|
Revenue
|
| 0.67M | 0.79M | 0.81M | 3.39M | 0.96M | 0.90M | 0.68M | 3.10M | 6.28M | 3.67M | 3.93M | 7.37M | 14.52M | 6.12M | 2.07M | 2.33M | 3.85M | 12.28M | 5.72M | 10.75M | 62.84M | 11.42M | 6.50M | 0.38M | 6.20M | 12.47M | 6.77M | 6.36M | 0.04M | 6.54M | 9.85M | 2.89M | 5.34M | 60.05M | 1.14M | 0.51M | 0.06M | 30.60M | 4.66M | 3.58M | 7.54M |
|
Research & Development
|
1.89M | 3.85M | 5.83M | 8.88M | 10.43M | 10.83M | 26.84M | 19.02M | 17.32M | 20.40M | 26.42M | 21.30M | 32.72M | 17.44M | 19.19M | 15.84M | 23.57M | 22.70M | 34.79M | 34.57M | 28.01M | 33.92M | 61.50M | 41.94M | 33.75M | 29.27M | 37.55M | 37.98M | 43.66M | 41.33M | 52.00M | 37.80M | 29.78M | 40.51M | 69.56M | 48.79M | 54.21M | 47.64M | 48.61M | 26.59M | 16.18M | 19.77M |
|
Selling, General & Administrative
|
3.27M | 4.20M | 7.34M | 9.76M | 12.16M | 11.29M | 13.05M | 12.29M | 11.89M | 12.63M | 13.69M | 14.19M | 14.31M | 13.33M | 13.18M | 17.49M | 14.41M | 15.73M | 16.92M | 17.77M | 14.08M | 19.94M | 15.79M | 21.45M | 22.03M | 16.18M | 16.53M | 19.55M | 16.94M | 16.24M | 17.98M | 23.01M | 17.20M | 14.99M | 14.46M | 19.34M | 18.21M | 18.09M | 16.35M | 13.38M | 12.86M | 12.32M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.23M | 40.85M | 26.08M | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
5.16M | 8.05M | 13.16M | 18.64M | 22.59M | 22.13M | 39.88M | 31.31M | 29.21M | 33.03M | 40.11M | 35.49M | 47.03M | 30.78M | 32.37M | 33.33M | 37.98M | 38.44M | 51.71M | 52.34M | 42.09M | 53.85M | 77.29M | 63.38M | 55.78M | 45.45M | 54.08M | 57.52M | 60.60M | 57.56M | 69.98M | 60.81M | 46.98M | 55.50M | 84.01M | 68.13M | 72.42M | 65.73M | 77.20M | 80.82M | 55.12M | 32.09M |
|
Operating Income
|
-5.16M | -7.38M | -12.37M | -17.84M | -19.20M | -21.16M | -38.98M | -30.63M | -26.11M | -26.75M | -36.44M | -31.56M | -39.66M | -16.26M | -26.25M | -31.26M | -35.65M | -34.59M | -39.42M | -46.62M | -31.34M | 8.99M | -65.87M | -56.88M | -55.40M | -39.25M | -41.61M | -50.75M | -54.23M | -57.52M | -63.45M | -50.96M | -44.09M | -50.16M | -23.96M | -66.99M | -71.90M | -65.67M | -46.59M | -76.16M | -51.54M | -24.55M |
|
EBIT
|
-5.16M | -7.38M | -12.37M | -17.84M | -19.20M | -21.16M | -38.98M | -30.63M | -26.11M | -26.75M | -36.44M | -31.56M | -39.66M | -16.26M | -26.25M | -31.26M | -35.65M | -34.59M | -39.42M | -46.62M | -31.34M | 8.99M | -65.87M | -56.88M | -55.40M | -39.25M | -41.61M | -50.75M | -54.23M | -57.52M | -63.45M | -50.96M | -44.09M | -50.16M | -23.96M | -66.99M | -71.90M | -65.67M | -46.59M | -76.16M | -51.54M | -24.55M |
|
Interest & Investment Income
|
-0.03M | -0.04M | -0.03M | 0.12M | 0.15M | 0.14M | -0.36M | -0.61M | -0.45M | -0.05M | 0.12M | 0.44M | 0.78M | 1.02M | 1.20M | 2.06M | 1.93M | 1.68M | 1.65M | 1.56M | 0.59M | 0.23M | 0.23M | 0.13M | 0.15M | 0.15M | 0.17M | 0.47M | 0.55M | 1.79M | 2.71M | 3.51M | 3.81M | 5.14M | 5.10M | 5.04M | 4.30M | 3.53M | 1.20M | 2.72M | 2.09M | 1.83M |
