M | -5.96M | -5.75M | -5.53M | -6.04M | 8.94M | -4.62M | -3.35M | -12.41M | -5.84M | -7.82M | -7.16M | -6.58M | -10.18M | -8.80M | -8.29M | -17.92M | -19.09M | -34.33M | -12.47M | -22.38M | -32.10M | -27.81M | -40.63M | -24.25M | -17.84M | -33.36M | -36.37M | -35.09M | -44.53M | -22.80M | -33.61M | -48.16M | 17.07M | -50.94M | -46.58M | -31.13M | -41.50M | -47.90M | -51.00M | -37.91M | -57.26M | -83.07M | 170.96M | -70.60M | -50.66M | -58.30M | -57.25M | -75.08M | -70.93M | -73.19M | -64.97M | -48.38M | -62.35M | -61.94M | -67.23M | -46.58M | -26.11M | -30.00M | -17.71M |
|
Consolidated Net Income
|
-6.61M | -6.49M | -5.12M | -14.66M | -6.01M | -5.85M | -6.10M | -6.16M | -5.96M | -5.75M | -5.53M | -6.04M | 8.94M | -4.62M | -3.35M | -12.41M | -5.84M | -7.82M | -7.16M | -6.58M | -10.18M | -8.80M | -8.29M | -17.92M | -19.09M | -34.33M | -12.47M | -22.38M | -32.10M | -27.81M | -40.63M | -24.25M | -17.84M | -33.36M | -36.37M | -35.09M | -44.53M | -22.80M | -33.61M | -48.16M | 17.07M | -50.94M | -46.58M | -31.13M | -41.50M | -47.90M | -51.00M | -37.91M | -57.26M | -83.07M | 170.96M | -70.60M | -50.66M | -58.30M | -57.25M | -75.08M | -70.93M | -73.19M | -64.97M | -48.38M | -62.35M | -61.94M | -67.23M | -46.58M | -26.11M | -30.00M | -17.71M |
|
Income towards Parent Company
|
-6.61M | -6.49M | -5.12M | -14.66M | -6.01M | -5.85M | -6.10M | -6.16M | -5.96M | -5.75M | -5.53M | -6.04M | 8.94M | -4.62M | -3.35M | -12.41M | -5.84M | -7.82M | -7.16M | -6.58M | -10.18M | -8.80M | -8.29M | -17.92M | -19.09M | -34.33M | -12.47M | -22.38M | -32.10M | -27.81M | -40.63M | -24.25M | -17.84M | -33.36M | -36.37M | -35.09M | -44.53M | -22.80M | -33.61M | -48.16M | 17.07M | -50.94M | -46.58M | -31.13M | -41.50M | -47.90M | -51.00M | -37.91M | -57.26M | -83.07M | 170.96M | -70.60M | -50.66M | -58.30M | -57.25M | -75.08M | -70.93M | -73.19M | -64.97M | -48.38M | -62.35M | -61.94M | -67.23M | -46.58M | -26.11M | -30.00M | -17.71M |
|
Preferred Dividend Payments
|
-0.20M | -0.20M | -0.20M | 1.38M | -0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | -0.20M | -0.20M | -0.20M | 1.38M | 3.01M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Net Income towards Common Stockholders
|
9.67M | -12.29M | 10.81M | 1.66M | 9.01M | -5.17M | -5.91M | -2.61M | -6.16M | -5.96M | -5.73M | -6.22M | 6.57M | -7.12M | -5.93M | -5.64M | -8.84M | -11.19M | -7.37M | -5.83M | -0.41M | -8.09M | -8.16M | -26.03M | -18.79M | -40.46M | -13.17M | -15.66M | -31.83M | -28.37M | -40.83M | -26.17M | -17.15M | -31.76M | -36.89M | -35.09M | -54.19M | -24.72M | -33.18M | -47.81M | 18.45M | -50.69M | -45.53M | -30.11M | -44.73M | -47.53M | -51.20M | -37.66M | -53.73M | -83.34M | 178.50M | -65.56M | -48.38M | -46.49M | -54.27M | -71.15M | -68.31M | -69.07M | -62.25M | -46.34M | -61.94M | -53.13M | -66.44M | -45.91M | -25.32M | -28.01M | 63.86M |
|
EPS (Basic)
|
