|
Revenue
|
1.92M | 1.86M | 1.74M | 2.04M | 1.94M | 1.99M | 2.22M | 3.09M | 3.45M | 6.27M | 11.65M | 8.75M | 24.14M | 27.07M | 14.18M | 9.90M | 12.51M | 11.47M | 18.10M | 9.01M | 10.71M | 8.28M | 26.60M | 6.99M | 7.47M | 7.08M | 8.20M | 8.79M | 9.19M | 11.13M | 9.04M | 12.85M | 11.15M | 20.12M | 23.50M | 24.72M | 26.38M | 26.61M | 41.46M | 25.11M | 33.43M | 38.09M | 50.92M | 18.66M | 5.96M |
|
Research & Development
|
3.92M | 4.34M | 4.66M | 5.03M | 9.16M | 9.50M | 13.37M | 12.71M | 13.34M | 15.35M | 14.58M | 28.08M | 28.92M | 20.70M | 22.46M | 25.55M | 27.55M | 28.31M | 36.38M | 30.84M | 27.97M | 36.44M | 42.81M | 24.07M | 24.05M | 22.01M | 22.37M | 26.10M | 29.14M | 36.58M | 30.56M | 31.16M | 30.37M | 19.56M | 21.18M | 20.67M | 16.45M | 19.39M | 22.05M | 25.17M | 21.37M | 14.79M | 18.87M | 13.32M | 15.30M |
|
Selling, General & Administrative
|
1.46M | 2.18M | 1.95M | 2.55M | 4.05M | 4.01M | 5.04M | 4.65M | 5.03M | 5.15M | 5.69M | 6.05M | 6.25M | 7.62M | 7.36M | 9.04M | 8.14M | 8.97M | 9.67M | 9.41M | 8.46M | 9.22M | 9.57M | 8.68M | 8.63M | 9.14M | 9.23M | 9.39M | 11.09M | 9.46M | 10.54M | 11.75M | 10.49M | 10.07M | 7.98M | 7.40M | 6.81M | 7.83M | 7.75M | 8.39M | 7.95M | 5.62M | 9.43M | 6.62M | 6.43M |
|
Operating Expenses
|
5.38M | 6.52M | 6.61M | 7.58M | 13.21M | 13.51M | 18.41M | 17.35M | 18.37M | 20.50M | 20.27M | 34.12M | 35.17M | 28.32M | 29.81M | 34.59M | 35.69M | 37.28M | 46.05M | 40.25M | 36.43M | 45.66M | 52.39M | 32.75M | 32.68M | 31.15M | 31.60M | 35.49M | 40.23M | 46.03M | 41.10M | 42.91M | 40.86M | 29.63M | 29.15M | 28.07M | 23.26M | 27.21M | 29.81M | 33.57M | 29.32M | 20.41M | 28.30M | 19.94M | 21.73M |
|
Operating Income
|
-3.46M | -4.66M | -4.87M | -5.54M | -11.27M | -11.52M | -16.18M | -14.26M | -14.92M | -14.23M | -8.61M | -25.37M | -11.03M | -1.25M | -15.63M | -13.26M | -23.18M | -25.81M | -16.57M | -31.23M | -25.72M | -67.97M | -5.49M | -25.76M | -25.22M | -24.07M | -23.40M | -26.70M | -31.04M | -34.90M | -32.06M | -30.05M | -29.71M | -9.51M | -5.65M | -3.35M | 3.12M | -0.61M | 11.66M | -8.45M | 4.11M | 17.68M | 22.62M | -1.29M | -15.77M |
|
EBIT
|
-3.46M | -4.66M | -4.87M | -5.54M | -11.27M | -11.52M | -16.18M | -14.26M | -14.92M | -14.23M | -8.61M | -25.37M | -11.03M | -1.25M | -15.63M | -13.26M | -23.18M | -25.81M | -16.57M | -31.23M | -25.72M | -67.97M | -5.49M | -25.76M | -25.22M | -24.07M | -23.40M | -26.70M | -31.04M | -34.90M | -32.06M | -30.05M | -29.71M | -9.51M | -5.65M | -3.35M | 3.12M | -0.61M | 11.66M | -8.45M | 4.11M | 17.68M | 22.62M | -1.29M | -15.77M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.14M | 0.33M | 0.41M | 0.44M | 0.49M | 0.20M | 0.21M | 0.19M | 0.24M | 0.36M | 0.81M | 1.27M | 1.38M | 1.54M | 2.22M | 2.51M | 2.50M | 2.36M | 2.00M | 1.51M | 1.07M | 0.45M | 0.20M | 0.11M | 0.07M | 0.04M | 0.07M | 0.07M | 0.07M | 0.26M | 0.62M | 0.73M | 2.33M | 2.31M | 2.70M | 2.50M | 2.19M | 1.97M | 1.69M | 1.28M | 0.95M | 1.18M | 1.59M |
|
