|
Revenue
|
3.71M | 2.41M | 37.72M | 2.52M | 1.95M | 2.36M | 2.43M | 2.43M | 2.01M | 3.11M | 3.65M | 2.41M | 0.10M | 0.98M | 0.62M | 0.42M | 0.59M | 1.10M | 1.48M | 0.49M | 2.18M | 1.03M | 1.79M | 1.30M | 1.39M | 2.22M | 1.87M | 1.53M | 3.83M | 3.92M | 3.46M | 4.07M | 2.76M | 0.94M | 1.76M | 1.43M | 0.71M | 0.55M | 0.89M | 1.80M | 0.24M | 0.67M | 3.79M | 0.69M | 3.48M | 0.15M | 0.33M | 0.17M | 0.16M | 0.41M | 1.61M | 0.97M | 0.27M | 1.52M | 4.13M | 0.16M | 2.50M | 3.19M | 1.18M | 0.69M | 0.73M | |
|
Gross Profit
|
1.39M | 1.19M | 30.92M | 0.01M | 0.01M | 0.04M | 0.07M | 0.09M | 0.14M | 0.11M | 0.10M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | 0.88M | 2.12M | | -1.47M | -0.81M | |
|
Amortization - Intangibles
|
1.52M | 0.48M | 0.48M | 0.48M | 0.48M | 0.66M | 0.29M | 0.29M | 0.29M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
6.44M | 7.21M | 6.74M | 6.85M | 7.17M | 8.59M | 9.82M | 10.77M | 11.11M | 11.77M | 13.75M | 14.09M | 15.09M | 20.42M | 17.80M | 27.07M | 24.10M | 26.18M | 27.03M | 25.12M | 26.49M | 24.66M | 23.90M | 27.45M | 25.71M | 25.01M | 24.56M | 25.79M | 25.00M | 21.91M | 23.46M | 21.88M | 21.45M | 11.92M | 11.21M | 11.15M | 10.08M | 11.10M | 10.34M | 11.70M | 9.71M | 10.71M | 10.43M | 12.72M | 12.36M | 13.56M | 14.68M | 17.06M | 20.73M | 21.57M | 22.90M | 26.80M | 26.25M | 34.53M | 30.43M | 31.66M | 39.69M | 45.26M | 46.94M | 52.61M | 54.20M | 62.93M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.44M | 11.88M | 13.86M | | 13.60M | 14.13M | 14.46M |
|
Selling, General & Administrative
|
2.83M | 2.42M | 2.53M | 2.34M | 2.24M | 2.27M | 2.34M | 2.32M | 2.22M | 2.83M | 2.64M | 3.14M | 3.41M | 3.58M | 4.68M | 4.58M | 4.79M | 5.00M | 6.25M | 6.09M | 8.18M | 8.49M | 11.08M | 9.31M | 7.79M | 6.95M | 11.93M | 7.23M | 6.53M | 5.35M | 5.89M | 5.59M | 5.62M | 3.72M | 4.33M | 4.90M | 3.91M | 3.40M | 3.22M | 3.67M | 3.53M | 3.64M | 3.62M | 4.12M | 4.31M | 5.82M | 6.24M | 6.91M | 7.15M | 6.53M | 6.60M | 6.64M | 7.22M | 8.22M | 8.83M | 9.10M | 9.13M | 10.05M | 10.26M | 10.82M | 10.39M | 10.69M |
|
Other Operating Expenses
|
3.85M | 0.05M | 7.33M | 2.98M | 0.05M | 2.97M | 2.65M | 2.63M | 2.16M | 3.26M | 3.81M | 2.59M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 3.62M | 1.22M | 8.62M | -0.38M | 13.60M | 7.43M | 6.93M | 1.65M | -1.52M | 1.02M | 2.11M | -0.32M | -0.23M | 5.13M | -0.70M | -0.02M | -0.50M | -0.30M | 1.90M | 0.20M | 0.54M | -15.00M | | | | | | -12.50M | | | | | | | |
|
Operating Expenses
|
13.12M | 11.29M | 16.61M | 12.17M | 11.83M | 13.84M | 14.82M | 15.72M | 15.50M | 17.86M | 20.20M | 19.82M | 18.75M | 24.25M | 22.73M | 31.91M | 29.14M | 31.44M | 33.53M | 31.47M | 34.93M | 33.40M | 35.23M | 37.01M | 33.76M | 32.21M | 36.73M | 36.65M | 32.76M | 35.88M | 28.98M | 123.75M | 19.64M | 8.71M | 13.89M | 19.37M | 12.97M | 12.39M | 13.88M | 15.60M | 11.60M | 15.01M | 28.57M | 17.32M | 16.92M | 20.98M | 20.67M | 23.43M | 36.56M | 28.10M | 29.50M | 33.44M | 33.47M | 42.76M | 51.76M | 40.76M | 48.81M | 55.32M | 57.20M | 63.43M | 64.59M | 73.62M |
