|
Revenue
|
3.69M | -0.93M | 0.81M | 0.20M | 0.20M | -1.84M | | 2.03M | 0.23M | 0.19M | 0.08M | 4.18M | 1.04M | 1.04M | 1.30M | | 1.79M | 1.29M | 1.31M | 1.12M | 1.22M | 1.13M | 0.75M | 0.91M | 0.88M | 1.00M | 0.31M | 0.48M | 0.40M | 0.40M | 0.22M | 0.65M | 0.23M | 0.41M | 0.14M | 0.22M | 0.19M | 0.05M | 0.02M | 0.06M | 0.04M | 0.20M | 0.37M | 0.18M | | | 1.59M | 0.96M | 2.99M | 3.92M | 6.19M | 12.09M | 10.00M | 3.97M | 2.26M | 28.86M | | 0.01M | 0.01M |
|
Research & Development
|
26.48M | 0.70M | 1.47M | 1.34M | 0.47M | 0.33M | 0.18M | 31.02M | 1.19M | 1.31M | 1.01M | 11.50M | 1.37M | 1.86M | 1.97M | | 3.81M | 3.43M | 3.19M | 3.33M | 4.34M | 4.31M | 4.73M | 2.67M | 3.26M | 3.13M | 1.86M | 2.52M | 2.70M | 3.39M | 3.13M | 2.85M | 1.81M | 1.64M | 0.86M | 0.83M | 1.20M | 1.93M | 2.63M | 2.79M | 3.30M | 3.50M | 2.51M | 4.29M | | | 5.50M | 6.22M | 7.70M | 8.82M | 10.03M | 9.94M | 11.10M | 12.50M | 11.81M | 14.59M | | 18.95M | 20.40M |
|
Selling, General & Administrative
|
14.78M | 0.52M | 0.50M | 0.52M | 0.50M | 0.44M | 0.40M | 17.94M | 0.47M | 0.49M | 0.56M | 6.95M | 0.85M | 0.67M | 0.82M | | 1.40M | 0.93M | 0.97M | 1.08M | 1.08M | 1.43M | 1.26M | 1.15M | 1.19M | 1.25M | 1.09M | 1.24M | 1.39M | 1.18M | 1.26M | 1.10M | 0.98M | 0.83M | 0.91M | 0.88M | 1.14M | 1.61M | 1.30M | 1.49M | 1.91M | 1.79M | 1.80M | 2.12M | | | 2.56M | 2.79M | 3.51M | 2.85M | 3.02M | 3.43M | 4.07M | 3.06M | 3.46M | 4.27M | | 6.07M | 5.92M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | | | | 2.61M |
|
Other Operating Expenses
|
0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | -0.04M | -0.00M | -0.00M | | -0.03M | | | | -0.03M | -0.04M | | -0.01M | -653.00 | | | -1.14M | -0.03M | | -0.04M | -0.01M |
|
Operating Expenses
|
41.27M | 1.23M | 1.97M | 1.86M | 0.97M | 0.77M | 0.58M | 48.96M | 1.67M | 1.80M | 1.57M | 18.45M | 2.23M | 2.52M | 2.79M | | 5.20M | 4.35M | 4.17M | 4.41M | 5.43M | 5.74M | 5.99M | 3.82M | 4.45M | 4.38M | 2.95M | 3.76M | 4.09M | 4.57M | 4.39M | 3.95M | 2.79M | 2.48M | 1.77M | 1.71M | 2.29M | 3.54M | 3.93M | 4.24M | 5.20M | 5.29M | 4.31M | 6.38M | | | 8.07M | 9.03M | 11.17M | 11.66M | 13.05M | 13.37M | 15.17M | 15.56M | 15.27M | 18.83M | | 24.98M | 26.28M |
|
Operating Income
|
