|
Revenue
|
| | 0.28M | | | | 0.55M | 26.56M | 84.55M | 108.41M | 111.86M | 126.61M | 88.64M | 1.02M | 0.42M | 26.23M | | | |
|
Cost of Revenue
|
| | | | | | 0.17M | 2.82M | 5.28M | 5.58M | 5.22M | 9.36M | 5.95M | 0.01M | | | | | |
|
Gross Profit
|
| | | | | | 0.38M | 23.74M | 79.27M | 102.83M | 106.65M | 117.25M | 82.70M | 1.01M | | | | | |
|
Research & Development
|
6.86M | 10.93M | 12.85M | 5.67M | 21.46M | 24.26M | 24.91M | 22.81M | 24.19M | 29.04M | 30.04M | 44.91M | 36.61M | 23.35M | 21.24M | 22.89M | 22.12M | 27.22M | 19.86M |
|
Selling, General & Administrative
|
6.00M | 7.66M | 10.35M | 14.92M | 26.35M | 29.99M | 29.94M | 40.84M | 44.01M | 43.39M | 48.72M | 52.24M | 57.76M | 21.65M | 17.83M | 17.10M | 15.68M | 15.64M | 16.17M |
|
Other Operating Expenses
|
| | | 7.73M | | | 0.17M | 2.82M | 5.28M | 5.58M | 5.22M | 9.36M | 116.41M | 30.27M | 37.01M | | | | |
|
Operating Expenses
|
12.87M | 18.59M | 23.20M | 28.32M | 47.81M | 54.25M | 55.03M | 66.48M | 73.48M | 78.02M | 83.97M | 106.52M | 210.77M | 75.26M | 76.08M | 39.99M | 37.80M | 42.86M | 36.03M |
|
Operating Income
|
-12.87M | -18.59M | -22.92M | -28.32M | -47.81M | -54.25M | -54.68M | -44.59M | -2.05M | 20.20M | 18.72M | 1.93M | -122.13M | -76.29M | -75.66M | -40.65M | -37.80M | -42.86M | -36.03M |
|
EBIT
|
-12.87M | -18.59M | -22.92M | -28.32M | -47.81M | -54.25M | -54.68M | -44.59M | -2.05M | 20.20M | 18.72M | 1.93M | -122.13M | -76.29M | -75.66M | -40.65M | -37.80M | -42.86M | -36.03M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.03M | 0.13M | 0.40M | 0.60M | 3.16M | 3.72M | 3.89M | 4.18M | 4.37M | 4.33M | 4.07M | 3.10M | 2.32M | 2.23M | 1.96M | 1.82M |
|
Other Non Operating Income
|
0.26M | -0.03M | -0.23M | -0.06M | -0.02M | -0.04M | 0.20M | -0.69M | -0.26M | -0.08M | -0.49M | 0.17M | -0.75M | -0.48M | -0.14M | 0.16M | -0.34M | -0.55M | -0.18M |
|
Non Operating Income
|
-1.66M | -3.33M | -0.23M | -0.03M | 0.11M | 0.36M | 0.80M | 2.47M | 3.46M | 3.81M | 3.69M | 4.54M | 3.58M | 3.59M | 2.96M | 2.47M | 1.90M | 1.41M | 1.64M |
|
EBT
|
-14.52M | -21.92M | -23.14M | -28.34M | -47.70M | -53.89M | -53.88M | -43.23M | 1.40M | 24.01M | 22.41M | 6.48M | -118.55M | -72.70M | -72.70M | -38.18M | -35.91M | -41.44M | -34.39M |
|
Tax Provisions
|
| | | | 0.15M | 0.20M | -0.12M | 0.57M | -0.17M | 1.93M | 1.52M | 1.97M | 0.24M | | | -1.01M | | | |
|
Profit After Tax
|
-14.52M | -21.92M | -23.14M | -28.34M | -47.85M | -54.07M | -53.76M | -42.70M | 1.57M | 22.07M | 20.89M | 4.73M | -118.79M | -72.70M | -72.70M | -37.55M | -35.91M | -41.44M | -34.39M |
|
Income from Continuing Operations
|
-14.52M | -21.92M | -23.14M | -28.34M | -47.85M | -54.09M | -53.76M | -43.80M | 1.57M | 22.07M | 20.89M | 4.51M | -118.79M | -72.70M | -72.70M | -37.17M | -35.91M | -41.44M | -34.39M |
|
Consolidated Net Income
|
-14.52M | -21.92M | -23.14M | -28.34M | -47.85M | -54.09M | -53.76M | -43.80M | 1.57M | 22.07M | 20.89M | 4.51M | -118.79M | -72.70M | -72.70M | -37.17M | -35.91M | -41.44M | -34.39M |
|
Income towards Parent Company
|
-14.52M | -21.92M | -23.14M | -28.34M | -47.85M | -54.09M | -53.76M | -43.80M | 1.57M | 22.07M | 20.89M | 4.51M | -118.79M | -72.70M | -72.70M | -37.17M | -35.91M | -41.44M | -34.39M |
|
Net Income towards Common Stockholders
|
-14.52M | -21.92M | -23.14M | -28.34M | -47.85M | -54.09M | -53.76M | -43.80M | 1.57M | 22.07M | 20.89M | 4.51M | -118.79M | -72.70M | -72.70M | -37.17M | -35.91M | -41.44M | -34.39M |
|
EPS (Basic)
|
-2.33 | -3.41 | -3.42 | -4.15 | -0.93 | -0.93 | -0.92 | -0.62 | 0.02 | 0.33 | 0.31 | 0.07 | -1.75 | -1.07 | -1.07 | -0.54 | -0.42 | -0.46 | -0.37 |
|
EPS (Weighted Average and Diluted)
|
| -2.34 | -3.42 | -4.15 | -0.93 | -0.93 | -0.92 | -0.62 | 0.02 | 0.31 | 0.30 | 0.07 | -1.75 | -1.07 | -1.07 | -0.54 | -0.42 | -0.46 | -0.37 |
|
Shares Outstanding (Weighted Average)
|
55.22M | 55.22M | 55.22M | 57.86M | 58.53M | 58.53M | 58.53M | 66.26M | 66.72M | 67.38M | 67.38M | 67.52M | 67.78M | 68.01M | 68.08M | 68.55M | 88.60M | 89.14M | 89.17M |
|
Shares Outstanding (Diluted Average)
|
| 6.43M | 6.76M | 6.59M | 51.60M | 58.28M | 58.53M | 58.50M | 70.86M | | | 69.99M | 67.85M | 68.02M | 68.09M | | 85.70M | 89.14M | 93.33M |
|
EBITDA
|
-12.87M | -18.59M | -22.92M | -28.32M | -47.81M | -54.25M | -54.68M | -44.59M | -2.05M | 20.20M | 18.72M | 1.93M | -122.13M | -76.29M | -75.66M | -40.65M | -37.80M | -42.86M | -36.03M |
|
Tax Rate
|
| | | | | | 0.23% | | | 8.05% | 6.77% | 30.40% | | | | 2.65% | | | |