|
Revenue
|
| 1.46M | 2.63M | 3.69M | 4.68M | 8.42M | 6.60M | 8.71M | 8.92M | 16.30M | 20.89M | 20.12M | 18.90M | 19.96M | 20.58M | 22.18M | 25.22M | 27.36M | 29.10M | 32.01M | 32.54M | 42.85M |
|
Cost of Revenue
|
| 1.55M | 3.18M | 3.24M | 5.12M | 10.02M | 8.34M | 9.67M | 11.61M | 16.38M | 18.07M | 15.58M | 13.60M | 14.41M | 14.34M | 15.86M | 16.36M | 14.97M | 13.46M | 12.86M | 16.33M | 21.54M |
|
Gross Profit
|
| 0.64M | 0.50M | 0.45M | 0.73M | 3.47M | -0.61M | 0.90M | 0.38M | -0.08M | 0.05M | 4.54M | 6.92M | 10.89M | 9.56M | 12.15M | 14.76M | 15.81M | 16.74M | 19.15M | 16.22M | 21.31M |
|
Research & Development
|
| 4.09M | 4.92M | 3.74M | 1.05M | 3.61M | 3.06M | 4.17M | 4.37M | 5.18M | 4.81M | 5.39M | 6.39M | 6.39M | 6.30M | 6.40M | 5.85M | 5.81M | 5.39M | 4.86M | 4.74M | 5.61M |
|
Selling, General & Administrative
|
0.00M | 1.18M | 2.85M | 3.05M | 1.47M | 7.54M | 7.81M | 10.82M | 9.57M | 9.09M | 8.48M | 8.93M | 10.87M | 11.26M | 11.13M | 11.81M | 14.06M | 13.98M | 16.76M | 14.97M | 17.24M | 12.58M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.86M | | | 2.70M | | |
|
Other Operating Expenses
|
| 1.55M | 3.18M | 2.61M | 5.12M | 11.68M | 8.56M | 9.77M | 12.36M | 12.16M | 13.56M | 12.78M | 13.75M | 14.44M | 14.34M | 15.86M | 16.36M | 15.18M | 13.47M | 11.01M | 11.74M | 11.71M |
|
Operating Expenses
|
0.00M | 6.82M | 10.96M | 9.40M | 7.64M | 22.83M | 19.43M | 24.76M | 26.31M | 26.43M | 26.85M | 27.10M | 31.01M | 32.08M | 31.77M | 34.06M | 37.13M | 34.96M | 35.62M | 33.54M | 33.71M | 29.90M |
|
Operating Income
|
-0.00M | -6.18M | -10.46M | -8.95M | -6.91M | -19.36M | -20.04M | -23.86M | -25.93M | -26.52M | -26.64M | -22.56M | -24.09M | -21.19M | -22.21M | -21.91M | -22.37M | -19.15M | -18.88M | -14.39M | -17.49M | -8.60M |
|
EBIT
|
-0.00M | -6.18M | -10.46M | -8.95M | -6.91M | -19.36M | -20.04M | -23.86M | -25.93M | -26.52M | -26.64M | -22.56M | -24.09M | -21.19M | -22.21M | -21.91M | -22.37M | -19.15M | -18.88M | -14.39M | -17.49M | -8.60M |
|
Interest & Investment Income
|
| 0.03M | 0.05M | 0.02M | | | | 0.07M | 0.49M | 1.05M | 1.55M | 0.95M | 1.85M | 1.79M | 1.63M | 1.08M | 0.68M | 0.63M | 0.55M | 0.39M | 0.22M | 0.44M |
|
Other Non Operating Income
|
| | | | -11.80M | -0.86M | | | | -0.06M | -0.01M | -0.63M | -0.02M | -0.06M | -0.02M | -0.03M | -0.04M | 0.03M | -0.05M | 0.03M | 0.14M | -0.04M |
|
Non Operating Income
|
| -0.08M | -0.17M | -4.55M | -16.06M | 40.17M | 24.83M | 10.06M | -0.40M | 7.99M | -1.49M | -6.12M | -43.13M | 26.24M | 5.07M | 10.63M | 25.79M | -11.29M | 3.16M | 12.76M | -23.04M | 6.80M |
|
EBT
|
-0.00M | -0.12M | -11.79M | -4.08M | -7.63M | -19.66M | -20.16M | -23.94M | -26.33M | -25.65M | -25.31M | -28.68M | -67.22M | 5.05M | -17.15M | -11.27M | 3.42M | -30.44M | -15.72M | -1.63M | -40.54M | -1.80M |