| -1.20M | -1.16M | -1.66M | -0.77M | -0.77M | -0.58M | -46.93M | -1.43M | -1.62M | -1.49M | -14.27M | -1.19M | -1.48M | -1.49M | | -3.41M | -3.06M | -2.85M | -3.28M | -4.21M | -4.61M | -5.24M | -2.91M | -3.57M | -3.38M | -2.64M | -3.28M | -3.69M | -4.16M | -4.17M | -3.31M | -2.56M | -2.07M | -1.63M | -1.48M | -2.11M | -3.49M | -3.91M | -4.18M | -5.16M | -5.08M | -4.31M | -6.38M | | | -6.48M | -8.07M | -8.18M | -7.75M | -6.86M | -1.28M | -10.27M | -11.59M | -13.01M | -7.70M | | -24.98M | -26.28M |
|
EBIT
|
| -1.20M | -1.16M | -1.66M | -0.77M | -0.77M | -0.58M | -46.93M | -1.43M | -1.62M | -1.49M | -14.27M | -1.19M | -1.48M | -1.49M | | -3.41M | -3.06M | -2.85M | -3.28M | -4.21M | -4.61M | -5.24M | -2.91M | -3.57M | -3.38M | -2.64M | -3.28M | -3.69M | -4.16M | -4.17M | -3.31M | -2.56M | -2.07M | -1.63M | -1.48M | -2.11M | -3.49M | -3.91M | -4.18M | -5.16M | -5.08M | -4.31M | -6.38M | | | -6.48M | -8.07M | -8.18M | -7.75M | -6.86M | -1.28M | -10.27M | -11.59M | -13.01M | -7.70M | | -24.98M | -26.28M |
|
Interest & Investment Income
|
0.79M | 0.00M | 0.00M | 0.00M | 244.00 | 596.00 | 309.00 | 0.80M | 0.02M | -0.00M | -0.03M | 0.15M | 153.00 | 0.00M | 0.00M | | 275.00 | 156.00 | 292.00 | 0.00M | 0.01M | 427.00 | 0.01M | -0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | 0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | | | 0.11M | 0.38M | 0.42M | 0.38M | 0.48M | 0.45M | 0.47M | 0.59M | 0.45M | 0.69M | | 0.73M | 1.71M |
|
Other Non Operating Income
|
-0.34M | -0.00M | 0.01M | -513.00 | -0.00M | 0.42M | 0.01M | 0.70M | -0.14M | -0.10M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| 0.00M | 0.01M | 581.00 | -0.00M | 0.42M | 0.01M | 0.70M | 0.02M | -0.01M | -0.05M | -1.83M | -0.03M | -0.05M | -0.06M | | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.08M | -0.09M | -1.60M | -0.10M | -0.09M | -0.10M | 15.59M | 0.01M | 0.04M | 0.04M | 0.05M | 0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.33M | 0.38M | 0.19M | | | 0.11M | 0.35M | 0.42M | 0.38M | 0.47M | 0.52M | 0.47M | 0.59M | 0.45M | 0.58M | | 0.59M | 1.71M |
|
EBT
|
| -2.47M | -1.15M | -1.66M | -0.77M | -0.77M | -0.58M | -47.40M | -1.42M | -1.62M | -1.55M | -14.18M | -1.21M | -1.53M | -1.54M | | -3.48M | -3.12M | -2.91M | -3.35M | -4.27M | -4.69M | -5.33M | -3.02M | -3.67M | -3.47M | -2.73M | -3.35M | -3.67M | -4.12M | -4.14M | -3.26M | -2.52M | -2.04M | -1.61M | -1.47M | -2.08M | -3.48M | -3.91M | -4.18M | -5.15M | -5.07M | -4.30M | -6.36M | | | -6.37M | -7.69M | -7.77M | -7.37M | -6.39M | -0.83M | -9.79M | -11.00M | -12.56M | -7.01M | | -24.25M | -24.57M |
|
Profit After Tax
|
