|
Revenue
|
| | | 19.88M | | 0.27M | 0.23M | | 0.17M | 0.02M | 0.04M | 0.04M | 0.17M | 0.09M | 0.02M | -0.69M | 0.27M | 0.04M | -0.01M | 1.55M | 0.72M | 0.75M |
|
Research & Development
|
2.14M | 3.06M | 3.35M | 5.58M | 16.03M | 13.36M | 12.98M | 15.46M | 17.95M | 19.03M | 21.88M | 19.28M | 15.48M | 13.29M | 14.16M | 11.53M | 12.61M | 12.38M | 18.94M | 11.33M | 11.09M | 14.68M |
|
Selling, General & Administrative
|
1.57M | 4.33M | 71.98M | 9.27M | 37.33M | 20.26M | 25.88M | 17.98M | 17.22M | 19.42M | 15.73M | 13.97M | 16.56M | 13.63M | 19.42M | 12.55M | 13.40M | 10.27M | 11.32M | 10.60M | 14.90M | 14.51M |
|
Other Operating Expenses
|
| | 11.90M | 0.97M | 7.96M | | 6.55M | | 0.36M | | | | | | | | | | | | | |
|
Operating Expenses
|
3.71M | 7.39M | 87.24M | 15.83M | 61.32M | 33.63M | 45.41M | 33.44M | 35.53M | 38.45M | 37.60M | 33.25M | 32.03M | 26.92M | 33.58M | 24.09M | 26.00M | 22.64M | 30.26M | 21.93M | 25.99M | 29.18M |
|
Operating Income
|
-3.71M | -7.39M | -87.24M | 4.05M | -61.32M | -33.36M | -45.17M | -33.44M | -35.36M | -38.42M | -37.56M | -33.21M | -31.86M | -26.83M | -33.56M | -24.09M | -25.73M | -22.60M | -30.27M | -20.37M | -25.27M | -28.44M |
|
EBIT
|
-3.71M | -7.39M | -87.24M | 4.05M | -61.32M | -33.36M | -45.17M | -33.44M | -35.36M | -38.42M | -37.56M | -33.21M | -31.86M | -26.83M | -33.56M | -24.09M | -25.73M | -22.60M | -30.27M | -20.37M | -25.27M | -28.44M |
|
Interest & Investment Income
|
0.02M | 0.02M | 0.01M | 0.04M | 0.04M | 0.01M | 0.12M | 0.10M | 0.12M | 0.14M | 0.19M | 0.28M | 0.30M | 0.61M | 0.66M | 0.31M | 0.12M | 0.16M | 0.19M | 0.19M | 0.25M | 0.50M |
|
Other Non Operating Income
|
-0.08M | -0.16M | 0.55M | 1.49M | -5.46M | 6.46M | 17.88M | 2.16M | 4.88M | 4.47M | -4.61M | -0.84M | -0.03M | -0.31M | -0.30M | -0.22M | -0.67M | -2.08M | 1.47M | 0.46M | 1.46M | -0.65M |
|
Non Operating Income
|
21.61M | -13.94M | -4.00M | 1.70M | -5.98M | 6.89M | -3.40M | 1.52M | 4.55M | 5.29M | -1.76M | 0.24M | 0.20M | 70.68M | 15.24M | -1.60M | -31.35M | -3.86M | -8.92M | -5.94M | -2.38M | -32.53M |
|
EBT
|
17.90M | -21.33M | -91.24M | 5.75M | -67.30M | -26.47M | -48.58M | -31.92M | -30.81M | -33.13M | -39.32M | -33.16M | -31.66M | 43.85M | -18.32M | -25.68M | -57.08M | -26.46M | -39.18M | -26.31M | -27.65M | -60.97M |
|
Tax Provisions
|
| 0.00M | 0.30M | 0.01M | 0.06M | 0.40M | 3.56M | 0.04M | 0.05M | 0.14M | 6.00M | 0.20M | 0.20M | 0.24M | -1.62M | -0.00M | 0.10M | 0.20M | 0.16M | 0.16M | 0.10M | 0.13M |
|
Profit After Tax
|
15.88M | -83.19M | -94.36M | 4.04M | -53.37M | -31.64M | -93.27M | -37.56M | -37.51M | -35.70M | -46.65M | -34.35M | -33.77M | 44.24M | -19.14M | -27.38M | -57.37M | -26.31M | -38.99M | -26.46M | -27.75M | -61.10M |
|
Equity Income
|
-2.02M | -61.86M | -2.81M | -1.70M | 16.92M | -4.80M | -75.48M | -5.60M | -6.65M | -2.43M | -1.33M | -1.03M | -1.93M | -0.24M | -0.39M | -1.70M | -0.27M | -0.03M | | | | |
