|
Revenue
|
| | | 0.04M | 0.18M | 0.16M | 0.61M | 0.72M | 3.10M | 3.30M | 5.89M | 6.07M | 2.67M | 8.84M | 0.25M | 0.68M | 6.61M | 6.60M | 0.90M | 0.85M | 7.25M | 10.46M | 15.24M | 30.51M |
|
Gross Profit
|
| -0.06M | -0.05M | -6.02M | 0.84M | 0.06M | -11.75M | -12.19M | -18.02M | -32.28M | -30.97M | -43.96M | -28.13M | -18.11M | -11.00M | -20.58M | -23.74M | -21.63M | -13.22M | -24.91M | -23.50M | -24.54M | -30.95M | -33.92M |
|
Research & Development
|
| 2.23M | 2.25M | 3.88M | 5.23M | 5.05M | 3.65M | 5.12M | 5.34M | 4.96M | 5.46M | 4.46M | 3.58M | 5.45M | 5.03M | 3.23M | 5.01M | 5.20M | 4.25M | 7.43M | 5.88M | 6.84M | 7.20M | 6.92M |
|
Selling, General & Administrative
|
| 2.36M | 1.41M | 4.57M | 10.06M | 8.80M | 11.32M | 8.82M | 14.05M | 14.28M | 19.11M | 14.65M | 12.58M | 13.96M | 13.14M | 13.08M | 13.48M | 14.24M | 11.29M | 17.80M | 16.72M | 21.00M | 25.49M | 19.79M |
|
Other Operating Expenses
|
| 0.40M | -0.22M | 0.31M | -0.58M | -7.85M | -22.52M | | | | | | | 27.70M | 16.68M | 22.22M | -59.44M | 0.07M | 0.27M | 3.19M | 5.61M | 0.56M | 0.20M | 0.58M |
|
Operating Expenses
|
| 4.99M | 4.19M | 14.31M | 15.41M | 21.82M | 49.80M | 27.00M | 40.70M | 55.00M | 63.27M | 69.63M | 51.27M | 47.10M | 34.85M | 38.52M | -40.95M | 19.51M | 15.81M | 28.42M | 28.20M | 28.39M | 32.89M | 27.30M |
|
Operating Income
|
| -4.99M | -4.19M | -14.27M | -15.22M | -21.65M | -49.19M | -26.29M | -37.60M | -51.70M | -57.38M | -63.57M | -48.61M | -38.27M | -34.60M | -37.84M | -42.24M | -41.13M | -29.04M | -53.33M | -51.70M | -52.93M | -63.85M | -61.22M |
|
EBIT
|
| -4.99M | -4.19M | -14.27M | -15.22M | -21.65M | -49.19M | -26.29M | -37.60M | -51.70M | -57.38M | -63.57M | -48.61M | -38.27M | -34.60M | -37.84M | -42.24M | -41.13M | -29.04M | -53.33M | -51.70M | -52.93M | -63.85M | -61.22M |
|
Interest & Investment Income
|
| -0.10M | -0.01M | -0.01M | | -0.02M | -0.15M | -0.13M | -0.30M | -2.17M | -2.66M | -2.96M | -3.10M | -13.76M | -14.76M | -4.99M | -4.50M | -4.85M | -4.91M | -5.29M | -4.45M | -5.78M | -4.51M | -4.85M |
|
Other Non Operating Income
|
| -0.52M | 1.36M | 0.88M | 0.37M | | | 1.27M | 17.09M | 0.12M | -0.63M | -0.94M | 11.82M | -12.93M | -1.88M | 0.42M | 13.49M | 0.53M | 68.48M | -213.03M | -145.16M | 34.59M | -76.45M | -327.84M |
|
Non Operating Income
|
| | | | | | | | | 0.12M | -0.63M | 0.04M | -0.01M | -0.02M | -0.88M | 0.42M | -1.32M | 0.14M | -3.27M | -1.59M | -3.39M | -0.56M | -0.61M | -0.34M |
|
EBT
|
| -8.80M | -7.23M | -30.90M | -15.56M | -21.46M | -54.04M | -18.12M | -30.59M | -45.83M | -56.71M | -70.61M | -56.61M | -71.59M | -131.63M | 14.95M | -41.20M | -46.68M | -28.16M | -342.88M | -268.12M | 15.14M | -222.93M | -641.39M |
|
Tax Provisions
|
| | | | | | | | | -0.04M | -0.02M | 0.11M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | -0.02M | 0.00M | 0.01M | 0.01M | 0.00M |
|
Profit After Tax
|
