|
Revenue
|
4.92M | 7.11M | 6.50M | 9.14M | 5.61M | 6.92M | 2.70M | 6.00M | 7.17M | 3.17M | 5.90M | 4.85M | 4.11M | 6.57M | 182.41M | 13.99M | 24.47M | 79.85M | 14.85M | 14.44M | 16.55M | 56.21M | 9.11M | 15.19M | 15.89M | 15.08M | 15.34M | 54.24M | 3.67M | 7.87M | 3.26M |
|
Research & Development
|
11.72M | 16.82M | 20.39M | 24.10M | 20.61M | 25.64M | 28.52M | 25.76M | 34.60M | 34.06M | 43.82M | 44.38M | 45.73M | 47.82M | 43.07M | 52.79M | 53.04M | 54.53M | 48.35M | 54.49M | 51.89M | 46.18M | 46.33M | 47.72M | 45.17M | 46.31M | 48.00M | 46.46M | 33.64M | 27.61M | 29.35M |
|
Selling, General & Administrative
|
2.42M | 2.52M | 2.93M | 4.07M | 5.76M | 8.43M | 8.33M | 12.58M | 14.64M | 15.70M | 15.83M | 13.23M | 11.01M | 14.07M | 13.02M | 16.93M | 15.55M | 15.84M | 14.25M | 15.38M | 14.78M | 13.63M | 13.36M | 14.92M | 14.43M | 14.38M | 15.78M | 15.03M | 14.73M | 14.40M | 11.52M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | 0.04M | 0.03M | | |
|
Operating Expenses
|
14.14M | 19.34M | 23.32M | 28.16M | 26.37M | 34.07M | 36.84M | 38.34M | 49.25M | 49.76M | 59.65M | 57.61M | 56.74M | 61.89M | 56.08M | 69.72M | 68.60M | 70.38M | 62.60M | 69.93M | 66.66M | 59.80M | 59.69M | 62.64M | 59.60M | 60.69M | 63.78M | 61.53M | 48.40M | 42.01M | 40.87M |
|
Operating Income
|
-9.22M | -12.23M | -16.82M | -19.02M | -20.76M | -27.15M | -34.15M | -32.34M | -42.08M | -46.59M | -53.75M | -52.76M | -52.63M | -55.33M | 126.33M | -55.73M | -44.12M | 9.47M | -47.75M | -55.44M | -50.12M | -3.59M | -50.58M | -47.45M | -43.71M | -45.61M | -48.43M | -7.25M | -44.70M | -34.14M | -37.61M |
|
EBIT
|
-9.22M | -12.23M | -16.82M | -19.02M | -20.76M | -27.15M | -34.15M | -32.34M | -42.08M | -46.59M | -53.75M | -52.76M | -52.63M | -55.33M | 126.33M | -55.73M | -44.12M | 9.47M | -47.75M | -55.44M | -50.12M | -3.59M | -50.58M | -47.45M | -43.71M | -45.61M | -48.43M | -7.25M | -44.70M | -34.14M | -37.61M |
|
Other Non Operating Income
|
0.79M | 1.11M | 1.50M | 1.64M | 2.20M | 2.59M | 2.41M | 1.81M | 2.06M | 1.26M | 1.04M | 0.58M | 0.46M | 0.18M | 0.27M | 0.12M | 0.26M | 1.45M | 2.33M | 3.75M | 5.16M | 6.36M | 7.36M | 7.72M | 7.64M | 7.00M | 6.21M | 5.25M | 4.22M | 3.61M | 2.94M |
|
Non Operating Income
|
0.79M | 1.11M | 1.50M | 1.64M | 2.20M | 2.59M | 2.41M | 1.81M | 2.06M | 1.26M | 1.04M | 0.58M | 0.46M | 0.18M | 0.27M | 0.12M | 0.26M | 1.45M | 2.33M | 3.75M | 5.16M | 6.36M | 7.36M | 7.72M | 7.64M | 7.00M | 6.21M | 5.25M | 4.22M | 3.61M | 2.94M |
|
EBT
|
-9.22M | -12.23M | -16.82M | -19.02M | -20.76M | -27.15M | -34.15M | -32.34M | -42.08M | -46.59M | -53.75M | -52.76M | -52.17M | -55.15M | 126.60M | -55.61M | -43.86M | 10.93M | -45.41M | -51.71M | -44.96M | 2.77M | -43.22M | -39.77M | -36.07M | -38.60M | -42.22M | -2.03M | -40.47M | -30.52M | -34.67M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | 0.76M | 1.04M | 0.73M | 0.72M | 0.90M | 1.39M | 1.25M | 1.67M | 0.01M | 0.07M | | 0.05M | | | |
|
Profit After Tax
|
