|
Revenue
|
| 0.09M | 0.08M | 0.06M | 0.03M | 0.03M | 0.04M | 0.21M | 0.16M | 0.12M | 0.05M | 0.04M | 0.05M | 0.11M | 0.06M | 0.06M | 0.06M | 0.13M | 0.05M | 0.06M | 0.08M | 0.12M | 0.10M | 0.09M | 0.07M | 0.10M | 0.10M | 0.12M | 0.18M | 0.10M | 0.11M | 0.09M | 0.08M | 0.06M | 0.04M | 0.05M | 0.09M | 0.07M | 0.04M | 0.14M | 0.12M | 0.07M | 0.07M | 0.09M | 0.13M | 0.07M | 0.09M | 0.09M | 0.13M | 0.08M | 0.11M | 0.14M | 0.16M | 0.20M | 0.16M | 0.17M | 0.15M | 0.11M | 0.12M | 0.12M |
|
Gross Profit
|
| | | | | | | | | -0.24M | -0.42M | -0.29M | -0.33M | -0.46M | -0.53M | -0.48M | -0.98M | -0.67M | -1.87M | -1.74M | -1.86M | -2.94M | -3.03M | -2.85M | -2.33M | -0.52M | -0.24M | -0.35M | -0.20M | -0.27M | -0.09M | 0.06M | 0.08M | 0.06M | 0.04M | 0.05M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Deferred Charges
|
| | | | | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 2.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 0.26M | 0.14M | 0.20M | 0.31M | 0.34M | 0.48M | 0.51M | 17.45M | 0.80M | 0.94M | 0.92M | 21.40M | 1.44M | 1.40M | 1.99M | | 2.20M | 2.68M | 2.55M | 3.17M | 3.21M | 4.08M | 3.94M | 3.78M | 4.28M | 0.98M | 1.41M | 1.21M | 1.88M | 1.95M | 1.83M | 2.50M | 2.65M | 2.83M | 2.82M | 2.86M | 2.71M | 2.48M | 2.85M | 3.20M | 3.28M | 4.12M | 4.15M | 5.82M | 7.21M | 7.45M | 6.01M | 6.44M | 9.05M | 8.02M | 8.02M | 7.76M | 8.01M | 9.49M | 9.64M | 9.71M | 10.48M | 11.58M | 8.20M |
|
Selling, General & Administrative
|
| 0.55M | 0.58M | 0.59M | 0.60M | 0.83M | 0.81M | 0.74M | 25.92M | 1.35M | 1.01M | 1.88M | 32.92M | 1.36M | 1.31M | 1.47M | | 1.81M | 2.00M | 1.95M | 2.16M | 4.00M | 2.47M | 2.71M | 2.29M | 3.60M | 4.67M | 4.08M | 1.87M | 2.50M | 2.15M | 1.67M | 1.68M | 1.38M | 1.43M | 1.44M | 1.52M | 1.49M | 1.67M | 1.64M | 3.42M | 2.23M | 2.84M | 2.93M | 3.83M | 3.94M | 3.09M | 3.08M | 3.08M | 3.08M | 4.30M | 2.94M | 2.73M | 3.13M | 3.21M | 3.13M | 3.01M | 4.01M | 3.32M | 3.90M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 1.72M | -0.00M | -0.05M | 0.47M | | 0.24M | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | -371.00 | -19.00 | -475.00 | -41.77M | 0.36M | 0.47M | 0.33M | -51.42M | 0.57M | 0.59M | 0.54M | 4.56M | 0.97M | 2.00M | 1.97M | 2.13M | 3.37M | 3.54M | 3.36M | 2.98M | 0.62M | 0.34M | 0.47M | 0.41M | 0.37M | 0.20M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 0.81M | 0.73M | 0.79M | 0.91M | 1.16M | 1.29M | 1.25M | 1.60M | 2.51M | 2.42M | 3.12M | 2.90M | 3.37M | 3.30M | 4.00M | 4.56M | 4.97M | 6.68M | 6.47M | 7.46M | 10.58M | 10.08M | 10.01M | 9.85M | 10.22M | 5.99M | 5.92M | 3.97M | 4.76M | 4.55M | 3.94M | 4.18M | 4.02M | 4.26M | 4.26M | 4.38M | 4.19M | 4.14M | 4.50M | 6.62M | 5.51M | 6.96M | 7.08M | 9.66M | 11.15M | 10.53M | 9.09M | 9.52M | 12.13M | 12.32M | 10.96M | 10.49M | 11.14M | 12.71M | 12.77M | 12.72M | 14.49M | 14.90M | 12.09M |