-41.13M | -0.88M | -1.14M | -1.66M | -0.77M | -0.35M | -0.57M | -46.71M | -1.42M | -1.62M | -1.55M | -16.10M | -1.21M | -1.53M | -1.54M | | -3.48M | -3.12M | -2.91M | -3.35M | -4.27M | -4.69M | -5.33M | -4.52M | -3.67M | -3.47M | -2.73M | 12.31M | -3.67M | -4.12M | -4.14M | -3.26M | -2.52M | -2.05M | -1.61M | -1.47M | -2.08M | -3.48M | -3.91M | -4.18M | -5.15M | -4.75M | -3.93M | -6.19M | | | -6.37M | -7.72M | -7.77M | -7.37M | -6.39M | -0.76M | -9.79M | -11.00M | -12.56M | -7.12M | | -24.39M | -24.57M |
|
Income from Continuing Operations
|
| -2.47M | -1.15M | -1.66M | -0.77M | -0.77M | -0.58M | -47.40M | -1.42M | -1.62M | -1.55M | -14.18M | -1.21M | -1.53M | -1.54M | | -3.48M | -3.12M | -2.91M | -3.35M | -4.27M | -4.69M | -5.33M | -3.02M | -3.67M | -3.47M | -2.73M | -3.35M | -3.67M | -4.12M | -4.14M | -3.26M | -2.52M | -2.04M | -1.61M | -1.47M | -2.08M | -3.48M | -3.91M | -4.18M | -5.15M | -5.07M | -4.30M | -6.36M | | | -6.37M | -7.69M | -7.77M | -7.37M | -6.39M | -0.83M | -9.79M | -11.00M | -12.56M | -7.01M | | -24.25M | -24.57M |
|
Consolidated Net Income
|
| -2.47M | -1.15M | -1.66M | -0.77M | -0.77M | -0.58M | -47.40M | -1.42M | -1.62M | -1.55M | -14.18M | -1.21M | -1.53M | -1.54M | | -3.48M | -3.12M | -2.91M | -3.35M | -4.27M | -4.69M | -5.33M | -3.02M | -3.67M | -3.47M | -2.73M | -3.35M | -3.67M | -4.12M | -4.14M | -3.26M | -2.52M | -2.04M | -1.61M | -1.47M | -2.08M | -3.48M | -3.91M | -4.18M | -5.15M | -5.07M | -4.30M | -6.36M | | | -6.37M | -7.69M | -7.77M | -7.37M | -6.39M | -0.83M | -9.79M | -11.00M | -12.56M | -7.01M | | -24.25M | -24.57M |
|
Income towards Parent Company
|
| -2.47M | -1.15M | -1.66M | -0.77M | -0.77M | -0.58M | -47.40M | -1.42M | -1.62M | -1.55M | -14.18M | -1.21M | -1.53M | -1.54M | | -3.48M | -3.12M | -2.91M | -3.35M | -4.27M | -4.69M | -5.33M | -3.02M | -3.67M | -3.47M | -2.73M | -3.35M | -3.67M | -4.12M | -4.14M | -3.26M | -2.52M | -2.04M | -1.61M | -1.47M | -2.08M | -3.48M | -3.91M | -4.18M | -5.15M | -5.07M | -4.30M | -6.36M | | | -6.37M | -7.69M | -7.77M | -7.37M | -6.39M | -0.83M | -9.79M | -11.00M | -12.56M | -7.01M | | -24.25M | -24.57M |
|
Net Income towards Common Stockholders
|
| -2.47M | -1.15M | -1.66M | -0.77M | -0.77M | -0.58M | -47.40M | -1.42M | -1.62M | -1.55M | -14.18M | -1.21M | -1.53M | -1.54M | | -3.48M | -3.12M | -2.91M | -3.35M | -4.27M | -4.69M | -5.33M | -3.02M | -3.67M | -3.47M | -2.73M | -3.35M | -3.67M | -4.12M | -4.14M | -3.26M | -2.52M | -2.04M | -1.61M | -1.47M | -2.08M | -3.48M | -3.91M | -4.18M | -5.15M | -5.07M | -4.30M | -6.36M | | | -6.37M | -7.69M | -7.77M | -7.37M | -6.39M | -0.83M | -9.79M | -11.00M | -12.56M | -7.01M | | -24.25M | -24.57M |