Other Non Operating Income
|
-0.01M | -0.01M | -1.25M | -0.18M | -0.29M | -0.03M | 0.02M | -0.11M | 0.04M | -0.02M | 0.12M | -0.17M | -0.05M | 0.07M | -0.14M | 0.06M | 0.03M | -0.02M | -0.06M | -0.09M | 0.02M | -0.01M | 0.01M | 0.01M | -0.01M | -0.03M | 0.01M | -0.08M | -0.01M | 0.01M | 0.01M | 0.30M | 0.03M | 0.00M | 0.01M | -0.05M | -0.01M | 0.01M | -0.01M | -0.00M | -0.01M | -0.02M | 0.01M | 0.02M | 0.01M |
|
Non Operating Income
|
-0.01M | -0.01M | -1.25M | -0.18M | -0.29M | -0.03M | 0.02M | -0.11M | 0.04M | -0.02M | 0.12M | -0.17M | -0.05M | 0.07M | -0.14M | 0.06M | 0.03M | -0.02M | -0.06M | -0.09M | 0.02M | -0.01M | 0.01M | 0.01M | -0.01M | -0.03M | 0.01M | -0.08M | -0.01M | 0.01M | 0.01M | 0.30M | 0.03M | 0.00M | 0.01M | -0.05M | -0.01M | 0.01M | -0.01M | -0.00M | -0.01M | -0.02M | 0.01M | 0.02M | 0.01M |
|
EBT
|
-3.59M | -4.78M | -6.21M | -5.80M | -11.87M | -11.48M | -16.03M | -14.17M | -14.66M | -14.06M | -8.26M | -25.19M | -10.27M | 0.10M | -14.39M | -11.66M | -20.93M | -23.32M | -14.13M | -28.96M | -23.70M | -66.46M | -4.40M | -25.30M | -25.03M | -24.00M | -23.33M | -26.74M | -30.98M | -34.82M | -31.98M | -29.50M | -29.06M | -8.78M | -3.31M | -1.09M | 5.82M | 1.91M | 13.84M | -6.48M | 5.80M | 18.94M | 23.59M | -0.09M | -14.17M |
|
Tax Provisions
|
| | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.03M | -0.00M | 0.03M | -0.02M | -0.52M | 1.10M | 1.80M | 2.50M | 8.91M | -0.01M | | | -0.42M | -13.91M | | | | | | | | | | | | | | 2.82M | 1.07M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Profit After Tax
|
-3.59M | -4.79M | -6.21M | -5.81M | -11.87M | -11.49M | -16.03M | -14.18M | -14.66M | -14.03M | -8.26M | -25.22M | -10.25M | 0.62M | -15.49M | -13.45M | -23.43M | -32.23M | -14.12M | -28.96M | -23.70M | -35.45M | 9.51M | -25.30M | -25.03M | -24.00M | -23.33M | -26.74M | -30.98M | -34.82M | -31.98M | -29.50M | -29.06M | -8.78M | -3.31M | -1.09M | 2.99M | 0.84M | 13.79M | -6.53M | 5.74M | 18.88M | 23.52M | -0.15M | -14.23M |
|
Income from Continuing Operations
|
-3.59M | -4.78M | -6.21M | -5.80M | -11.87M | -11.49M | -16.03M | -14.18M | -14.66M | -14.03M | -8.26M | -25.22M | -10.25M | 0.62M | -15.49M | -13.46M | -23.43M | -32.23M | -14.12M | -28.96M | -23.70M | -66.04M | 9.51M | -25.30M | -25.03M | -24.00M | -23.33M | -26.74M | -30.98M | -34.82M | -31.98M | -29.50M | -29.06M | -8.78M | -3.31M | -1.09M | 2.99M | 0.84M | 13.79M | -6.53M | 5.74M | 18.88M | 23.52M | -0.15M | -14.23M |
|
Consolidated Net Income
|
-3.59M | -4.78M | -6.21M | -5.80M | -11.87M | -11.49M | -16.03M | -14.18M | -14.66M | -14.03M | -8.26M | -25.22M | -10.25M | 0.62M | -15.49M | -13.46M | -23.43M | -32.23M | -14.12M | -28.96M | -23.70M | -66.04M | 9.51M | -25.30M | -25.03M | -24.00M | -23.33M | -26.74M | -30.98M | -34.82M | -31.98M | -29.50M | -29.06M | -8.78M | -3.31M | -1.09M | 2.99M | 0.84M | 13.79M | -6.53M | 5.74M | 18.88M | 23.52M | -0.15M | -14.23M |
|
Income towards Parent Company
|