|
Operating Income
|
| -0.72M | -0.65M | -0.73M | -0.88M | -1.13M | -1.25M | -1.04M | -43.58M | -2.39M | -2.37M | -3.08M | -54.27M | -3.26M | -3.24M | -3.94M | -5.54M | -4.85M | -6.63M | -6.41M | -7.38M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.80M | -3.78M | -4.66M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -12.21M | -10.82M | -10.33M | -10.93M | -12.54M | -12.60M | -12.57M | -14.38M | -14.78M | -11.97M |
|
EBIT
|
| -0.72M | -0.65M | -0.73M | -0.88M | -1.13M | -1.25M | -1.04M | -43.58M | -2.39M | -2.37M | -3.08M | -54.27M | -3.26M | -3.24M | -3.94M | -5.54M | -4.85M | -6.63M | -6.41M | -7.38M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.80M | -3.78M | -4.66M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -12.21M | -10.82M | -10.33M | -10.93M | -12.54M | -12.60M | -12.57M | -14.38M | -14.78M | -11.97M |
|
Interest & Investment Income
|
| 171.00 | -1.00 | 3.00 | -2.00 | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 44.00 | 0.27M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.07M | 1.01M | 0.93M | 0.81M | 0.74M | 0.79M | 0.94M | 0.83M | 0.72M |
|
Other Non Operating Income
|
| 0.20M | 0.23M | 0.62M | | -0.03M | -2.18M | 0.39M | -5.49M | 1.28M | -2.90M | -1.32M | -6.58M | 0.03M | 2.22M | -1.03M | | -1.95M | -3.18M | 4.02M | 0.38M | 0.53M | 0.05M | 0.09M | 1.79M | 0.56M | -1.66M | 1.53M | 1.39M | -0.13M | 0.71M | -0.00M | 0.04M | -0.01M | 0.02M | 0.01M | 829.00 | -0.00M | -0.04M | -0.14M | -0.10M | 0.21M | 0.06M | 0.01M | 0.01M | -0.05M | -0.25M | -0.04M | -0.04M | -0.11M | 0.01M | 0.02M | -0.01M | -0.00M | -0.04M | 0.01M | -0.00M | 0.01M | -0.00M | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | -0.02M | | 0.00M | 0.01M | -0.01M | | | | | | | 0.00M | -0.01M | | 0.00M | -0.07M | 0.00M | | 0.00M | 0.00M | -0.00M | | -0.00M | 0.01M | -0.01M | -0.22M | 0.26M | 0.13M | 0.09M | 0.08M | 0.08M | -0.25M | 0.42M | 0.69M | 0.83M | 1.06M | 1.09M | 0.99M | 0.92M | 0.77M | 0.75M | 0.79M | 0.95M | 0.83M | 0.72M |
|
EBT
|
| -0.75M | -0.68M | -0.73M | -0.88M | -2.19M | -2.30M | -2.10M | -44.64M | -3.45M | -2.11M | -3.08M | -55.34M | -3.27M | -3.29M | -4.33M | -5.54M | -5.23M | -7.01M | -6.74M | -7.75M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.83M | -3.81M | -4.68M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -11.15M | -9.75M | -9.32M | -10.01M | -11.74M | -11.86M | -11.79M | -13.44M | -13.94M | -11.26M |
|
Profit After Tax
|
| -0.55M | -0.45M | 0.01M | -1.25M | -1.16M | -3.43M | -0.65M | -53.61M | -1.11M | -5.27M | -4.40M | -65.42M | -3.19M | -1.08M | -5.38M | -5.54M | -7.17M | -10.18M | -2.74M | -7.38M | -10.26M | -10.20M | -10.19M | -8.55M | -10.00M | -8.05M | -4.29M | -2.57M | -4.79M | -3.75M | -3.77M | -4.16M | -3.90M | -4.13M | -4.14M | -4.24M | -4.09M | -4.12M | -4.50M | -6.60M | -5.18M | -6.76M | -6.91M | -9.44M | -10.99M | -10.44M | -8.57M | -8.70M | -11.22M | -11.15M | -9.73M | -9.34M | -10.01M | -11.78M | -11.86M | -11.79M | -13.43M | -13.94M | -11.26M |
