|
Revenue
|
| 0.30M | 0.15M | 0.29M | 0.17M | 0.38M | 0.16M | 31.41M | 16.14M | 168.80M | 87.99M | 138.29M | 243.23M | 240.74M | 3.55M | 829.45M |
|
Gross Profit
|
| 0.30M | 0.15M | 0.29M | 0.17M | 0.38M | 0.16M | 31.41M | 16.14M | 168.80M | 87.99M | 138.29M | 243.23M | 240.74M | 3.55M | 829.45M |
|
Amortization - Intangibles
|
0.24M | 0.24M | | | | | | | | | | | | | | |
|
Research & Development
|
0.53M | 3.28M | 5.39M | 8.71M | 23.14M | 47.27M | 62.12M | 50.90M | 52.97M | 81.05M | 128.88M | 206.34M | 297.31M | 353.19M | 505.87M | 607.16M |
|
Selling, General & Administrative
|
2.49M | 3.80M | 6.44M | 3.49M | 5.89M | 7.93M | 23.59M | 17.50M | 19.11M | 26.56M | 52.28M | 80.98M | 124.43M | 92.55M | 98.76M | 123.94M |
|
Other Operating Expenses
|
2.81M | 3.05M | 9.41M | -1.42M | 24.42M | 41.16M | -3.81M | | | | | | | | | |
|
Operating Expenses
|
5.83M | 10.13M | 21.24M | 24.88M | 53.45M | 96.36M | 81.90M | 68.40M | 72.08M | 107.61M | 181.15M | 287.32M | 421.74M | 445.74M | 604.63M | 731.10M |
|
Operating Income
|
-5.83M | -9.83M | -21.09M | -24.59M | -53.28M | -95.97M | -81.74M | -37.00M | -55.94M | 61.19M | -93.16M | -149.04M | -178.51M | -205.00M | -601.08M | 98.35M |
|
EBIT
|
-5.83M | -9.83M | -21.09M | -24.59M | -53.28M | -95.97M | -81.74M | -37.00M | -55.94M | 61.19M | -93.16M | -149.04M | -178.51M | -205.00M | -601.08M | 98.35M |
|
Non Operating Investment Income
|
| -0.26M | -0.06M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | -0.10M | 0.65M | 0.73M | 0.27M | 0.42M | 1.05M | 6.96M | 9.19M | 6.12M | 5.03M | 15.30M | 22.72M | 37.30M |
|
Other Non Operating Income
|
1.76M | 1.13M | 1.58M | -5.30M | -6.03M | 2.87M | -0.30M | 1.31M | 0.43M | | -0.58M | 2.07M | 0.77M | 1.54M | -1.75M | 5.26M |
|
Non Operating Income
|
1.52M | 1.05M | -1.02M | -7.11M | -5.44M | 4.04M | 0.06M | 2.62M | 1.49M | 6.96M | 8.61M | 8.19M | 5.80M | 1.54M | -11.38M | -46.81M |
|
EBT
|
-4.31M | -8.79M | -22.11M | -31.70M | -58.72M | -91.94M | -81.72M | -34.38M | -54.45M | 68.15M | -84.55M | -140.85M | -172.71M | -206.49M | -612.46M | 51.53M |
|
Tax Provisions
|
| | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.17M | 0.00M | 0.00M | 3.79M | 2.78M | -2.77M | 21.42M |
|
Profit After Tax
|
-6.96M | -8.79M | -22.11M | -31.70M | -58.73M | -91.94M | -81.72M | -34.38M | -54.45M | 67.97M | -84.55M | -140.85M | -176.49M | -209.28M | -609.69M | 30.11M |
|
Equity Income
|
-0.22M | -0.16M | -0.24M | -0.64M | -0.08M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-1.18M | -0.36M | -0.98M | -0.56M | -0.10M | | | | | | | | -0.43M | -4.00M | -10.20M | 31.75M |
|
Income from Continuing Operations
|
-4.31M | -8.79M | -22.11M | -31.70M | -58.73M | -91.94M | -81.72M | -34.38M | -54.45M | 67.97M | -84.55M | -140.85M | -176.49M | -209.28M | -609.69M | 30.11M |
|
Consolidated Net Income
|
-2.65M | 5.29M | -0.00M | -0.00M | -58.73M | -91.94M | -81.72M | -34.38M | -54.45M | 67.97M | -84.55M | -140.85M | -176.49M | -209.28M | -609.69M | 30.11M |
|
Income towards Parent Company
|
-2.65M | 5.29M | -0.00M | -0.00M | -58.73M | -91.94M | -81.72M | -34.38M | -54.45M | 67.97M | -84.55M | -140.85M | -176.49M | -209.28M | -609.69M | 30.11M |
|
Net Income towards Common Stockholders
|
-2.65M | 5.29M | -0.00M | -0.00M | -58.73M | -91.94M | -81.72M | -34.38M | -54.45M | 67.97M | -84.55M | -140.85M | -176.49M | -209.28M | -609.69M | 30.11M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | -0.00M | | | | | | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
7.09M | 7.18M | 11.31M | 31.54M | 52.91M | 59.50M | 60.75M | 74.77M | 88.02M | 95.51M | 102.29M | 104.26M | 105.85M | 107.19M | 124.32M | 138.26M |
|
Shares Outstanding (Diluted Average)
|
6.43M | 7.83M | | | | | | 73.90M | 83.64M | 98.61M | 100.72M | 103.75M | 105.43M | 106.75M | 119.78M | 133.76M |
|
EBITDA
|
-5.83M | -9.83M | -21.09M | -31.14M | -58.63M | -92.08M | -81.58M | -34.35M | -54.51M | 67.61M | -84.14M | -140.94M | -176.56M | -212.36M | -601.72M | 31.81M |
|
Tax Rate
|
| | | | | | | | | 0.26% | | | | | 0.45% | 41.56% |