|
Revenue
|
| 9.52M | 8.10M | 8.45M | 29.59M | 7.70M | 20.50M | 11.27M | 8.20M | 6.74M | 6.49M | 6.12M | 5.72M | 6.04M | 5.05M | 0.91M | 0.97M | 1.04M | 1.15M | 8.49M | 4.42M | 50.13M | 2.90M | 6.18M | 13.65M | 25.60M | 11.18M | 8.31M | 10.26M | 1.67M | 1.31M | 0.17M | 16.02M | 0.14M | 0.18M | 0.15M |
|
Cost of Revenue
|
| 0.48M | 0.43M | 0.37M | 1.45M | 0.48M | 0.33M | 0.35M | 0.62M | 0.61M | 0.56M | 0.57M | 0.88M | 0.58M | 0.56M | 0.87M | 0.72M | 0.59M | 0.81M | 4.26M | 5.65M | 4.60M | 5.83M | 7.82M | 18.64M | 8.14M | 11.75M | 9.21M | 0.24M | 0.39M | 0.33M | 0.37M | 0.69M | 0.33M | 0.06M | 0.18M |
|
Gross Profit
|
| 9.04M | 7.67M | 8.08M | 28.14M | 7.22M | 20.17M | 10.92M | 7.59M | 6.13M | 8.40M | 5.55M | 4.84M | 5.46M | 4.49M | 0.04M | 0.25M | 0.45M | 0.34M | 4.23M | -1.23M | 45.53M | -2.93M | -1.64M | -5.00M | 17.46M | -0.58M | -0.90M | -0.07M | 1.28M | 0.98M | -0.19M | 15.33M | -0.20M | 0.12M | -0.03M |
|
Research & Development
|
| -8.40M | -14.13M | -17.97M | -17.58M | -20.81M | -22.06M | -15.43M | -20.15M | -19.58M | -18.61M | -20.29M | -20.70M | -18.39M | -18.04M | -18.69M | -21.27M | -14.51M | -25.42M | -21.60M | -30.32M | -20.72M | -22.86M | -20.10M | 23.39M | -31.00M | -31.15M | -34.32M | -29.54M | -26.60M | -25.63M | -23.84M | -21.43M | -21.41M | -22.20M | -19.07M |
|
Selling, General & Administrative
|
| -6.05M | -7.59M | -7.70M | -8.87M | -11.61M | -9.72M | -9.73M | -12.29M | -9.73M | -10.02M | -12.15M | -12.99M | -14.01M | -11.25M | -11.56M | -10.52M | -11.49M | -11.82M | -10.97M | -8.77M | -12.15M | -9.07M | -10.30M | 12.49M | -8.78M | -9.34M | -9.68M | -6.51M | -6.06M | -4.83M | -4.90M | -1.70M | -4.96M | -3.95M | -3.23M |
|
Other Operating Expenses
|
| | | | -4.22M | -0.08M | 0.29M | -0.01M | -0.28M | -0.10M | 0.37M | 0.05M | -0.09M | 0.02M | -0.19M | 0.03M | 0.16M | 0.03M | -0.00M | -0.04M | -0.08M | -0.03M | 0.11M | -0.37M | 0.27M | 0.06M | 0.15M | 0.02M | 0.01M | 0.02M | 0.75M | -0.12M | 0.84M | -0.61M | 0.53M | -0.01M |
|
Operating Expenses
|
| -14.46M | -21.71M | -25.67M | -30.67M | -32.99M | -31.82M | -25.52M | -33.34M | -30.03M | -28.82M | -32.96M | -34.67M | -32.97M | -30.04M | -31.10M | -32.34M | -26.55M | -38.06M | -36.86M | -44.83M | -37.49M | -37.65M | -38.59M | 54.80M | -47.87M | -52.10M | -53.20M | -36.28M | -33.03M | -30.04M | -29.23M | -22.98M | -26.99M | -25.62M | -22.31M |
|
Operating Income
|
| -4.02M | -13.40M | -14.96M | 1.32M | -22.51M | -11.32M | -12.90M | -20.32M | -19.75M | -19.85M | -25.70M | -27.76M | -24.90M | -21.70M | -28.90M | -29.27M | -23.12M | -35.13M | -26.65M | -38.49M | 14.41M | -33.03M | -29.35M | -39.16M | -19.91M | -37.48M | -42.37M | -24.56M | -29.23M | -27.31M | -27.35M | -5.66M | -23.43M | -23.62M | -20.67M |
|
EBIT
|
| -4.02M | -13.40M | -14.96M | 1.32M | -22.51M | -11.32M | -12.90M | -20.34M | -19.76M | -19.84M | -25.70M | -27.76M | -24.90M | -21.70M | -28.90M | -29.27M | -23.12M | -35.13M | -26.65M | -38.49M | 14.41M | -33.03M | -29.35M | -39.16M | -19.91M | -37.48M | -42.37M | -7.68M | -29.23M | -27.31M | -27.35M | -5.66M | -23.43M | -23.62M | -20.67M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 9.99M | 2.90M | -6.28M | 0.78M | 10.44M | 4.92M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -15.04M | 12.92M | | -0.13M | -0.26M | -0.21M | | -0.08M | 0.10M | 0.16M |
|
Non Operating Income
|
| 11.16M | -11.09M | 0.76M | 7.71M | -9.99M | 4.25M | -1.16M | 6.87M | -0.02M | -6.65M | -3.39M | -0.96M | -2.14M | 11.96M | 3.59M | 3.20M | 5.40M | -1.51M | 7.17M | -2.66M | 2.19M | -2.82M | -4.25M | 7.57M | 4.56M | -4.13M | 2.30M | 3.13M | 0.91M | 8.30M | 1.81M | -19.95M | -4.40M | -5.84M | 3.29M |
|
EBT
|
| -4.02M | -13.40M | -14.96M | 1.32M | -22.51M | -11.32M | -12.90M | -20.34M | -19.76M | -19.84M | -25.70M | -27.76M | -24.90M | -21.70M | -28.90M | -29.27M | -23.12M | -35.13M | -26.65M | -38.49M | 14.41M | -33.03M | -29.35M | -39.16M | -19.91M | -37.48M | -42.37M | -8.07M | -25.60M | -15.63M | -23.37M | -11.94M | -17.48M | 3.10M | -14.13M |
|
Profit After Tax
|
0.02M | 7.14M | -24.50M | -14.20M | 9.03M | -32.50M | -7.07M | -14.06M | -13.45M | -19.77M | -26.50M | -29.10M | -28.72M | -25.44M | -32.42M | -55.42M | -26.07M | -15.25M | -48.79M | -64.70M | -41.16M | 20.08M | -35.85M | -41.60M | 46.73M | -15.35M | -51.79M | -89.20M | -28.08M | -31.91M | -50.86M | -79.33M | -28.56M | -30.07M | -16.64M | -58.20M |
|
Income from Non-Controlling Interests
|
| 0.19M | | | | | | | | | | -2.94M | -1.55M | -1.60M | -2.48M | -2.51M | -2.99M | -2.48M | -3.19M | -3.48M | -3.95M | -3.48M | -3.59M | -3.31M | -6.12M | -3.48M | -1.69M | -2.66M | -3.08M | -2.85M | 0.51M | -2.80M | -1.74M | -2.45M | -4.93M | |
|
Income from Continuing Operations
|
| -4.02M | -13.40M | -14.96M | 1.32M | -22.51M | -11.32M | -12.90M | -20.34M | -19.76M | -19.84M | -25.70M | -27.76M | -24.90M | -21.70M | -28.90M | -29.27M | -23.12M | -35.13M | -26.65M | -38.49M | 14.41M | -33.03M | -29.35M | -39.16M | -19.91M | -37.48M | -42.37M | -8.07M | -25.60M | -15.63M | -23.37M | -11.94M | -17.48M | 3.10M | -14.13M |
|
Consolidated Net Income
|
| -4.02M | -13.40M | | | -22.51M | -11.32M | -12.90M | -20.34M | -19.76M | -19.84M | -25.70M | -27.76M | -24.90M | -21.70M | -28.90M | -29.27M | -23.12M | -35.13M | -26.65M | -38.49M | 14.41M | -33.03M | -29.35M | -39.16M | | -37.48M | -42.37M | -6.65M | -6.44M | -0.44M | -5.72M | -2.86M | -4.69M | 13.08M | |
|
Income towards Parent Company
|
| 6.94M | -24.50M | -14.20M | 9.03M | -32.50M | -7.07M | -14.06M | -13.45M | -19.77M | -26.50M | -26.15M | -27.17M | -25.44M | -7.26M | -22.80M | -23.07M | -15.25M | -33.45M | -16.00M | -37.21M | 20.08M | -32.26M | -30.30M | -40.61M | -11.87M | -39.92M | -37.41M | -25.00M | -31.91M | -18.95M | -28.47M | -26.82M | -30.07M | -11.71M | -17.48M |
|
Net Income towards Common Stockholders
|
| 6.94M | -24.50M | -14.20M | 9.03M | -32.50M | -7.07M | -14.05M | -13.46M | -19.78M | -26.48M | -26.15M | -27.17M | -25.44M | -7.26M | -22.80M | -23.07M | -15.25M | -33.45M | -16.00M | -37.21M | 20.08M | -32.26M | -30.30M | -40.61M | | -39.92M | -37.41M | -8.07M | | -18.95M | -28.47M | -26.82M | -30.07M | -11.71M | -17.48M |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | | | -29.08 | | | 42.73 | -42.45 | | | | -34.12 | | -0.18 | | -0.42 | | -72.47 | | -15.01 | |
|
EPS (Weighted Average and Diluted)
|
| 26.72 | | | | | | | | | | | | | | | | | -29.08 | | | | -42.45 | | | | -34.12 | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | 1.15M | | | 0.47M | 0.76M | | | | 1.17M | | 43.79M | | 45.50M | | 0.37M | | 0.78M | |
|
Shares Outstanding (Diluted Average)
|
| 0.26M | | | | | | | | | | | | | | | | | 1.15M | | | | 0.76M | | | | 1.17M | | | | | | | | | |
|
EBITDA
|
| -4.02M | -13.40M | -14.96M | 1.32M | -22.51M | -11.32M | -12.90M | -20.34M | -19.76M | -19.84M | -25.70M | -27.76M | -24.90M | -21.70M | -28.90M | -29.27M | -23.12M | -35.13M | -26.65M | -38.49M | 14.41M | -33.03M | -29.35M | -39.16M | -19.91M | -37.48M | -42.37M | -7.68M | -29.23M | -27.31M | -27.35M | -5.66M | -23.43M | -23.62M | -20.67M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M | -1.69M | -1.09M | | -5.18M | -16.28M | -1.62M |