|
Revenue
|
| | | | | | | | 38.34M | 0.04M | 0.05M | 75.65M | 0.04M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | | -0.10M | -0.08M | -0.15M | -0.27M | -0.34M |
|
Research & Development
|
23.40M | 31.77M | 39.99M | 49.36M | 42.04M | 47.30M | 51.42M | 52.23M | 55.18M | 52.29M | 58.72M | 53.98M | 60.16M | 57.17M | 63.64M | 75.42M | 80.24M | 62.04M | 45.98M | 54.66M | 52.26M | 50.35M | 44.71M | 44.97M | 50.20M | 40.16M | 31.16M |
|
Selling, General & Administrative
|
13.06M | 14.19M | 15.02M | 15.21M | 15.64M | 15.86M | 16.62M | 17.13M | 16.36M | 18.78M | 19.00M | 19.96M | 19.90M | 19.51M | 18.90M | 21.00M | 18.88M | 18.52M | 17.04M | 17.22M | 17.27M | 16.09M | 16.33M | 15.52M | 14.99M | 14.28M | 13.74M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | 13.24M | | 4.99M | 10.73M | | | 2.38M | |
|
Operating Expenses
|
36.46M | 45.96M | 55.01M | 64.58M | 57.68M | 63.16M | 68.04M | 69.36M | 71.55M | 71.07M | 77.72M | 73.94M | 80.05M | 76.68M | 82.54M | 96.42M | 99.12M | 80.56M | 63.02M | 85.13M | 69.53M | 71.43M | 71.77M | 60.49M | 65.19M | 56.82M | 44.90M |
|
Operating Income
|
-36.46M | -45.96M | -55.01M | -64.58M | -57.68M | -63.16M | -68.04M | -69.36M | -33.20M | -71.03M | -77.67M | 1.71M | -80.01M | -76.62M | -82.51M | -96.39M | -99.09M | -80.54M | -63.00M | -85.11M | -69.50M | -71.43M | -71.77M | -60.49M | -65.19M | -56.82M | -44.90M |
|
EBIT
|
-36.46M | -45.96M | -55.01M | -64.58M | -57.68M | -63.16M | -68.04M | -69.36M | -33.20M | -71.03M | -77.67M | 1.71M | -80.01M | -76.62M | -82.51M | -96.39M | -99.09M | -80.54M | -63.00M | -85.11M | -69.50M | -71.43M | -71.77M | -60.49M | -65.19M | -56.82M | -44.90M |
|
Interest & Investment Income
|
| | | | | | | | | 0.51M | 0.39M | 0.19M | 0.49M | 0.32M | 1.00M | 2.76M | 2.06M | 3.78M | 6.21M | 6.26M | 5.43M | 4.99M | 6.71M | 3.03M | 5.52M | 6.19M | 3.93M |
|
Other Non Operating Income
|
4.83M | 4.56M | 4.31M | 3.66M | 3.26M | 2.34M | 2.00M | -74.91M | 0.51M | -0.53M | -0.91M | -1.81M | 0.92M | -3.99M | -2.73M | -3.64M | 2.06M | -2.47M | -5.50M | -6.93M | -0.93M | 0.09M | -1.12M | -1.95M | 0.09M | -0.04M | -0.08M |
|
Non Operating Income
|
4.83M | 4.56M | 4.31M | 3.66M | 3.26M | 2.34M | 2.00M | -74.91M | 0.51M | -0.53M | -0.91M | -1.81M | 1.41M | -3.99M | -2.73M | -3.64M | 2.94M | -2.47M | -5.50M | -6.93M | 4.50M | 5.07M | 5.48M | 0.99M | 5.46M | 5.88M | 3.50M |
|
EBT
|
-31.64M | -41.40M | -50.70M | -61.19M | -54.48M | -60.97M | -66.20M | -68.57M | -33.20M | -70.52M | -77.28M | 1.89M | -79.52M | -76.30M | -81.51M | -93.64M | -97.03M | -76.76M | -56.79M | -78.84M | -64.07M | -66.44M | -65.17M | -57.54M | -59.83M | -50.90M | -41.32M |
|
Tax Provisions
|
-0.10M | -0.20M | 0.03M | -0.13M | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-31.59M | -41.24M | -50.73M | -61.03M | -54.48M | -60.97M | -66.20M | -646.30M | -33.02M | -70.94M | -78.19M | -903.30M | -78.61M | -80.29M | -84.24M | -1235.00M | -99.97M | -79.23M | -62.29M | -1562.20M | -65.00M | -66.36M | -66.29M | -57.54M | -59.73M | -50.94M | -41.40M |
