|
Revenue
|
| 19.25M | 21.97M | 16.27M | 19.95M | 19.73M | 23.74M | 21.38M | 18.39M | 19.41M | 22.48M | 20.75M | 19.07M | 17.24M | 18.63M | 17.40M | 18.54M | 19.61M | 15.12M | 18.34M | 20.98M | 18.73M |
|
Cost of Revenue
|
| 6.90M | 9.34M | 8.41M | 10.66M | 11.94M | 16.54M | 14.07M | 15.02M | 10.99M | 13.61M | 9.43M | 9.27M | 8.43M | 7.76M | 6.49M | 6.69M | 7.37M | 5.61M | 5.63M | 5.43M | 5.94M |
|
Gross Profit
|
| 14.20M | 16.48M | 11.74M | 14.15M | 14.27M | 16.98M | 13.82M | 11.59M | 13.78M | 15.91M | 14.38M | 13.09M | 11.61M | 12.08M | 11.87M | 13.06M | 13.97M | 10.75M | 13.42M | 15.26M | 14.06M |
|
Research & Development
|
| -26.57M | -13.86M | -11.82M | -16.91M | -10.87M | -18.13M | -18.85M | -12.74M | -13.54M | -16.03M | -13.75M | -12.48M | -11.31M | -11.34M | -9.14M | -8.88M | -7.64M | -6.16M | -5.57M | -7.02M | -5.90M |
|
Selling, General & Administrative
|
| -26.40M | 71.44M | -17.75M | -18.25M | -18.12M | 131.05M | -22.36M | -21.24M | -17.63M | 143.63M | -18.64M | -8.60M | -16.11M | 105.02M | -13.67M | -12.68M | -5.62M | -3.88M | -4.31M | -4.44M | -4.51M |
|
Other Operating Expenses
|
| -16.48M | -99.40M | -8.41M | -10.66M | -11.94M | -170.41M | -14.07M | -15.02M | -10.99M | -178.39M | -9.43M | -9.27M | -8.43M | -131.09M | -6.49M | -6.69M | -7.37M | -10.42M | -5.63M | -5.43M | -5.94M |
|
Operating Expenses
|
| -69.45M | -41.83M | -37.98M | -45.82M | -40.93M | -57.49M | -55.28M | -49.00M | -42.16M | -50.80M | -41.82M | -30.35M | -35.84M | -37.41M | -29.30M | -28.25M | -20.63M | -20.46M | -15.52M | -16.90M | -16.35M |
|
Operating Income
|
| -19.12M | -25.35M | -26.23M | -31.68M | -26.66M | -40.51M | -41.47M | -37.41M | -28.38M | -34.89M | -27.44M | -17.26M | -24.24M | -25.33M | -17.43M | -15.19M | -6.66M | -9.71M | -2.09M | -1.63M | -2.29M |
|
EBIT
|
| -19.12M | -25.35M | -26.23M | -31.68M | -26.66M | -40.51M | -41.47M | -37.41M | -28.38M | -34.89M | -27.44M | -17.26M | -24.24M | -25.33M | -17.43M | -15.19M | -6.66M | -9.71M | -2.09M | -1.63M | -2.29M |
|
Other Non Operating Income
|
| -0.26M | -0.18M | 0.01M | 0.08M | -0.10M | -0.12M | 0.05M | -0.07M | 0.19M | 0.06M | 0.09M | -0.13M | 0.06M | -0.07M | 0.06M | -0.03M | -0.02M | -0.03M | -0.09M | 0.05M | -0.35M |
|
Non Operating Income
|
| | | | | | | | | -0.03M | -0.01M | | | -0.02M | 0.02M | | | 0.00M | 0.59M | | | |
|
EBT
|
| -36.92M | -25.48M | -26.16M | -31.68M | -26.51M | -40.53M | -41.23M | -36.92M | -27.98M | -34.40M | -26.91M | -16.61M | -23.66M | -24.55M | -16.81M | -14.73M | -6.19M | -8.95M | -1.83M | -1.34M | -2.34M |
