|
Revenue
|
| | | | | | 5.10M | 0.01M | 6.20M | 0.02M | 0.04M | 0.20M | 7.38M | 5.27M | 3.77M | 4.32M | 9.72M | 5.10M | 7.47M | 7.99M |
|
Gross Profit
|
| | -0.11M | -0.10M | | -0.52M | -0.64M | -6.62M | -15.19M | -12.23M | -14.19M | -16.61M | -12.39M | -1.80M | -0.66M | -0.64M | 1.05M | 0.26M | 1.94M | 1.40M |
|
Research & Development
|
| | 9.52M | 10.30M | | 12.73M | 15.83M | 13.95M | 32.64M | 23.75M | 16.55M | 13.51M | 34.58M | 48.79M | 29.07M | 24.22M | 22.43M | 25.93M | 28.15M | 28.18M |
|
Selling, General & Administrative
|
| | 4.55M | 8.79M | | 11.87M | 11.57M | 13.11M | 34.47M | 27.27M | 16.69M | 17.25M | 17.81M | 19.55M | 20.88M | 20.74M | 13.13M | 16.89M | 17.53M | 20.19M |
|
Restructuring Costs
|
| | | | | | | | | | | 3.02M | | | 38.15M | 3.70M | | | | |
|
Other Operating Expenses
|
| 0.58M | | | | | | | 4.92M | | 4.41M | | | | | -0.04M | | | | |
|
Operating Expenses
|
| 0.58M | 14.07M | 19.09M | | 24.60M | 27.39M | 27.06M | 72.03M | 51.02M | 37.65M | 33.77M | 52.39M | 68.34M | 88.09M | 48.62M | 35.57M | 42.82M | 45.67M | 48.37M |
|
Operating Income
|
| -0.58M | -14.18M | -19.20M | | -25.11M | -28.03M | -33.68M | -87.22M | -63.25M | -51.84M | -50.38M | -64.78M | -70.14M | -88.75M | -49.27M | -34.52M | -42.56M | -43.73M | -46.97M |
|
EBIT
|
| -0.58M | -14.18M | -19.20M | | -25.11M | -28.03M | -33.68M | -87.22M | -63.25M | -51.84M | -50.38M | -64.78M | -70.14M | -88.75M | -49.27M | -34.52M | -42.56M | -43.73M | -46.97M |
|
Non Operating Investment Income
|
| 0.01M | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 13.00 | 6.00 | | | | 0.63M | 1.75M | | 2.47M | 3.15M | 4.33M | 4.13M | 3.56M | 3.33M | 2.86M | 2.59M | 2.43M | 2.43M | 2.54M |
|
Other Non Operating Income
|
| | 0.01M | -0.05M | | -0.00M | -0.13M | 0.08M | -0.02M | 0.02M | -0.00M | 0.11M | -0.43M | 0.47M | 0.24M | -2.22M | 2.46M | 2.35M | -0.99M | 0.14M |
|
Non Operating Income
|
| -50.77M | -0.12M | 8.36M | | 67.82M | 26.90M | -48.33M | 76.90M | -10.35M | -12.46M | 34.20M | 4.11M | 23.49M | -31.78M | 28.82M | -1.78M | 18.87M | -1.39M | -7.22M |
|
EBT
|
| -51.35M | -118.14M | -19.20M | | -25.11M | -27.40M | -31.93M | -87.22M | -73.60M | -64.31M | -16.18M | -60.67M | -46.65M | -120.53M | -20.44M | -36.30M | -23.69M | -45.13M | -54.19M |
|
Tax Provisions
|
| | | | | | | | | | | | -0.63M | -0.15M | -4.59M | 2.19M | 1.15M | -0.16M | -0.86M | -0.42M |
|
Profit After Tax
|
| -51.35M | -14.30M | -10.84M | | 42.71M | -1.14M | -82.01M | -10.32M | -73.60M | -64.31M | -16.18M | -60.04M | -46.50M | -115.95M | -22.64M | -37.45M | -23.53M | -44.53M | -53.77M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.06M | -0.13M | -0.07M | -0.10M | 0.01M | -0.02M | 0.26M | -0.06M |
|
Income from Continuing Operations
|
| -51.35M | -118.14M | -19.20M | | -25.11M | -27.40M | -31.93M | -87.22M | -73.60M | -64.31M | -16.18M | -60.04M | -46.50M | -115.95M | -22.64M | -37.45M | -23.53M | -44.27M | -53.77M |
|
Consolidated Net Income
|
| -51.35M | -118.14M | -19.20M | | -25.11M | -27.40M | -31.93M | -87.22M | -73.60M | -64.31M | -16.18M | -60.04M | -46.50M | -115.95M | -22.64M | -37.45M | -23.53M | -44.27M | -53.77M |
|
Income towards Parent Company
|
| -51.35M | -118.14M | -19.20M | | -25.11M | -27.40M | -31.93M | -87.22M | -73.60M | -64.31M | -16.18M | -60.04M | -46.50M | -115.95M | -22.64M | -37.45M | -23.53M | -44.27M | -53.77M |
|
Net Income towards Common Stockholders
|
| -51.35M | -118.14M | -19.20M | | -25.11M | -27.40M | -31.93M | -87.22M | -73.60M | -64.31M | -16.18M | -60.04M | -46.50M | -115.95M | -22.64M | -37.45M | -23.53M | -44.27M | -53.77M |
|
EPS (Basic)
|
| -0.54 | -0.15 | -0.08 | | 0.28 | -0.01 | -0.53 | 0.04 | -0.47 | -0.41 | -0.10 | -0.37 | -0.28 | -0.63 | -0.12 | -0.21 | -0.12 | -0.22 | -0.26 |
|
EPS (Weighted Average and Diluted)
|
| -0.54 | -0.15 | -0.14 | | -0.16 | -0.18 | -0.53 | -0.37 | -0.47 | -0.41 | -0.29 | -0.38 | -0.28 | -0.63 | -0.28 | -0.21 | -0.12 | -0.22 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
80.37M | 95.82M | 97.43M | 133.49M | 117.22M | 151.65M | 152.52M | 153.33M | 152.92M | 155.63M | 157.15M | 159.83M | 159.07M | 168.14M | 183.26M | 187.79M | 175.04M | 191.30M | 204.82M | 206.46M |
|
Shares Outstanding (Diluted Average)
|
80.37M | 95.82M | 97.43M | 135.05M | 117.22M | 153.34M | 152.92M | 153.77M | 154.15M | 155.63M | 157.15M | 161.37M | 159.58M | 168.14M | 183.26M | 187.98M | 175.04M | 191.30M | 204.82M | 206.81M |
|
EBITDA
|
| -0.58M | -14.18M | -19.20M | | -25.11M | -28.03M | -33.68M | -87.22M | -63.25M | -51.84M | -50.38M | -64.78M | -70.14M | -88.75M | -49.27M | -34.52M | -42.56M | -43.73M | -46.97M |
|
Interest Expenses
|
| | | | | | | | | | 1.27M | 1.56M | 1.63M | 1.66M | 1.69M | 1.72M | 1.72M | 1.72M | 1.71M | 11.77M |
|
Shares Outstanding
|
100.02M | 104.06M | 104.00M | 145.19M | 152.27M | 156.42M | 156.68M | 157.08M | 157.46M | 158.09M | 158.91M | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | 1.04 | 0.33 | 3.80 | -10.73 | -3.17 | 0.68 | 1.91 | 0.78 |