0.14 | -0.17 | 0.13 | 0.13 | 0.10 | -0.05 | -0.36 | -0.16 | -0.33 | -0.31 | -0.28 | -0.31 | 0.29 | -0.31 | -0.24 | -0.24 | -0.35 | -0.40 | -0.24 | -0.20 | -0.01 | -0.13 | -0.13 | -0.44 | -0.28 | -0.53 | -0.16 | -0.20 | -0.37 | -0.33 | -0.47 | -0.30 | -0.18 | -0.32 | -0.37 | -356.52 | -0.53 | -0.24 | -0.37 | -431.58 | 0.14 | -0.38 | -0.33 | -223.04 | -0.31 | -0.28 | -0.28 | -218.31 | -0.27 | -0.37 | 0.76 | -0.30 | -0.19 | -0.17 | -0.19 | -15.10 | -4.31 | -3.93 | -3.29 | -2.59 | -3.04 | -2.52 | -3.08 | -2.14 | -1.03 | -1.00 | 2.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.33 | | | | 0.29 | -0.31 | -0.24 | -0.23 | -0.35 | | | | | | | | | | | | | | | | | | | | -528.31 | | | | 124.19 | | | | -308.33 | | -0.28 | -0.18 | | -0.37 | 0.72 | -0.29 | -0.19 | -0.17 | -0.19 | -15.10 | -4.31 | -3.93 | -3.29 | -2.59 | -3.04 | -2.52 | -3.08 | -2.14 | -1.03 | -1.00 | 1.94 |
|
Shares Outstanding (Weighted Average)
|
66.87M | 73.12M | 85.80M | 13.17M | 90.98M | 95.75M | 16.52M | 16.11M | 112.87M | 19.00M | 20.23M | 19.90M | 22.34M | 22.95M | 24.53M | 23.63M | 25.07M | 27.85M | 30.35M | 29.77M | 50.56M | 62.61M | 62.83M | 59.75M | 66.67M | 76.37M | 84.57M | 78.21M | 86.69M | 86.96M | 87.21M | 87.07M | 93.51M | 99.20M | 99.89M | 0.10M | 0.10M | 105.11M | 114.98M | 0.11M | 0.13M | 134.64M | 137.62M | 0.13M | 145.06M | 169.13M | 0.18M | 0.17M | 0.20M | 0.22M | 0.24M | 0.23M | 0.26M | 0.28M | 0.29M | 14.09M | 15.86M | 17.57M | 18.91M | 17.89M | 20.37M | 21.06M | 21.55M | 21.47M | 24.47M | 28.12M | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 18.81M | | | | 22.34M | | | | 25.07M | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.15M | | | | 0.15M | | 0.18M | 0.17M | | 0.22M | 0.25M | 0.23M | 0.26M | 0.28M | 0.29M | 14.09M | 15.86M | 17.57M | 18.91M | 17.89M | 20.37M | 21.06M | 21.55M | 21.47M | 24.47M | 28.12M | |
|
EBITDA
|
-8.19M | -7.93M | -6.37M | -5.20M | -7.26M | -4.65M | -4.89M | -4.96M | -5.02M | -4.70M | -4.44M | -4.92M | 7.80M | -5.77M | -4.54M | -4.23M | -4.61M | -11.19M | -7.37M | -5.83M | -0.19M | -8.17M | -9.45M | -26.84M | -18.03M | -39.91M | -13.85M | -16.38M | -31.29M | -28.51M | -36.22M | -19.68M | -13.26M | -28.89M | -31.66M | -29.99M | -41.75M | -16.57M | -26.07M | -39.42M | 26.21M | -41.15M | -35.92M | -19.28M | -27.46M | -33.27M | -34.79M | -21.71M | -41.37M | -66.39M | 187.54M | -54.03M | -35.46M | -44.56M | -41.65M | -57.76M | -54.34M | -54.67M | -46.34M | -4.20M | -32.88M | -30.19M | -31.50M | -25.90M | -13.31M | -16.71M | -4.54M |
|
Interest Expenses
|
-1.51M | -1.40M | -1.22M | 9.48M | -1.24M | 1.21M | 1.23M | 1.21M | 0.95M | 1.05M | 1.09M | 1.12M | -1.14M | -1.15M | -1.19M | 8.18M | 1.23M | 0.49M | 0.35M | 0.35M | 0.36M | 0.30M | 0.31M | 0.30M | 0.40M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | 15.00M | | | | 18.65M | | | | 21.54M | | | | 24.65M | | | | 36.39M | | | | 62.72M | | | | 86.39M | | | | 87.80M | | | | 101.71M | 103.28M | 111.20M | 118.35M | 120.00M | 134.21M | 137.26M | 137.36M | 137.82M | 0.16M | 0.17M | 0.19M | 196.09M | 217.86M | 225.26M | 247.51M | 12.84M | 266.74M | 282.86M | 294.95M | 15.28M | 17.08M | 18.37M | 19.07M | 19.72M | 20.99M | 21.13M | 21.68M | 23.64M | 26.56M | 30.00M | 32.81M |