|
Revenue
|
| 0.19M | 0.58M | 0.52M | 0.63M | 0.52M | 0.88M | 1.24M | 1.26M | 0.15M | 0.35M | 0.29M | 0.48M | 0.35M | 0.14M | 0.41M | 0.12M | 0.10M | 0.04M | 0.27M | 0.25M |
|
Cost of Revenue
|
0.19M | 0.31M | 0.29M | 0.45M | 0.39M | 0.68M | 1.18M | 1.18M | 1.07M | 1.19M | 0.92M | 1.48M | 1.26M | 1.53M | 1.45M | 1.36M | 1.43M | 1.19M | 1.38M | 1.30M | 1.24M |
|
Gross Profit
|
-0.09M | 0.08M | 0.26M | 0.17M | 0.19M | 0.20M | 0.49M | 0.90M | 0.91M | -0.07M | 0.04M | -0.00M | 0.12M | -0.19M | -0.27M | -0.04M | -0.27M | -0.21M | -0.30M | -0.18M | -0.24M |
|
Research & Development
|
2.89M | 3.28M | 3.71M | 5.84M | 7.43M | 11.58M | 7.80M | 9.53M | 8.57M | 10.83M | 8.12M | 9.09M | 8.42M | 8.45M | 9.40M | 7.91M | 8.76M | 9.02M | 9.69M | 8.22M | 8.25M |
|
Restructuring Costs
|
0.28M | 0.30M | 0.52M | 0.60M | 0.67M | 1.92M | 2.15M | 2.27M | 2.17M | 2.03M | 1.63M | 2.01M | 1.99M | 1.93M | 1.64M | 2.30M | 1.99M | 2.42M | 1.99M | 1.78M | 1.78M |
|
Other Operating Expenses
|
0.19M | 0.31M | 0.29M | 0.45M | 0.39M | 0.68M | 1.18M | 1.18M | 1.07M | 1.19M | 0.92M | 1.48M | 1.26M | 1.53M | 1.45M | 1.36M | 1.43M | 1.19M | 1.38M | 1.30M | 1.24M |
|
Operating Expenses
|
3.37M | 3.89M | 4.53M | 6.89M | 8.50M | 14.17M | 11.13M | 12.98M | 11.80M | 14.05M | 10.68M | 12.58M | 11.68M | 11.91M | 12.49M | 11.57M | 12.18M | 12.63M | 13.06M | 11.29M | 11.27M |
|
Operating Income
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.45M | -12.84M | -13.36M | -11.48M | -11.51M |
|
EBIT
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.45M | -12.84M | -13.36M | -11.48M | -11.51M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | 0.02M | | -0.21M | -1.86M | -1.83M |
|
Non Operating Income
|
-0.13M | 0.69M | 14.11M | 3.86M | 4.98M | 1.87M | -2.78M | -0.49M | -0.96M | -3.00M | -0.73M | 0.03M | 0.13M | -2.81M | -0.04M | 0.13M | 0.13M | -0.64M | -0.46M | -1.32M | -0.48M |
|
EBT
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.43M | -12.84M | -13.57M | -13.34M | -13.35M |
|
Profit After Tax
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.43M | -12.84M | -13.57M | -13.34M | -13.35M |
|
Income from Non-Controlling Interests
|
-3.33M | -4.50M | -18.38M | -10.58M | -13.29M | -15.85M | -7.86M | -11.59M | -9.93M | -11.11M | -9.91M | -12.61M | -11.70M | -9.29M | 12.80M | 11.75M | 12.57M | -12.20M | 13.82M | 10.16M | 11.04M |
|
Income from Continuing Operations
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.43M | -12.84M | -13.57M | -13.34M | -13.35M |
|
Consolidated Net Income
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.43M | -12.84M | -13.57M | -13.34M | -13.35M |
|
Income towards Parent Company
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.43M | -12.84M | -13.57M | -13.34M | -13.35M |
|
Net Income towards Common Stockholders
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.43M | -12.84M | -13.57M | -13.34M | -13.35M |
|
EPS (Basic)
|
-0.36 | -0.39 | -0.45 | -0.71 | -0.13 | -0.22 | -0.17 | -0.19 | -0.17 | -0.22 | -0.16 | -0.19 | -0.17 | -0.16 | -0.16 | -0.15 | -0.15 | -0.16 | -0.13 | -0.12 | -0.12 |
|
EPS (Weighted Average and Diluted)
|
-0.37 | -0.41 | -0.46 | -0.71 | -0.84 | -0.63 | -0.17 | -0.19 | -0.17 | -0.22 | -0.18 | -0.22 | -0.17 | -0.17 | -0.20 | -0.18 | -0.19 | -0.16 | | | -0.12 |
|
Shares Outstanding (Weighted Average)
|
9.53M | 9.68M | 9.53M | 9.53M | 62.14M | 62.14M | 63.07M | 63.03M | 63.29M | 63.62M | 64.85M | 64.67M | 67.76M | 77.47M | 78.22M | 78.18M | 80.58M | 80.96M | 105.16M | 107.62M | 112.20M |
|
Shares Outstanding (Diluted Average)
|
9.24M | 9.21M | 9.30M | 9.53M | 9.87M | 22.03M | 63.03M | 63.39M | 63.62M | 63.63M | 58.97M | 58.42M | 67.29M | 72.05M | 62.57M | 64.20M | 64.50M | 80.95M | | | 110.78M |
|
EBITDA
|
-3.46M | -3.81M | -4.27M | -6.72M | -8.31M | -13.98M | -10.64M | -12.09M | -10.89M | -14.12M | -10.64M | -12.59M | -11.56M | -12.10M | -12.76M | -11.61M | -12.45M | -12.84M | -13.36M | -11.48M | -11.51M |