-3.59M | -4.78M | -6.21M | -5.80M | -11.87M | -11.49M | -16.03M | -14.18M | -14.66M | -14.03M | -8.26M | -25.22M | -10.25M | 0.62M | -15.49M | -13.46M | -23.43M | -32.23M | -14.12M | -28.96M | -23.70M | -66.04M | 9.51M | -25.30M | -25.03M | -24.00M | -23.33M | -26.74M | -30.98M | -34.82M | -31.98M | -29.50M | -29.06M | -8.78M | -3.31M | -1.09M | 2.99M | 0.84M | 13.79M | -6.53M | 5.74M | 18.88M | 23.52M | -0.15M | -14.23M |
|
Preferred Dividend Payments
|
1.17M | 1.20M | 1.43M | 1.76M | 2.96M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-4.76M | -5.98M | -7.64M | -7.56M | -14.83M | -12.04M | -16.03M | -14.18M | -14.66M | -14.03M | -8.26M | -25.22M | -10.25M | 0.62M | -15.49M | -13.46M | -23.43M | -32.23M | -14.12M | -28.96M | -23.70M | -66.04M | 9.51M | -25.30M | -25.03M | -24.00M | -23.33M | -26.74M | -30.98M | -34.82M | -31.98M | -29.50M | -29.06M | -8.78M | -3.31M | -1.09M | 2.99M | 0.84M | 13.79M | -6.53M | 5.74M | 18.88M | 23.52M | -0.15M | -14.23M |
|
EPS (Basic)
|
-4.86 | -6.03 | -7.67 | -7.56 | -14.26 | -0.39 | -0.44 | -0.39 | -0.40 | -0.39 | -0.23 | -0.69 | -0.28 | 0.02 | -0.40 | -0.35 | -0.53 | -0.72 | -0.31 | -0.64 | -0.52 | -0.78 | 0.21 | -0.55 | -0.54 | -0.51 | -0.38 | -0.41 | -0.48 | -0.53 | -0.49 | -0.45 | -0.44 | -0.13 | -0.05 | -0.02 | 0.04 | 0.01 | 0.17 | -0.08 | 0.07 | 0.23 | 0.27 | 0.00 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | -0.31 | | | -1.46 | 0.20 | -0.55 | -0.54 | -0.51 | -0.38 | -0.41 | -0.48 | -0.53 | -0.49 | -0.45 | -0.44 | -0.13 | -0.05 | -0.02 | 0.04 | 0.01 | 0.17 | -0.08 | 0.07 | 0.23 | 0.27 | | -0.09 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.57M | 0.57M | 36.02M | 36.08M | 36.09M | 36.29M | 36.40M | 36.52M | 36.75M | 36.87M | 38.41M | 38.61M | 38.96M | 44.96M | 45.01M | 45.11M | 45.31M | 45.41M | 45.43M | 45.57M | 45.92M | 46.19M | 46.22M | 64.78M | 65.01M | 65.16M | 65.25M | 65.39M | 65.40M | 65.95M | 66.08M | 66.23M | 66.34M | 66.77M | 66.99M | 67.72M | 77.92M | 78.12M | 78.26M | 80.10M | 80.62M | 164.91M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 45.34M | 47.04M | 46.06M | 46.20M | 46.60M | 60.97M | 65.06M | 65.21M | 65.30M | 65.39M | 65.54M | 65.91M | 65.74M | 66.25M | 66.54M | | 73.81M | | | | | | | |
|
EBITDA
|
-3.59M | -4.79M | -6.22M | -5.80M | -11.88M | -11.55M | -15.92M | -14.13M | -14.73M | -14.07M | -8.33M | -25.23M | -10.20M | 0.59M | -15.63M | -13.40M | -23.46M | -32.12M | -13.96M | -28.82M | -23.80M | -66.10M | 9.79M | -25.62M | -25.09M | -24.00M | -23.32M | -26.68M | -30.95M | -35.12M | -32.66M | -29.74M | -28.70M | -7.97M | -3.29M | -1.08M | 2.89M | 0.99M | 13.69M | -6.53M | 5.78M | 18.86M | 23.50M | -0.12M | -14.16M |
|
Interest Expenses
|
0.12M | 0.11M | 0.23M | 0.41M | 0.72M | 0.38M | 0.35M | 0.47M | 0.48M | 0.39M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | 0.18% | 0.01% | | 0.19% | | | | | | 0.04% | | | 0.63% | | | | | | | | | | | | | | | 48.55% | 56.09% | 0.35% | | 1.05% | 0.33% | 0.26% | | |