|
Net Income - Minority
|
| | | | -10.04M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.42M | 0.00M | -7.76M | 3.36M | -4.91M | -0.48M | -4.40M | -0.69M | -0.89M | -1.81M | -1.64M | -1.22M | -0.73M | -0.87M | -0.85M | -0.67M | -0.06M | -0.03M | -0.03M | -0.03M | -0.02M | -0.02M |
|
Income from Continuing Operations
|
17.90M | -21.33M | -91.54M | 5.75M | -67.36M | -26.87M | -52.14M | -31.96M | -30.86M | -33.27M | -45.32M | -33.36M | -31.86M | 43.61M | -16.70M | -25.68M | -57.18M | -26.66M | -39.34M | -26.46M | -27.75M | -61.10M |
|
Consolidated Net Income
|
17.90M | -21.33M | -91.54M | 5.75M | -67.36M | -26.87M | -52.14M | -31.96M | -30.86M | -33.27M | -45.32M | -33.36M | -31.86M | 43.61M | -16.70M | -25.68M | -57.18M | -26.66M | -39.34M | -26.46M | -27.75M | -61.10M |
|
Income towards Parent Company
|
17.90M | -21.33M | -91.54M | 5.75M | -77.40M | -26.87M | -52.14M | -31.96M | -30.86M | -33.27M | -45.32M | -33.36M | -31.86M | 43.61M | -16.70M | -25.68M | -57.18M | -26.66M | -39.34M | -26.46M | -27.75M | -61.10M |
|
Net Income towards Common Stockholders
|
17.90M | -21.33M | -91.54M | 5.75M | 0.69M | -31.16M | -52.14M | -36.87M | -36.62M | -33.89M | -45.01M | -33.13M | -33.04M | 44.24M | -18.29M | -26.71M | -57.31M | -26.29M | -38.96M | -26.43M | -27.73M | -61.07M |
|
EPS (Basic)
|
0.18 | -0.92 | -0.91 | 0.01 | -0.37 | -0.21 | -0.62 | -0.24 | -0.24 | -0.22 | -0.29 | -0.21 | -0.21 | 0.28 | -0.11 | -0.17 | -0.36 | -0.16 | -0.24 | -0.15 | -0.14 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.01 | -0.37 | -0.21 | -0.62 | -0.24 | -0.24 | -0.22 | -0.29 | -0.21 | -0.21 | 0.25 | -0.11 | -0.17 | -0.36 | -0.16 | -0.24 | -0.15 | -0.14 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
| | 151.86M | 151.86M | 151.86M | 154.82M | 160.30M | 160.71M | 160.73M | 161.82M | 165.88M | 166.01M | 166.01M | 166.01M | 166.01M | 166.03M | 167.41M | 167.80M | 167.80M | 198.31M | 200.34M | 214.34M |
|
Shares Outstanding (Diluted Average)
|
| | | 121.37M | 132.27M | 151.13M | 138.27M | 153.53M | 153.97M | 156.61M | 155.72M | 155.79M | 155.79M | 177.57M | 158.83M | 158.89M | 160.39M | 160.62M | 160.16M | 176.27M | 196.56M | 217.60M |
|
EBITDA
|
-3.71M | -7.39M | -87.24M | 4.05M | -61.32M | -33.36M | -45.17M | -33.44M | -35.36M | -38.42M | -37.56M | -33.21M | -31.86M | -26.83M | -33.56M | -24.09M | -25.73M | -22.60M | -30.27M | -20.37M | -25.27M | -28.44M |
|
Interest Expenses
|
| | | | | | | | | | 0.92M | 0.62M | 0.66M | 0.69M | 0.69M | 0.69M | 0.70M | 0.78M | 0.95M | 0.90M | 0.26M | |
|
Shares Outstanding
|
90.71M | 7.05M | 114.74M | 137.57M | 154.82M | 159.66M | 160.68M | 160.72M | 161.73M | 165.88M | 165.94M | 166.01M | 166.01M | 166.01M | 166.03M | 166.27M | 167.77M | 167.82M | 167.96M | 199.78M | 212.24M | 240.44M |
|
Tax Rate
|
| | | 0.10 | | | | | | | | | | 0.54 | 8.82 | 0.02 | | | | | | |