|
Operating Income
|
-9.41M | -8.88M | 21.12M | -9.66M | -9.88M | -11.48M | -12.38M | -13.29M | -13.49M | -14.75M | -16.55M | -17.40M | -18.66M | -23.27M | -22.11M | -31.49M | -28.55M | -30.34M | -32.05M | -30.98M | -32.75M | -32.37M | -33.44M | -35.70M | -32.37M | -29.99M | -34.85M | -35.11M | -28.93M | -31.96M | -25.53M | -119.68M | -16.87M | -7.76M | -12.12M | -17.94M | -12.26M | -11.84M | -12.99M | -12.87M | -11.37M | -14.34M | -24.78M | -16.64M | -13.44M | -20.82M | -20.34M | -23.26M | -36.40M | -27.70M | -27.89M | -32.47M | -33.20M | -41.24M | -47.63M | -40.61M | -46.32M | -52.13M | -56.03M | -62.74M | -63.86M | -73.62M |
|
EBIT
|
-9.41M | -8.88M | 21.12M | -9.66M | -9.88M | -11.48M | -12.38M | -13.29M | -13.49M | -14.75M | -16.55M | -17.40M | -18.66M | -23.27M | -22.11M | -31.49M | -28.55M | -30.34M | -32.05M | -30.98M | -32.75M | -32.37M | -33.44M | -35.70M | -32.37M | -29.99M | -34.85M | -35.11M | -28.93M | -31.96M | -25.53M | -119.68M | -16.87M | -7.76M | -12.12M | -17.94M | -12.26M | -11.84M | -12.99M | -12.87M | -11.37M | -14.34M | -24.78M | -16.64M | -13.44M | -20.82M | -20.34M | -23.26M | -36.40M | -27.70M | -27.89M | -32.47M | -33.20M | -41.24M | -47.63M | -40.61M | -46.32M | -52.13M | -56.03M | -62.74M | -63.86M | -73.62M |
|
Interest & Investment Income
|
| | | | | | | 0.20M | 0.13M | 0.10M | 0.09M | 0.38M | 0.16M | 0.14M | 0.14M | 1.59M | 0.28M | 2.26M | 0.23M | 0.81M | 0.39M | 0.39M | 0.75M | 1.03M | 0.41M | 0.40M | 2.54M | 0.85M | 0.36M | 0.40M | 2.60M | 0.78M | 0.47M | 0.52M | 2.72M | 0.70M | 0.48M | 0.43M | 2.54M | 0.24M | 0.11M | 0.12M | 1.94M | 0.10M | 0.07M | 0.14M | 0.19M | 0.21M | 0.39M | 0.91M | 1.40M | 3.11M | 2.70M | 2.98M | 4.32M | 7.80M | 10.47M | 10.01M | 8.94M | 8.94M | 7.26M | 6.57M |
|
Non Operating Income
|
3.16M | 0.12M | 1.88M | 0.08M | 0.08M | 0.14M | 0.09M | 0.20M | 0.13M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-9.74M | -9.21M | 20.78M | -10.14M | -10.31M | -11.92M | -12.82M | -13.52M | -13.77M | -15.03M | -16.81M | -17.33M | -19.02M | -23.14M | -22.06M | -29.90M | -28.27M | -28.08M | -31.82M | -30.17M | -32.36M | -31.98M | -32.68M | -34.67M | -31.95M | -29.60M | -32.31M | -34.26M | -28.57M | -31.56M | -22.92M | -118.90M | -16.41M | -7.24M | -9.40M | -17.24M | -11.78M | -11.41M | -10.45M | -12.62M | -12.62M | -14.22M | -22.84M | -16.54M | -13.37M | -20.68M | -20.15M | -23.05M | -36.00M | -26.78M | -26.49M | -29.36M | -30.50M | -38.26M | -43.31M | -32.81M | -35.84M | -42.12M | -47.09M | -53.80M | -56.60M | -67.04M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | -19.08M | -0.77M | | | | | | | | | | | -0.94M | | | -0.23M | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-6.58M | -9.21M | 20.78M | -10.14M | -10.06M | -11.92M | -12.82M | -13.52M | -13.77M | -15.03M | -16.81M | -17.33M | -19.02M | -23.14M | -22.06M | -29.90M | -28.27M | -28.08M | -31.82M | -30.17M | -32.36M | -31.98M | -32.68M | -34.67M | -31.95M | -29.60M | -32.31M | -34.26M | -28.57M | -26.36M | -3.84M | -118.13M | -16.41M | -7.24M | -9.40M | -17.24M | -17.24M | -11.41M | -10.45M | -12.62M | -12.62M | -14.22M | -21.90M | -16.54M | -13.37M | -20.45M | -20.15M | -23.05M | -36.00M | -26.78M | -26.49M | -29.36M | -30.50M | -38.26M | -43.31M | -32.81M | -32.81M | -42.12M | -47.09M | -53.80M | -53.80M | -67.04M |
|
Income from Continuing Operations
|
-9.74M | -9.21M | 20.78M | -10.14M | -10.31M | -11.92M | -12.82M | -13.52M | -13.77M | -15.03M | -16.81M | -17.33M | -19.02M | -23.14M | -22.06M | -29.90M | -28.27M | -28.08M | -31.82M | -30.17M | -32.36M | -31.98M | -32.68M | -34.67M | -31.95M | -29.60M | -32.31M | -34.26M | -28.57M | -26.36M | -3.84M | -118.13M | -16.41M | -7.24M | -9.40M | -17.24M | -11.78M | -11.41M | -10.45M | -12.62M | -12.62M | -14.22M | -21.90M | -16.54M | -13.37M | -20.45M | -20.15M | -23.05M | -36.00M | -26.78M | -26.49M | -29.36M | -30.50M | -38.26M | -43.31M | -32.81M | -35.84M | -42.12M | -47.09M | -53.80M | -56.60M | -67.04M |
|
Consolidated Net Income
|
-9.74M | -9.21M | 20.78M | -10.14M | -10.31M | -11.92M | -12.82M | -13.52M | -13.77M | -15.03M | -16.81M | -17.33M | -19.02M | -23.14M | -22.06M | -29.90M | -28.27M | -28.08M | -31.82M | -30.17M | -32.36M | -31.98M | -32.68M | -34.67M | -31.95M | -29.60M | -32.31M | -34.26M | -28.57M | -26.36M | -3.84M | -118.13M | -16.41M | -7.24M | -9.40M | -17.24M | -11.78M | -11.41M | -10.45M | -12.62M | -12.62M | -14.22M | -21.90M | -16.54M | -13.37M | -20.45M | -20.15M | -23.05M | -36.00M | -26.78M | -26.49M | -29.36M | -30.50M | -38.26M | -43.31M | -32.81M | -35.84M | -42.12M | -47.09M | -53.80M | -56.60M | -67.04M |
|
Income towards Parent Company
|
-9.74M | -9.21M | 20.78M | -10.14M | -10.31M | -11.92M | -12.82M | -13.52M | -13.77M | -15.03M | -16.81M | -17.33M | -19.02M | -23.14M | -22.06M | -29.90M | -28.27M | -28.08M | -31.82M | -30.17M | -32.36M | -31.98M | -32.68M | -34.67M | -31.95M | -29.60M | -32.31M | -34.26M | -28.57M | -26.36M | -3.84M | -118.13M | -16.41M | -7.24M | -9.40M | -17.24M | -11.78M | -11.41M | -10.45M | -12.62M | -12.62M | -14.22M | -21.90M | -16.54M | -13.37M | -20.45M | -20.15M | -23.05M | -36.00M | -26.78M | -26.49M | -29.36M | -30.50M | -38.26M | -43.31M | -32.81M | -35.84M | -42.12M | -47.09M | -53.80M | -56.60M | -67.04M |
|
Net Income towards Common Stockholders
|
-9.74M | -9.09M | 22.66M | -10.06M | -10.24M | -11.77M | -12.73M | -13.52M | -13.77M | -15.03M | -16.81M | -17.33M | -19.02M | -23.14M | -22.06M | -29.90M | -28.27M | -28.08M | -31.82M | -30.17M | -32.36M | -31.98M | -32.68M | -34.67M | -31.95M | -29.60M | -32.31M | -34.26M | -28.57M | -26.36M | -3.84M | -118.13M | -16.41M | -7.24M | -9.40M | -17.24M | -11.78M | -11.41M | -10.45M | -12.62M | -11.03M | -14.22M | -21.90M | -16.54M | -13.37M | -20.45M | -20.15M | -23.05M | -36.00M | -26.78M | -26.49M | -29.36M | -30.50M | -38.26M | -43.31M | -32.81M | -35.84M | -42.12M | -47.10M | -53.80M | -56.60M | -67.04M |
|
EPS (Basic)
|
-0.21 | -0.28 | 0.71 | -0.31 | -0.27 | -0.27 | -0.29 | -0.27 | -0.23 | -0.25 | -0.27 | -0.23 | -0.24 | -0.29 | -0.27 | -0.33 | -0.32 | -0.31 | -0.36 | -0.33 | -0.33 | -0.32 | -0.33 | -0.35 | -0.32 | -0.29 | -0.30 | -4.19 | -3.42 | -3.05 | -0.42 | -12.61 | -1.67 | -0.66 | -0.81 | -1.40 | -0.84 | -0.75 | -0.64 | -0.73 | -0.50 | -0.36 | -0.55 | -0.42 | -0.34 | -0.45 | -0.43 | -0.49 | -0.77 | -0.57 | -0.57 | -0.62 | -0.65 | -0.81 | -0.84 | -0.56 | -0.54 | -0.64 | -0.71 | -0.81 | -0.85 | -1.01 |
|
EPS (Weighted Average and Diluted)
|
-0.31 | -0.28 | 0.71 | -0.31 | -0.27 | -0.27 | -0.32 | -0.27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -720.14 | | | | -738.87 | -0.42 | -0.34 | -0.45 | -0.43 | -0.49 | -0.77 | -0.57 | -0.57 | -0.62 | -0.65 | -0.81 | -0.84 | -0.56 | -0.54 | -0.64 | -0.71 | -0.81 | -0.85 | -1.01 |
|
Shares Outstanding (Weighted Average)
|
2.12M | 2.13M | 2.14M | 2.17M | 2.17M | 2.94M | 2.94M | 3.81M | 3.92M | 3.95M | 5.37M | 5.37M | 5.39M | 5.40M | 5.95M | 5.95M | 5.96M | 5.96M | 5.97M | 5.97M | 6.57M | 6.57M | 6.58M | 6.58M | 6.58M | 6.70M | 6.75M | 8.21M | 8.34M | 8.56M | 9.07M | 9.40M | 9.56M | 10.83M | 11.50M | 12.44M | 15.02M | 15.02M | 16.13M | 17.57M | 39.13M | 39.13M | 39.57M | 39.61M | 39.61M | 46.48M | 46.74M | 46.74M | 46.75M | 46.77M | 47.10M | 47.21M | 47.25M | 47.26M | 47.26M | 55.90M | 65.91M | 66.29M | 66.34M | 66.38M | 66.39M | 66.41M |
|
Shares Outstanding (Diluted Average)
|
31.82M | 31.92M | 31.87M | 32.05M | 37.46M | 44.14M | 39.50M | 50.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.03M | 39.61M | 39.62M | 45.45M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M |
|
EBITDA
|
-9.41M | -8.88M | 21.12M | -9.66M | -9.88M | -11.48M | -12.38M | -13.29M | -13.49M | -14.75M | -16.55M | -17.40M | -18.66M | -23.27M | -22.11M | -31.49M | -28.55M | -30.34M | -32.05M | -30.98M | -32.75M | -32.37M | -33.44M | -34.29M | -31.92M | -29.71M | -32.38M | -34.24M | -28.55M | -26.35M | -3.87M | -118.14M | -16.38M | -7.25M | -9.40M | -17.22M | -11.74M | -11.42M | -10.46M | -12.65M | -11.03M | -14.21M | -21.92M | -16.54M | -13.37M | -20.50M | -20.80M | -24.83M | -36.53M | -26.48M | -25.11M | -28.50M | -30.55M | -38.20M | -42.13M | -33.87M | -36.31M | -38.61M | -49.07M | -53.54M | -56.83M | -66.62M |
|
Interest Expenses
|
0.34M | 0.33M | 0.34M | 0.48M | 0.43M | 0.44M | 0.44M | 0.43M | 0.41M | 0.38M | 0.35M | 0.31M | 0.52M | 0.01M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.47 | 83.24 | 0.64 | | | | | | | | | | | 4.11 | | | 1.10 | | | | | | | | | | | | | | | | |