|
Other Non Operating Income
|
-0.10M | 0.02M | -0.23M | -0.03M | 0.01M | 0.00M | -0.04M | 0.14M | 0.12M | 0.20M | 0.13M | 0.18M | 0.15M | -0.00M | -0.00M | -0.04M | -0.07M | -0.03M | 0.01M | 7.33M | 7.17M | -1.40M | 3.15M | 0.02M | -0.00M | 0.02M | -0.00M | -0.23M | 0.23M | 0.00M | -0.00M | -1.58M | -0.01M | | -0.01M | 0.01M | -0.00M | -0.01M | -0.00M | -0.42M | -1.76M | -0.00M |
|
Non Operating Income
|
-0.13M | -0.02M | -0.26M | 0.09M | 0.16M | 0.14M | -0.39M | -0.47M | -0.32M | 0.15M | 0.25M | 0.62M | 0.93M | 1.02M | 1.20M | 2.01M | 1.86M | 1.65M | 1.65M | 8.89M | 7.77M | -1.40M | 3.38M | 0.15M | 0.14M | 0.17M | 0.17M | 0.23M | 0.78M | 1.79M | 2.71M | 1.93M | 3.80M | 5.14M | 5.09M | 5.04M | 4.30M | 3.52M | 1.20M | -0.42M | -1.76M | -0.57M |
|
EBT
|
-5.19M | -7.43M | -12.41M | -17.71M | -19.05M | -21.02M | -39.34M | -31.24M | -26.56M | -26.80M | -36.32M | -31.12M | -38.88M | -15.23M | -25.05M | -29.20M | -33.72M | -32.91M | -37.78M | -45.06M | -30.75M | 9.21M | -65.64M | -56.75M | -55.26M | -39.10M | -41.44M | -50.28M | -53.69M | -55.73M | -60.73M | -47.45M | -40.28M | -45.02M | -18.86M | -61.96M | -67.61M | -62.14M | -45.39M | -75.66M | -51.48M | -25.12M |
|
Profit After Tax
|
-5.29M | -7.41M | -12.63M | -17.75M | -19.04M | -21.02M | -39.38M | -31.10M | -26.44M | -26.60M | -36.19M | -30.94M | -38.72M | -15.24M | -25.05M | -29.25M | -33.79M | -32.94M | -37.77M | -37.72M | -23.57M | 7.82M | -62.50M | -56.73M | -55.26M | -39.08M | -41.44M | -50.52M | -53.45M | -55.73M | -60.74M | -49.04M | -40.29M | -45.02M | -18.87M | -61.95M | -67.61M | -62.14M | -45.40M | -76.09M | -53.23M | -25.12M |
|
Income from Continuing Operations
|
-5.19M | -7.43M | -12.41M | -17.71M | -19.05M | -21.02M | -39.34M | -31.24M | -26.56M | -26.80M | -36.32M | -31.12M | -38.88M | -15.23M | -25.05M | -29.20M | -33.72M | -32.91M | -37.78M | -45.06M | -30.75M | 9.21M | -65.64M | -56.75M | -55.26M | -39.10M | -41.44M | -50.28M | -53.69M | -55.73M | -60.73M | -47.45M | -40.28M | -45.02M | -18.86M | -61.96M | -67.61M | -62.14M | -45.39M | -75.66M | -51.48M | -25.12M |
|
Consolidated Net Income
|
-5.19M | -7.43M | -12.41M | -17.71M | -19.05M | -21.02M | -39.34M | -31.24M | -26.56M | -26.80M | -36.32M | -31.12M | -38.88M | -15.23M | -25.05M | -29.20M | -33.72M | -32.91M | -37.78M | -45.06M | -30.75M | 9.21M | -65.64M | -56.75M | -55.26M | -39.10M | -41.44M | -50.28M | -53.69M | -55.73M | -60.73M | -47.45M | -40.28M | -45.02M | -18.86M | -61.96M | -67.61M | -62.14M | -45.39M | -75.66M | -51.48M | -25.12M |
|
Income towards Parent Company
|