|
Income from Continuing Operations
|
| -0.75M | -0.68M | -0.73M | -0.88M | -2.19M | -2.30M | -2.10M | -44.64M | -3.45M | -2.11M | -3.08M | -55.34M | -3.27M | -3.29M | -4.33M | -5.54M | -5.23M | -7.01M | -6.74M | -7.75M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.83M | -3.81M | -4.68M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -11.15M | -9.75M | -9.32M | -10.01M | -11.74M | -11.86M | -11.79M | -13.44M | -13.94M | -11.26M |
|
Consolidated Net Income
|
| -0.75M | -0.68M | -0.73M | -0.88M | -2.19M | -2.30M | -2.10M | -44.64M | -3.45M | -2.11M | -3.08M | -55.34M | -3.27M | -3.29M | -4.33M | -5.54M | -5.23M | -7.01M | -6.74M | -7.75M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.83M | -3.81M | -4.68M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -11.15M | -9.75M | -9.32M | -10.01M | -11.74M | -11.86M | -11.79M | -13.44M | -13.94M | -11.26M |
|
Income towards Parent Company
|
| -0.75M | -0.68M | -0.73M | -0.88M | -2.19M | -2.30M | -2.10M | -44.64M | -3.45M | -2.11M | -3.08M | -55.34M | -3.27M | -3.29M | -4.33M | -5.54M | -5.23M | -7.01M | -6.74M | -7.75M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.83M | -3.81M | -4.68M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -11.15M | -9.75M | -9.32M | -10.01M | -11.74M | -11.86M | -11.79M | -13.44M | -13.94M | -11.26M |
|
Preferred Dividend Payments
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.79M | 0.01M | 0.01M | 0.01M | 0.79M | 0.01M | 0.00M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Net Income towards Common Stockholders
|
| -0.56M | -0.46M | -291.00 | -1.26M | -1.17M | -3.44M | -0.66M | -6.34M | -1.12M | -5.28M | -4.41M | -1.04M | -3.20M | -1.08M | -5.38M | -4.69M | -7.18M | -10.19M | -2.74M | -7.39M | -10.27M | -10.21M | -10.20M | -8.55M | -10.01M | -8.05M | -4.30M | -2.58M | -4.79M | -6.52M | -3.78M | -4.16M | -4.18M | -4.13M | -4.15M | -4.25M | -4.09M | -7.40M | -4.50M | -6.60M | -5.18M | -6.76M | -6.92M | -9.45M | -11.00M | -10.45M | -8.58M | -8.70M | -11.23M | -11.16M | -9.74M | -9.34M | -10.02M | -11.78M | -11.86M | -11.79M | -13.44M | -13.95M | -11.26M |
|
EPS (Basic)
|
| -0.01 | -0.05 | 0.00 | -0.13 | -0.11 | -0.28 | -0.05 | -0.43 | -0.07 | -0.34 | -0.25 | -0.06 | -0.17 | -0.06 | -0.28 | -0.25 | -0.33 | -0.41 | -0.10 | -0.25 | -0.35 | -0.34 | -0.34 | -0.28 | -0.32 | -3.12 | -1.41 | -5.35 | -6.23 | -5.27 | -1.10 | 0.01 | -1.02 | -0.76 | -0.69 | -0.40 | -0.41 | -0.51 | -0.19 | -0.08 | -0.14 | -0.17 | -0.17 | -0.24 | -0.25 | -0.24 | -0.20 | -0.20 | -0.25 | -0.25 | -0.22 | -0.21 | -0.22 | -0.26 | -0.25 | -0.25 | -0.20 | -0.21 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