|
Tax Provisions
|
| | | | | -0.07M | 0.18M | | | 0.00M | -0.28M | -0.06M | -0.06M | -0.06M | -0.15M | -0.03M | -0.03M | -0.03M | -0.72M | -0.03M | -0.03M | -0.03M |
|
Profit After Tax
|
| -36.92M | -25.48M | -26.16M | -31.93M | -26.57M | -40.35M | -41.23M | -36.93M | -27.98M | -34.68M | -26.98M | -16.67M | -23.72M | -24.71M | -16.84M | -14.76M | -6.22M | -9.68M | -1.86M | -1.38M | -2.38M |
|
Investment Income
|
| -12.08M | -15.03M | 2.15M | -5.39M | 0.95M | -3.90M | -0.48M | 4.46M | 2.67M | -0.65M | -0.82M | 2.09M | -0.28M | -0.40M | 0.08M | 0.13M | -0.57M | 0.84M | -0.01M | -0.03M | -0.24M |
|
Income from Continuing Operations
|
| -36.92M | -25.48M | -26.16M | -31.68M | -26.44M | -40.71M | -41.23M | -36.92M | -27.98M | -34.12M | -26.85M | -16.55M | -23.59M | -24.40M | -16.79M | -14.71M | -6.16M | -8.23M | -1.80M | -1.31M | -2.31M |
|
Consolidated Net Income
|
| -36.92M | -25.48M | -26.16M | -31.68M | -26.44M | -40.71M | -41.23M | -36.92M | -27.98M | -34.12M | -26.85M | -16.55M | -23.59M | -24.40M | -16.79M | -14.71M | -6.16M | -8.23M | -1.80M | -1.31M | -2.31M |
|
Income towards Parent Company
|
| -36.92M | -25.48M | -26.16M | -31.68M | -26.44M | -40.71M | -41.23M | -36.92M | -27.98M | -34.12M | -26.85M | -16.55M | -23.59M | -24.40M | -16.79M | -14.71M | -6.16M | -8.23M | -1.80M | -1.31M | -2.31M |
|
Net Income towards Common Stockholders
|
| -48.99M | -40.51M | -26.16M | -35.17M | -25.63M | -44.26M | -41.72M | -36.45M | -27.98M | -34.68M | -27.80M | -15.85M | -23.72M | -24.71M | -16.84M | -14.76M | -6.58M | -9.32M | -1.87M | -1.41M | -2.62M |
|
EPS (Basic)
|
| -0.48 | -0.40 | -0.25 | -0.34 | -0.25 | -0.42 | -0.40 | -0.35 | -0.27 | -0.33 | -0.27 | -0.15 | -0.23 | -0.24 | -0.16 | -0.14 | -0.06 | -0.09 | -0.02 | -0.01 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
101.99M | 101.99M | 101.99M | 104.55M | 104.55M | 104.55M | 104.23M | 104.23M | 105.11M | 105.44M | 103.91M | 103.91M | 102.39M | 102.48M | 102.33M | 102.54M | 102.54M | 102.60M | 103.23M | 107.61M | 107.62M | 107.68M |
|
EBITDA
|
| -49.00M | -40.51M | -24.01M | -37.32M | -25.63M | -44.26M | -41.72M | -32.47M | -25.31M | -35.33M | -27.80M | -14.58M | -23.99M | -25.11M | -16.75M | -14.63M | -6.79M | -8.84M | -1.87M | -1.41M | -2.62M |
|
Interest Expenses
|
| -0.00M | -0.10M | -0.08M | -0.09M | -0.06M | -0.02M | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | 0.25% | | | | | 0.80% | 0.23% | 0.36% | 0.26% | 0.63% | 0.15% | 0.18% | 0.48% | 8.10% | 1.69% | 2.53% | 1.32% |