-5.19M | -7.43M | -12.41M | -17.71M | -19.05M | -21.02M | -39.34M | -31.24M | -26.56M | -26.80M | -36.32M | -31.12M | -38.88M | -15.23M | -25.05M | -29.20M | -33.72M | -32.91M | -37.78M | -45.06M | -30.75M | 9.21M | -65.64M | -56.75M | -55.26M | -39.10M | -41.44M | -50.28M | -53.69M | -55.73M | -60.73M | -47.45M | -40.28M | -45.02M | -18.86M | -61.96M | -67.61M | -62.14M | -45.39M | -75.66M | -51.48M | -25.12M |
|
Preferred Dividend Payments
|
0.10M | 0.10M | 0.10M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-5.39M | -7.51M | -12.73M | -17.79M | -19.04M | -21.02M | -39.38M | -31.10M | -26.44M | -26.60M | -36.19M | -30.94M | -38.72M | -15.24M | -25.05M | -29.25M | -33.79M | -32.94M | -37.77M | -37.72M | -23.57M | 7.82M | -62.50M | -56.75M | -55.26M | -39.10M | -41.44M | -50.28M | -53.69M | -55.73M | -60.73M | -47.45M | -40.28M | -45.02M | -18.86M | -61.96M | -67.61M | -62.14M | -45.39M | -75.66M | -51.48M | -25.12M |
|
EPS (Basic)
|
-3.93 | -2.57 | -3.02 | -0.80 | -0.54 | -0.59 | -1.16 | -0.85 | -0.65 | -0.64 | -0.85 | -0.67 | -0.82 | -0.32 | -0.52 | -0.60 | -0.69 | -0.66 | -0.73 | -0.69 | -0.43 | 0.13 | -1.00 | -0.86 | -0.81 | -0.57 | -0.61 | -0.74 | -0.78 | -0.81 | -0.88 | -0.71 | -0.56 | -0.55 | -0.21 | -0.76 | -0.82 | -0.75 | -0.55 | -0.92 | -0.63 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | -0.66 | -0.73 | | | 0.12 | -1.05 | -0.86 | -0.81 | -0.57 | -0.61 | -0.74 | -0.78 | -0.81 | -0.88 | -0.71 | -0.56 | -0.55 | -0.21 | -0.76 | -0.82 | -0.75 | -0.55 | -0.92 | -0.63 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
| 35.70M | 36.61M | 36.61M | 36.61M | 36.61M | 35.61M | 36.68M | 40.71M | 40.91M | 46.88M | 46.88M | 47.20M | 47.68M | 47.81M | 49.22M | 49.22M | 49.52M | 51.30M | 54.88M | 55.00M | 62.27M | 62.33M | 67.36M | 67.83M | 68.26M | 68.40M | 68.52M | 68.64M | 68.74M | 68.76M | 68.97M | 69.00M | 81.63M | 81.67M | 81.81M | 82.24M | 82.48M | 82.55M | 82.98M | 83.71M | 89.92M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 49.98M | | | | 58.61M | 65.99M | 67.88M | 68.22M | 67.62M | 68.48M | 68.64M | 68.74M | 68.66M | 68.92M | 71.38M | 81.65M | 75.97M | 81.94M | 82.31M | 82.49M | 82.34M | 83.06M | 84.41M | 90.09M |
|
EBITDA
|
-5.16M | -7.38M | -12.37M | -17.84M | -19.20M | -21.16M | -38.98M | -30.63M | -26.11M | -26.75M | -36.44M | -31.56M | -39.66M | -16.26M | -26.25M | -31.26M | -35.65M | -34.59M | -39.42M | -46.62M | -31.34M | 8.99M | -65.87M | -56.88M | -55.40M | -39.25M | -41.61M | -50.75M | -54.23M | -57.52M | -63.45M | -50.96M | -44.09M | -50.16M | -23.96M | -66.99M | -71.90M | -65.67M | -46.59M | -76.16M | -51.54M | -24.55M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 2.02M | 2.40M |
|
Shares Outstanding
|
| | 3.23M | | | | 35.82M | | | | 44.51M | 46.71M | 47.35M | 47.50M | 48.76M | 48.92M | 49.24M | 51.08M | 54.36M | 54.80M | 62.10M | 62.19M | 62.56M | 67.47M | 68.16M | 68.32M | 68.44M | 68.60M | 68.72M | 68.76M | 68.85M | 68.99M | 81.62M | 81.67M | 81.77M | 82.23M | 82.43M | 82.54M | 82.73M | 83.71M | 87.39M | 93.26M |