|
Income from Continuing Operations
|
-31.54M | -41.20M | -50.73M | -61.05M | -54.48M | -60.97M | -66.20M | -68.57M | -33.20M | -70.52M | -77.28M | 1.89M | -79.52M | -76.30M | -81.51M | -93.64M | -97.03M | -76.76M | -56.79M | -78.84M | -64.07M | -66.44M | -65.17M | -57.54M | -59.83M | -50.90M | -41.32M |
|
Consolidated Net Income
|
-31.54M | -41.20M | -50.73M | -61.05M | -54.48M | -60.97M | -66.20M | -68.57M | -33.20M | -70.52M | -77.28M | 1.89M | -79.52M | -76.30M | -81.51M | -93.64M | -97.03M | -76.76M | -56.79M | -78.84M | -64.07M | -66.44M | -65.17M | -57.54M | -59.83M | -50.90M | -41.32M |
|
Income towards Parent Company
|
-31.54M | -41.20M | -50.73M | -61.05M | -54.48M | -60.97M | -66.20M | -68.57M | -33.20M | -70.52M | -77.28M | 1.89M | -79.52M | -76.30M | -81.51M | -93.64M | -97.03M | -76.76M | -56.79M | -78.84M | -64.07M | -66.44M | -65.17M | -57.54M | -59.83M | -50.90M | -41.32M |
|
Net Income towards Common Stockholders
|
-31.54M | -41.20M | -50.73M | -61.05M | -54.48M | -60.97M | -66.20M | -68.57M | -33.20M | -70.52M | -77.28M | 1.89M | -79.52M | -76.30M | -81.51M | -93.64M | -97.03M | -76.76M | -56.79M | -78.84M | -64.07M | -66.44M | -65.17M | -57.54M | -59.83M | -50.90M | -41.32M |
|
EPS (Basic)
|
-0.32 | -0.41 | -0.50 | -0.58 | -0.50 | -0.53 | -0.52 | -1.08 | -0.25 | -0.53 | -0.57 | 0.01 | -0.56 | -0.56 | -0.59 | -0.68 | -0.69 | -0.54 | -0.37 | -0.51 | -0.38 | -0.35 | -0.32 | -0.28 | -0.28 | -0.23 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.60 | | -0.50 | -0.52 | -1.08 | -0.25 | -0.53 | -0.57 | 0.01 | -0.56 | -0.56 | -0.59 | -0.68 | -0.69 | -0.54 | -0.37 | -0.51 | -0.38 | -0.35 | -0.32 | -0.28 | -0.28 | -0.23 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
121.54M | 121.75M | 121.90M | 121.90M | 124.91M | 139.29M | 140.28M | 140.65M | 140.65M | 141.54M | 142.18M | 142.52M | 142.75M | 143.60M | 143.81M | 144.21M | 144.50M | 145.84M | 167.63M | 168.28M | 169.09M | 170.85M | 209.11M | 209.67M | 217.26M | 218.73M | 221.88M |
|
Shares Outstanding (Diluted Average)
|
| | | 101.06M | | 115.38M | 127.14M | 120.37M | 132.17M | 134.83M | 137.03M | 135.82M | 141.36M | 143.39M | 143.66M | 143.15M | 144.56M | 146.80M | 167.65M | 156.93M | 169.13M | 190.03M | 209.19M | 194.81M | 215.36M | 218.93M | 222.04M |
|
EBITDA
|
-30.49M | -40.49M | -51.03M | -61.75M | -54.02M | -60.75M | -67.07M | -135.41M | -33.38M | -71.17M | -78.25M | -2.08M | -85.29M | -82.51M | -85.73M | -94.24M | -95.98M | -77.15M | -60.85M | -84.32M | -64.97M | -66.21M | -65.36M | -60.19M | -59.60M | -51.03M | -41.12M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.08M | 0.15M | 0.27M | 0.34M |
|
Tax Rate
|
0.32 | 0.48 | | 0.21 | | | | | | | | | | | | | | | | | | | | | | | |