|
Revenue
|
1.70M | 8.48M | 1.20M | 0.98M | 1.59M | 1.48M | 3.98M | 2.56M | 2.66M | 4.19M | 3.30M | 3.69M | 3.50M | 3.75M | 23.66M | 3.56M | 2.43M | 3.46M | 2.02M | 2.08M | 2.35M | 2.67M | 2.20M |
|
Research & Development
|
8.64M | 7.58M | 6.18M | 12.02M | 10.16M | 12.33M | 15.83M | 15.11M | 13.92M | 22.58M | 19.99M | 25.74M | 25.71M | 26.50M | 28.58M | 31.28M | 33.79M | 35.48M | 30.42M | 30.46M | 35.53M | 27.69M | 22.40M |
|
Selling, General & Administrative
|
3.49M | 3.15M | 3.25M | 4.17M | 4.60M | 5.11M | 6.76M | 7.85M | 9.59M | 10.04M | 9.85M | 8.53M | 8.91M | 10.12M | 9.71M | 9.72M | 14.64M | 11.48M | 9.84M | 10.49M | 9.73M | 10.40M | 9.20M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | 12.15M | |
|
Operating Expenses
|
12.13M | 10.73M | 9.43M | 16.20M | 14.76M | 17.44M | 22.59M | 22.96M | 23.52M | 32.62M | 29.84M | 34.27M | 34.62M | 36.62M | 38.30M | 41.00M | 48.43M | 46.97M | 40.26M | 40.95M | 45.27M | 50.24M | 31.60M |
|
Operating Income
|
-10.43M | -2.25M | -8.23M | -15.21M | -13.18M | -15.96M | -18.62M | -20.41M | -20.85M | -28.43M | -26.54M | -30.58M | -31.12M | -32.87M | -14.63M | -37.44M | -46.00M | -43.50M | -38.24M | -38.88M | -42.91M | -47.58M | -29.40M |
|
EBIT
|
-10.43M | -2.25M | -8.23M | -15.21M | -13.18M | -15.96M | -18.62M | -20.41M | -20.85M | -28.43M | -26.54M | -30.58M | -31.12M | -32.87M | -14.63M | -37.44M | -46.00M | -43.50M | -38.24M | -38.88M | -42.91M | -47.58M | -29.40M |
|
Non Operating Investment Income
|
| | | | | | | | -0.95M | -0.49M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 0.01M | 0.00M | 0.08M | | 0.05M | 0.02M | 0.08M | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.33M | 0.09M | 0.08M | 0.02M | 0.07M | 0.04M | | 0.26M | 0.70M | 1.47M | 2.33M | 2.83M | 3.05M | 4.77M | 4.82M | 4.46M | 4.01M | 3.72M | 3.16M | 2.59M | 2.19M | 1.85M |
|
Non Operating Income
|
-0.57M | 0.33M | 0.08M | 0.15M | 0.02M | 1.65M | -2.36M | 2.25M | 1.76M | 1.73M | -0.11M | 3.66M | 3.07M | 3.35M | 4.63M | 3.13M | 4.77M | 5.80M | 3.55M | 3.38M | 2.92M | -6.52M | 1.85M |
|
EBT
|
-11.00M | -1.92M | -8.15M | -15.06M | -13.16M | -14.31M | -20.97M | -18.16M | -20.85M | -28.43M | -26.54M | -30.58M | -31.12M | -32.87M | -14.63M | -37.44M | -46.00M | -43.50M | -38.24M | -38.88M | -42.91M | -47.58M | -29.40M |
|
Tax Provisions
|
-1.20M | -0.05M | -0.21M | -0.35M | | | | 0.32M | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-9.80M | -1.87M | -7.93M | -14.70M | -13.16M | -14.31M | -20.97M | -18.48M | -19.09M | -26.70M | -26.65M | -26.99M | -28.04M | -29.52M | -10.00M | -34.51M | -41.23M | -37.70M | -34.68M | -35.49M | -40.00M | -54.10M | -27.55M |
|
Equity Income
|
| | | | | | | | -0.09M | -0.02M | 0.03M | -0.06M | -0.01M | 0.02M | -0.00M | -0.01M | | -0.10M | -0.01M | | | | |
|
Income from Continuing Operations
|
-9.80M | -1.87M | -7.93M | -14.70M | -13.16M | -14.31M | -20.97M | -18.48M | -20.85M | -28.43M | -26.54M | -30.58M | -31.12M | -32.87M | -14.63M | -37.44M | -46.00M | -43.50M | -38.24M | -38.88M | -42.91M | -47.58M | -29.40M |
|
Consolidated Net Income
|
-9.80M | -1.87M | -7.93M | -14.70M | -13.16M | -14.31M | -20.97M | -18.48M | -20.85M | -28.43M | -26.54M | -30.58M | -31.12M | -32.87M | -14.63M | -37.44M | -46.00M | -43.50M | -38.24M | -38.88M | -42.91M | -47.58M | -29.40M |
|
Income towards Parent Company
|
-9.80M | -1.87M | -7.93M | -14.70M | -13.16M | -14.31M | -20.97M | -18.48M | -20.85M | -28.43M | -26.54M | -30.58M | -31.12M | -32.87M | -14.63M | -37.44M | -46.00M | -43.50M | -38.24M | -38.88M | -42.91M | -47.58M | -29.40M |
|
Net Income towards Common Stockholders
|
-9.80M | -1.87M | -7.93M | -14.70M | -13.16M | -14.31M | -20.97M | -18.48M | -20.85M | -28.43M | -26.54M | -30.58M | -31.12M | -32.87M | -14.63M | -37.44M | -46.00M | -43.50M | -38.24M | -38.88M | -42.91M | -47.58M | -29.40M |
|
EPS (Basic)
|
-1.16 | -0.22 | -0.93 | -1.68 | -1.39 | -1.39 | -0.46 | -0.58 | -0.32 | -0.44 | -0.44 | -0.45 | -0.46 | -0.48 | -0.12 | -0.40 | -0.46 | -0.42 | -0.38 | -0.43 | -0.43 | -0.58 | -0.30 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -1.39 | -0.46 | 0.09 | -0.32 | -0.44 | -0.44 | -0.45 | -0.46 | -0.48 | -0.12 | -0.40 | -0.46 | -0.42 | -0.38 | -0.43 | -0.43 | -0.58 | -0.30 |
|
Shares Outstanding (Weighted Average)
|
8.43M | 8.44M | 8.54M | 8.78M | 9.50M | 10.26M | 45.89M | 31.66M | 60.55M | 60.76M | 60.89M | 60.80M | 61.19M | 61.42M | 83.78M | 73.81M | 89.30M | 90.34M | 90.46M | 90.32M | 92.68M | 93.03M | 93.29M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 10.26M | 45.89M | 31.66M | 60.55M | 60.76M | 60.89M | 60.80M | 61.19M | 61.42M | 83.78M | 73.81M | 89.30M | 90.34M | 90.46M | 90.32M | 92.68M | 93.03M | 93.29M |
|
EBITDA
|
-10.43M | -2.25M | -8.23M | -15.21M | -13.16M | -14.31M | -20.97M | -18.61M | -20.04M | -27.19M | -27.10M | -26.47M | -27.26M | -29.93M | -9.85M | -33.49M | -41.59M | -37.69M | -33.58M | -36.02M | -40.08M | -54.23M | -27.50M |
|
Interest Expenses
|
| 0.01M | 0.01M | 0.01M | | 0.00M | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
10.93% | 2.60% | 2.61% | 2.35% | | | | -1.77% | | | | | | | | | | | | | | | |