| -0.01 | | | -0.02 | -0.02 | | | | -0.07 | -0.34 | -0.25 | -0.06 | -0.17 | -0.17 | -0.28 | -0.25 | -0.33 | -0.41 | -0.23 | -0.24 | -0.36 | -0.34 | -0.34 | -0.28 | -0.32 | -3.12 | -1.41 | -5.35 | -6.23 | -5.27 | -1.10 | -1.79 | -1.02 | -0.79 | -0.71 | | | -0.51 | -0.19 | -0.08 | -0.14 | -0.17 | -0.17 | -0.24 | -0.25 | -0.24 | -0.20 | -0.20 | -0.25 | -0.25 | -0.22 | -0.21 | -0.22 | -0.26 | -0.25 | -0.25 | -0.20 | -0.21 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
42.95M | 54.14M | 9.15M | 10.02M | 9.71M | 11.00M | 12.09M | 14.18M | 14.72M | 15.51M | 15.58M | 17.87M | 16.98M | 18.90M | 18.90M | 18.90M | 18.90M | 21.82M | 24.59M | 28.56M | 29.72M | 29.76M | 29.96M | 30.34M | 30.64M | 30.96M | 2.58M | 3.04M | 0.48M | 0.77M | 1.24M | 3.44M | 2.33M | 4.09M | 5.41M | 6.02M | 5.97M | 9.91M | 14.49M | 23.34M | 20.88M | 37.16M | 38.76M | 39.55M | 39.03M | 43.23M | 43.31M | 43.33M | 43.60M | 44.68M | 44.68M | 44.68M | 44.68M | 44.68M | 44.83M | 46.87M | 47.65M | 66.52M | 66.53M | 66.88M |
|
Shares Outstanding (Diluted Average)
|
42.95M | 54.14M | | | 58.27M | 66.01M | | | | | | | 16.98M | 18.90M | 19.23M | 18.90M | 19.07M | 21.82M | 24.59M | 29.13M | 30.16M | 30.11M | 29.96M | 30.34M | 30.71M | 30.96M | 2.58M | 3.04M | 0.48M | 0.77M | 1.24M | 3.44M | 2.33M | 4.09M | 5.24M | 5.82M | | | 14.49M | 23.34M | 20.88M | 37.16M | 38.76M | 39.55M | 39.03M | 43.23M | 43.31M | 43.33M | 43.60M | 44.68M | 44.68M | 44.68M | 44.68M | 44.68M | 44.83M | 46.87M | 47.65M | 66.52M | 66.53M | 66.88M |
|
EBITDA
|
| -0.72M | -0.65M | -0.73M | -0.88M | -1.13M | -1.25M | -1.04M | -43.58M | -2.39M | -2.37M | -3.08M | -54.27M | -3.26M | -3.24M | -3.94M | -5.54M | -4.85M | -6.63M | -6.41M | -7.38M | -10.46M | -9.98M | -9.92M | -9.78M | -10.13M | -5.89M | -5.80M | -3.78M | -4.66M | -4.44M | -3.86M | -4.10M | -3.96M | -4.22M | -4.21M | -4.29M | -4.12M | -4.10M | -4.36M | -6.50M | -5.44M | -6.89M | -7.00M | -9.53M | -11.07M | -10.44M | -8.99M | -9.39M | -12.05M | -12.21M | -10.82M | -10.33M | -10.93M | -12.54M | -12.60M | -12.57M | -14.38M | -14.78M | -11.97M |
|
Interest Expenses
|
| 0.03M | 0.03M | | -1.00 | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 668.00 | 0.01M | 1.34M | 0.01M | 0.05M | 0.39M | | 0.39M | 0.39M | 0.35M | 0.39M | | | | | | | 0.04M | 0.02M | 0.02M | 925.00 | 16.00 | 232.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
8.77M | | | | 10.74M | 67.15M | 14.18M | 14.18M | 15.48M | 15.52M | 15.73M | 18.89M | 18.90M | | | | 18.92M | | | | 29.74M | | | | 0.43M | | | | 0.73M | 0.82M | 2.88M | 3.83M | 3.83M | 4.53M | 5.44M | 6.44M | 8.59M | 11.01M | 21.32M | 26.29M | 36.78M | 37.55M | 39.55M | 39.55M | 41.96M | 43.31M | 43.31M | 43.34M | 44.68M | 44.68M | 44.68M | 44.68M | 44.68M | 44.71M | 45.60M | 48.73M | 66.52M | 66.53M | 66.53M | 0.06M |