|
EPS (Basic)
|
| -0.03 | -0.03 | -0.04 | -0.02 | -0.01 | -0.01 | -0.17 | -0.14 | -0.16 | -0.15 | -0.41 | -0.10 | -0.13 | -0.13 | -0.16 | -0.23 | -0.19 | -0.18 | -0.21 | -0.26 | -0.26 | -0.29 | -0.20 | -0.17 | -0.16 | -0.12 | 0.54 | -0.14 | -1.42 | -1.35 | -1.04 | -0.75 | -0.59 | -0.43 | -0.30 | -0.30 | -0.23 | -0.20 | -0.20 | -0.23 | -0.21 | -0.17 | -0.26 | | | -0.26 | -0.31 | -0.31 | -0.29 | -0.25 | 0.02 | -0.31 | -0.35 | -0.38 | -0.11 | | -0.53 | -0.54 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.16 | | | | -0.13 | | | | -0.11 | | | | | | -0.28 | -0.23 | -0.37 | -0.23 | -0.21 | -0.17 | -0.26 | | | -0.26 | -0.31 | -0.31 | -0.29 | -0.25 | 0.02 | -0.31 | -0.35 | -0.38 | -0.11 | | -0.53 | -0.54 |
|
Shares Outstanding (Weighted Average)
|
| 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 1.17M | 1.17M | 1.17M | 1.17M | 1.62M | 1.62M | 1.63M | 1.63M | 1.80M | 1.80M | 1.80M | 2.14M | 2.14M | 2.26M | 2.35M | 2.57M | 2.77M | 2.91M | 3.07M | 3.11M | 3.37M | 3.47M | 3.74M | 4.25M | 8.91M | 14.26M | 19.72M | 20.45M | 22.80M | 22.88M | 23.02M | 24.15M | 24.30M | 24.32M | 24.35M | 25.24M | 25.26M | 25.27M | 25.78M | 30.79M | 31.40M | 31.81M | 32.54M | 45.47M | 45.68M | 45.71M | 45.72M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | 18.55M | | | | 26.79M | | | | 29.41M | | | | | | 15.13M | 15.13M | 15.57M | 22.23M | 22.86M | 23.10M | 23.09M | 24.28M | 24.32M | 24.43M | 24.55M | 25.25M | 25.34M | 25.82M | 26.78M | 31.35M | 31.84M | 33.09M | 35.22M | 45.64M | 45.71M | 45.72M |
|
EBITDA
|
| -1.20M | -1.16M | -1.66M | -0.77M | -0.77M | -0.58M | -46.93M | -1.43M | -1.63M | -1.52M | -4.30M | -1.21M | -1.53M | -1.54M | | -3.48M | -3.11M | -2.91M | -3.35M | -4.27M | -4.69M | -5.34M | -4.52M | -3.66M | -3.47M | -2.73M | 12.31M | -3.66M | -4.13M | -4.13M | -3.27M | -2.53M | -2.05M | -1.61M | -1.47M | -2.10M | -3.50M | -3.91M | -4.20M | -5.20M | -4.75M | -3.93M | -6.19M | | | -6.30M | -7.71M | -7.80M | -7.30M | -6.50M | -0.68M | -9.72M | -11.20M | -12.62M | -6.20M | | -23.61M | -25.11M |
|
Interest Expenses
|
-1.27M | 1.27M | | | | | | 1.27M | 0.00M | 0.01M | 0.02M | 0.06M | 0.03M | 0.05M | 0.06M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |