|
Revenue
|
0.07M | 0.01M | 0.10M | 0.03M | 0.21M | 0.20M | 0.11M | 0.20M | 0.03M | 0.04M | 0.17M | 0.23M | 0.11M | 0.27M | 0.11M | 0.17M | 0.07M | 0.09M | 0.09M | 0.09M | 0.08M | 0.03M | 0.01M |
|
Gross Profit
|
| | 0.10M | | | -0.35M | 0.10M | 0.72M | 0.03M | 0.04M | 0.15M | 0.23M | 0.10M | 0.20M | 0.10M | 0.13M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.03M | 0.01M |
|
Research & Development
|
3.20M | 3.55M | 3.99M | 4.45M | 6.28M | 6.47M | 6.15M | 9.52M | 8.58M | 9.17M | 6.40M | 7.77M | 7.39M | 6.62M | 5.97M | 6.67M | 5.87M | 4.15M | 4.47M | 5.57M | 1.48M | 3.51M | 3.51M |
|
Selling, General & Administrative
|
0.81M | 1.02M | 1.79M | 1.53M | 5.39M | 6.95M | 4.40M | 5.26M | 4.79M | 4.46M | 3.56M | 4.13M | 3.44M | 3.92M | 3.67M | 3.39M | 3.42M | 3.31M | 3.41M | 3.16M | 2.66M | 2.38M | 2.15M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.27M | 0.35M | 0.33M | 0.03M | 0.09M | 0.09M | 0.09M |
|
Other Operating Expenses
|
0.06M | 0.05M | | | | | | | 0.42M | | | | | | | | -0.25M | -0.33M | -0.31M | -0.01M | -0.07M | -0.09M | -0.09M |
|
Operating Expenses
|
4.07M | 4.57M | 5.79M | 5.99M | 11.91M | 13.98M | 10.56M | 14.26M | 13.37M | 13.63M | 9.98M | 11.91M | 10.84M | 10.61M | 9.65M | 10.10M | 9.30M | 7.48M | 7.90M | 8.75M | 4.16M | 5.89M | 5.66M |
|
Operating Income
|
-4.00M | -4.56M | -5.69M | -5.96M | -11.70M | -13.80M | -10.50M | -14.08M | -13.34M | -13.60M | -9.80M | -11.67M | -10.73M | -10.34M | -9.54M | -9.93M | -9.23M | -7.40M | -7.82M | -8.66M | -4.10M | -5.90M | -5.65M |
|
EBIT
|
-4.00M | -4.56M | -5.69M | -5.96M | -11.70M | -13.80M | -10.50M | -14.08M | -13.34M | -13.60M | -9.80M | -11.67M | -10.73M | -10.34M | -9.54M | -9.93M | -9.23M | -7.40M | -7.82M | -8.66M | -4.10M | -5.90M | -5.65M |
|
Interest & Investment Income
|
| | | | | | | | 0.02M | 0.06M | 0.06M | 0.08M | 0.17M | 0.21M | 0.55M | 0.46M | 0.36M | 0.27M | 0.13M | 0.11M | 0.08M | 0.06M | 0.04M |
|
Other Non Operating Income
|
-0.00M | 0.02M | 0.02M | | 0.00M | -0.00M | -0.01M | 1.00M | 0.11M | -0.00M | -0.07M | -0.00M | 0.00M | -0.01M | 0.04M | -0.03M | | | | -0.38M | 1.15M | -0.44M | -0.80M |
|
Non Operating Income
|
0.06M | -1.26M | -4.60M | 7.14M | -28.13M | 10.35M | 39.33M | 18.27M | 0.11M | 9.06M | -1.17M | 10.62M | -1.04M | -14.81M | 7.12M | -0.24M | -1.85M | 0.61M | -0.17M | -4.89M | 3.33M | -1.55M | -3.13M |
|
EBT
|
-3.94M | -5.82M | -10.29M | 1.07M | -39.83M | -3.42M | 29.86M | 4.21M | -13.35M | -4.53M | -10.98M | -1.05M | -11.77M | -25.14M | -2.42M | -10.17M | -11.08M | -6.79M | -7.99M | -13.55M | -0.75M | -7.42M | -8.78M |
|
Tax Provisions
|
| | | | -0.07M | -0.07M | -0.07M | -0.21M | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-3.94M | -5.82M | -10.30M | 0.80M | -39.76M | -3.35M | 28.94M | 4.42M | -13.35M | -4.53M | -10.98M | -1.05M | -11.77M | -25.14M | -2.42M | -10.17M | -11.08M | -6.79M | -7.99M | -13.55M | -0.75M | -7.42M | -8.78M |
|
Income from Continuing Operations
|
-3.94M | -5.82M | -10.29M | 1.07M | -39.76M | -3.35M | 29.93M | 4.42M | -13.35M | -4.53M | -10.98M | -1.05M | -11.77M | -25.14M | -2.42M | -10.17M | -11.08M | -6.79M | -7.99M | -13.55M | -0.75M | -7.42M | -8.78M |
|
Consolidated Net Income
|
-3.94M | -5.82M | -10.29M | 1.07M | -39.76M | -3.35M | 29.93M | 4.42M | -13.35M | -4.53M | -10.98M | -1.05M | -11.77M | -25.14M | -2.42M | -10.17M | -11.08M | -6.79M | -7.99M | -13.55M | -0.75M | -7.42M | -8.78M |
|
Income towards Parent Company
|
-3.94M | -5.82M | -10.29M | 1.07M | -39.76M | -3.35M | 29.93M | 4.42M | -13.35M | -4.53M | -10.98M | -1.05M | -11.77M | -25.14M | -2.42M | -10.17M | -11.08M | -6.79M | -7.99M | -13.55M | -0.75M | -7.42M | -8.78M |
|
Net Income towards Common Stockholders
|
-3.94M | -5.82M | -10.29M | 1.07M | -39.76M | -3.35M | 29.14M | 4.42M | -13.35M | -4.53M | -10.98M | -1.05M | -11.77M | -25.14M | -2.42M | -10.17M | -11.08M | -6.79M | -7.99M | -13.55M | -0.75M | -7.42M | -8.78M |
|
EPS (Basic)
|
-0.23 | -0.34 | -0.59 | 0.06 | -0.66 | -0.05 | 0.47 | 0.07 | -0.21 | -0.07 | -0.17 | -0.02 | -0.15 | -5.84 | -0.38 | -1.32 | -1.73 | -1.06 | -1.22 | -1.95 | -0.09 | -0.78 | -0.85 |
|
EPS (Weighted Average and Diluted)
|
| | -0.59 | | | -0.05 | 0.42 | | | -0.07 | -0.17 | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
17.36M | 17.36M | 17.36M | 17.50M | 60.67M | 61.17M | 62.07M | 61.56M | 62.85M | 63.34M | 63.51M | 65.20M | 76.05M | 4.30M | 6.42M | 5.25M | 6.42M | 6.42M | 6.56M | 6.95M | 8.82M | 9.52M | 10.28M |
|
Shares Outstanding (Diluted Average)
|
| | 17.36M | | | 61.17M | 70.04M | | | 63.34M | 63.51M | | | | | | | | | | | | |
|
EBITDA
|
-3.94M | -5.81M | -10.29M | 1.04M | -39.73M | -3.41M | 28.86M | 4.46M | -13.35M | -4.68M | -10.98M | -0.93M | -11.75M | -25.19M | -2.50M | -10.06M | -11.14M | -6.75M | -7.93M | -13.70M | -0.74M | -7.36M | -8.78M |
|
Interest Expenses
|
0.05M | 0.19M | 0.37M | 0.34M | 0.55M | 0.03M | -0.08M | 0.37M | 0.78M | 0.75M | 0.86M | 0.91M | 1.07M | 1.10M | 1.19M | 1.20M | 1.24M | 1.28M | 1.02M | 0.52M | 0.61M | 0.68M | 0.65M |
|
Shares Outstanding
|
27.50M | 27.50M | 36.89M | 59.53M | 59.57M | 60.68M | 62.18M | 62.31M | 63.25M | 63.42M | 63.54M | 3.74M | 3.90M | 6.42M | 6.42M | 6.42M | 6.42M | 6.43M | 6.86M | 8.09M | 8.67M | 9.46M | 10.22M |
|
Tax Rate
|
| | | | 0.18 | 2.10 | -0.23 | -5.11 | | | | | | | | | | | | | | | |