|
Tax Provisions
|
| | | | | | | | | | | | | | 0.05M | | | | | 0.06M | -0.00M | |
|
Profit After Tax
|
-0.00M | -6.26M | -28.31M | -13.51M | -22.98M | 20.81M | 4.79M | -13.80M | -26.33M | -18.53M | -28.30M | -28.68M | -67.22M | 5.05M | -17.20M | -11.30M | 3.42M | -30.44M | -15.72M | -1.70M | -40.53M | -1.80M |
|
Income from Continuing Operations
|
-0.00M | -0.12M | -11.79M | -4.08M | -7.63M | -19.66M | -20.16M | -23.94M | -26.33M | -25.65M | -25.31M | -28.68M | -67.22M | 5.05M | -17.20M | -11.27M | 3.42M | -30.44M | -15.72M | -1.69M | -40.53M | -1.80M |
|
Consolidated Net Income
|
-0.00M | -0.12M | -11.79M | -4.08M | -7.63M | -19.66M | -20.16M | -23.94M | -26.33M | -25.65M | -25.31M | -28.68M | -67.22M | 5.05M | -17.20M | -11.27M | 3.42M | -30.44M | -15.72M | -1.69M | -40.53M | -1.80M |
|
Income towards Parent Company
|
-0.00M | -0.12M | -11.79M | -4.08M | -7.63M | -19.66M | -20.16M | -23.94M | -26.33M | -25.65M | -25.31M | -28.68M | -67.22M | 5.05M | -17.20M | -11.27M | 3.42M | -30.44M | -15.72M | -1.69M | -40.53M | -1.80M |
|
Net Income towards Common Stockholders
|
-0.00M | -6.26M | -9.60M | -13.76M | -7.63M | 21.28M | 4.82M | -14.55M | -26.33M | -18.61M | -25.31M | -28.68M | -66.75M | 4.98M | -17.20M | -11.27M | 3.38M | -30.44M | -15.72M | -1.69M | -40.53M | -1.80M |
|
EPS (Basic)
|
0.00 | -0.70 | -1.07 | -1.29 | -1.93 | 0.17 | 0.03 | -0.10 | -0.18 | -0.13 | -0.18 | -0.20 | -0.45 | 0.03 | -0.11 | -0.07 | 0.02 | -0.19 | -0.10 | -0.01 | -0.25 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| -0.70 | -1.07 | -1.29 | -1.93 | 0.14 | 0.03 | -0.10 | -0.18 | -0.13 | -0.18 | -0.20 | -0.45 | 0.03 | -0.11 | -0.07 | 0.02 | -0.19 | -0.10 | -0.01 | -0.25 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
4.31M | 8.92M | 8.93M | 10.44M | 11.92M | 119.75M | 71.66M | 142.88M | 143.55M | 144.12M | 143.86M | 146.43M | 148.88M | 150.21M | 149.17M | 153.08M | 156.47M | 157.71M | 156.57M | 160.81M | 165.25M | 172.79M |
|
Shares Outstanding (Diluted Average)
|
| 8.92M | 8.93M | 10.44M | 11.92M | 153.94M | 71.66M | 142.88M | 143.55M | 144.12M | 143.86M | 146.43M | 148.88M | 173.98M | 149.17M | 153.08M | 171.56M | 157.71M | 156.57M | 160.81M | 165.25M | 172.79M |
|
EBITDA
|
-0.00M | -6.18M | -10.46M | -8.95M | -22.98M | 20.81M | 4.79M | -13.80M | -26.34M | -18.48M | -28.18M | -28.69M | -67.24M | 5.08M | -17.24M | -11.27M | 3.43M | -30.53M | -15.62M | -1.74M | -40.62M | -1.77M |
|
Interest Expenses
|
| 0.08M | 0.11M | 2.39M | 3.26M | 0.29M | 0.12M | 0.14M | 0.16M | 0.19M | 0.22M | 0.65M | | | | | | | | 0.00M | | 0.71M |
|
Tax Rate
|
| | | | | | | | | | | | | | -0.30% | | | | | -3.87% | 0.00% | |