| -9.35M | -5.88M | -30.12M | -25.30M | -21.46M | -54.04M | -18.12M | -30.59M | -45.79M | -56.69M | -70.72M | -56.61M | -71.60M | -131.63M | 14.93M | -41.21M | -46.71M | -28.17M | -342.87M | -268.12M | 15.14M | -222.94M | -641.39M |
|
Equity Income
|
| -0.03M | -0.01M | -0.09M | 0.26M | 0.44M | -7.48M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| -8.80M | -7.23M | -30.90M | -15.56M | -21.46M | -54.04M | -18.12M | -30.59M | -45.79M | -56.69M | -70.72M | -56.61M | -71.60M | -131.63M | 14.93M | -41.21M | -46.71M | -28.17M | -342.87M | -268.12M | 15.14M | -222.94M | -641.39M |
|
Consolidated Net Income
|
| -8.80M | -7.23M | -30.90M | -15.56M | -21.46M | -54.04M | -18.12M | -30.59M | -45.79M | -56.69M | -70.72M | -56.61M | -71.60M | -131.63M | 14.93M | -41.21M | -46.71M | -28.17M | -342.87M | -268.12M | 15.14M | -222.94M | -641.39M |
|
Income towards Parent Company
|
| -8.80M | -7.23M | -30.90M | -15.56M | -21.46M | -54.04M | -18.12M | -30.59M | -45.79M | -56.69M | -70.72M | -56.61M | -71.60M | -131.63M | 14.93M | -41.21M | -46.71M | -28.17M | -342.87M | -268.12M | 15.14M | -222.94M | -641.39M |
|
Net Income towards Common Stockholders
|
| -8.80M | -7.23M | -30.90M | -15.56M | -21.46M | -54.04M | -18.12M | -30.59M | -45.79M | -56.69M | -70.72M | -56.61M | -71.60M | -131.63M | 14.93M | -41.21M | -46.71M | -51.84M | -384.13M | -481.52M | 95.13M | -248.78M | -1332.49M |
|
EPS (Basic)
|
| -2.38 | -1.50 | -7.66 | 4.03 | -0.42 | -1.04 | -0.34 | -0.57 | -0.85 | -1.01 | -1.12 | -0.68 | -0.82 | -1.12 | 0.11 | -0.16 | -0.23 | -0.25 | -1.77 | -2.27 | 0.42 | -1.05 | -4.91 |
|
EPS (Weighted Average and Diluted)
|
| -2.38 | -1.50 | -7.66 | 4.03 | -0.42 | -1.04 | -0.34 | -0.57 | -0.85 | -1.01 | -1.12 | -0.68 | -0.82 | -1.12 | -0.05 | -0.16 | -0.23 | -0.25 | -1.77 | -2.27 | -0.20 | -1.05 | -4.91 |
|
Shares Outstanding (Weighted Average)
|
3.93M | 3.93M | 3.93M | 3.93M | 9.41M | 51.13M | 51.79M | 53.64M | 52.66M | 53.96M | 56.02M | 63.07M | 62.44M | 86.80M | 117.32M | 138.01M | 126.97M | 201.31M | 211.14M | 216.90M | 212.04M | 225.47M | 237.74M | 271.62M |
|
Shares Outstanding (Diluted Average)
|
3.93M | 3.93M | 3.93M | 3.93M | 9.41M | 51.13M | 51.79M | 53.64M | 52.66M | 53.96M | 56.02M | 63.07M | 62.44M | 86.80M | 117.32M | 156.33M | 126.97M | 201.31M | 211.14M | 216.90M | 212.04M | 436.37M | 237.74M | 271.62M |
|
EBITDA
|
| -4.99M | -4.19M | -14.27M | -15.22M | -21.65M | -54.04M | -18.12M | -30.59M | -45.79M | -56.68M | -70.72M | -56.61M | -71.60M | -131.63M | 14.93M | -41.20M | -46.71M | -51.84M | -388.77M | -520.38M | 95.14M | -254.99M | -1350.27M |
|
Interest Expenses
|
| 3.71M | 3.03M | 16.62M | 0.34M | | | 3.61M | 0.99M | 2.17M | 2.66M | 2.96M | 3.10M | | | | | | | | | | | |
|
Shares Outstanding
|
3.93M | 3.93M | 3.93M | 3.93M | 48.94M | 51.80M | 53.35M | 53.70M | 53.79M | 53.98M | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | 0.09 | 0.04 | -0.16 | -0.01 | -0.01 | 0.00 | 0.09 | -0.01 | -0.05 | -0.03 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 |