-8.44M | -11.12M | -15.32M | -17.37M | -18.56M | -24.56M | -31.74M | -30.53M | -40.02M | -45.33M | -52.70M | -52.18M | -52.17M | -55.15M | 126.60M | -55.61M | -44.62M | 9.88M | -46.15M | -52.43M | -45.86M | 1.38M | -44.48M | -41.43M | -36.08M | -38.68M | -42.22M | -2.07M | -40.47M | -30.52M | -34.67M |
|
Income from Continuing Operations
|
-9.22M | -12.23M | -16.82M | -19.02M | -20.76M | -27.15M | -34.15M | -32.34M | -42.08M | -46.59M | -53.75M | -52.76M | -52.17M | -55.15M | 126.60M | -55.61M | -44.62M | 9.88M | -46.15M | -52.43M | -45.86M | 1.38M | -44.48M | -41.43M | -36.08M | -38.68M | -42.22M | -2.07M | -40.47M | -30.52M | -34.67M |
|
Consolidated Net Income
|
-9.22M | -12.23M | -16.82M | -19.02M | -20.76M | -27.15M | -34.15M | -32.34M | -42.08M | -46.59M | -53.75M | -52.76M | -52.17M | -55.15M | 126.60M | -55.61M | -44.62M | 9.88M | -46.15M | -52.43M | -45.86M | 1.38M | -44.48M | -41.43M | -36.08M | -38.68M | -42.22M | -2.07M | -40.47M | -30.52M | -34.67M |
|
Income towards Parent Company
|
-9.22M | -12.23M | -16.82M | -19.02M | -20.76M | -27.15M | -34.15M | -32.34M | -42.08M | -46.59M | -53.75M | -52.76M | -52.17M | -55.15M | 126.60M | -55.61M | -44.62M | 9.88M | -46.15M | -52.43M | -45.86M | 1.38M | -44.48M | -41.43M | -36.08M | -38.68M | -42.22M | -2.07M | -40.47M | -30.52M | -34.67M |
|
Net Income towards Common Stockholders
|
-9.22M | -12.23M | -16.82M | -19.02M | -20.76M | -27.15M | -34.15M | -32.34M | -42.08M | -46.59M | -53.75M | -52.76M | -52.17M | -55.15M | 126.60M | -55.61M | -44.62M | 9.88M | -46.15M | -52.43M | -45.86M | 1.38M | -44.48M | -41.43M | -36.08M | -38.68M | -42.22M | -2.07M | -40.47M | -30.52M | -34.67M |
|
EPS (Basic)
|
-0.78 | -1.00 | -1.34 | -1.48 | -0.42 | -0.36 | -0.47 | -0.45 | -0.53 | -0.58 | -0.67 | -0.67 | -0.66 | -0.69 | 1.56 | -0.69 | -0.54 | 0.12 | -0.56 | -0.64 | -0.55 | 0.02 | -0.53 | -0.49 | -0.38 | -0.40 | -0.43 | -0.01 | -0.41 | -0.30 | -0.34 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | -0.67 | -0.67 | | -0.66 | 1.49 | -0.68 | -0.54 | 0.12 | -0.56 | -0.64 | -0.55 | 0.02 | -0.53 | -0.49 | -0.38 | -0.40 | -0.43 | -0.01 | -0.41 | -0.30 | -0.34 |
|
Shares Outstanding (Weighted Average)
|
68.37M | 68.37M | 68.37M | 68.37M | 68.87M | 68.87M | 68.92M | 68.92M | 78.98M | 79.03M | 79.26M | 79.24M | 79.58M | 79.77M | 80.88M | 81.28M | 82.04M | 82.33M | 82.56M | 82.70M | 83.03M | 83.35M | 83.83M | 84.14M | 95.75M | 96.38M | 97.32M | 97.93M | 99.09M | 99.99M | 101.21M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 77.76M | | | | 80.42M | 82.10M | | 82.60M | 82.47M | 83.10M | 83.57M | 83.93M | 83.73M | 93.81M | 96.67M | 97.52M | 96.59M | 99.40M | 100.37M | 102.60M |
|
EBITDA
|
-8.59M | -11.06M | -15.37M | -17.27M | -18.41M | -24.23M | -31.95M | -30.61M | -37.38M | -46.26M | -53.46M | -52.66M | -52.38M | -55.35M | 126.35M | -56.51M | -47.61M | 7.59M | -46.67M | -50.26M | -43.48M | 2.19M | -43.81M | -40.53M | -36.67M | -38.89M | -40.67M | -2.74M | -40.54M | -30.62M | -34.57M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | 9.54% | | | | 50.33% | | | | | | | | | |