|
Revenue
|
0.53M | 0.64M | 0.47M | 0.29M | 0.21M | 5.01M | 5.01M | -0.03M | -0.19M | -0.60M | 0.33M | 1.03M | 1.08M | 1.32M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.66M | 2.63M | 2.82M | 2.43M | 2.80M | 2.52M | 5.46M | 7.56M | 15.90M | 11.14M | 13.41M | 14.22M | 17.07M | 18.41M | 18.55M | 14.98M | 44.36M | 58.98M | 0.93M | 1.94M | 1.68M | 1.93M | 6.77M | 3.07M | 1.86M | 1.63M | 1.91M | 1.74M |
|
Amortization - Intangibles
|
| | | | | -1.23M | -1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
3.31M | 3.40M | 2.53M | 3.07M | 3.38M | 56.99M | 4.52M | 3.97M | 4.08M | 4.57M | 4.86M | 5.00M | | 6.64M | 6.78M | 6.80M | 6.23M | 7.97M | 7.93M | 8.58M | 9.89M | 11.48M | 16.82M | 13.64M | 14.10M | 17.73M | 21.63M | 23.20M | 25.21M | 29.28M | 26.67M | 30.69M | 38.98M | 44.85M | 48.02M | 53.13M | 69.52M | 72.14M | 81.31M | 79.82M | 87.19M | 65.63M | 40.88M | 34.27M | 31.82M | 32.14M | 34.60M | 34.65M | 33.61M | 29.14M | 27.43M | 25.84M |
|
Selling, General & Administrative
|
0.86M | 1.28M | 1.30M | 1.49M | 1.98M | 30.71M | 2.42M | 2.07M | 1.90M | 2.76M | 2.69M | 2.35M | | 2.60M | 2.25M | 2.61M | 2.45M | 3.03M | 2.67M | 2.79M | 3.38M | 3.60M | 3.82M | 4.08M | 4.31M | 5.35M | 5.27M | 6.35M | 6.67M | 7.73M | 7.50M | 8.35M | 10.31M | 12.50M | 12.17M | 15.72M | 16.94M | 20.74M | 20.35M | 21.55M | 21.58M | 21.94M | 22.62M | 18.95M | 17.93M | 20.86M | 17.25M | 20.80M | 15.26M | 13.77M | 11.45M | 10.64M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | -82.79M | | | | | | | 7.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | | | | 14.74M | | | |
|
Operating Expenses
|
4.18M | 4.69M | 3.83M | 4.56M | 5.36M | 4.90M | 6.94M | 6.04M | 5.98M | 7.32M | 7.55M | 7.35M | 7.99M | 9.24M | 9.03M | 9.41M | 8.68M | 11.00M | 10.60M | 11.37M | 13.27M | 15.08M | 20.63M | 17.72M | 18.40M | 23.08M | 26.90M | 29.55M | 31.88M | 37.01M | 34.17M | 39.05M | 49.30M | 57.35M | 60.19M | 68.85M | 86.45M | 92.88M | 101.66M | 101.37M | 108.78M | 87.57M | 63.50M | 53.22M | 49.75M | 52.99M | 51.85M | 55.45M | 63.61M | 42.91M | 38.88M | 36.48M |
|
Operating Income
|
-3.65M | -4.04M | -3.36M | -4.27M | -5.15M | -82.69M | -6.94M | -6.04M | -5.98M | -7.32M | -7.22M | -6.33M | | -7.92M | -8.00M | -8.39M | -7.65M | -9.97M | -9.57M | -10.34M | -12.24M | -14.05M | -19.61M | -16.69M | -16.74M | -20.45M | -24.08M | -27.12M | -29.08M | -34.49M | -28.71M | -31.49M | -33.40M | -46.21M | -46.78M | -54.62M | -69.38M | -74.47M | -83.11M | -86.39M | -64.42M | -28.59M | -62.56M | -51.28M | -48.08M | -51.07M | -45.08M | -52.38M | -61.75M | -41.28M | -36.97M | -34.73M |
|
EBIT
|
-3.65M | -4.04M | -3.36M | -4.27M | -5.15M | -82.69M | -6.94M | -6.04M | -5.98M | -7.32M | -7.22M | -6.33M | | -7.92M | -8.00M | -8.39M | -7.65M | -9.97M | -9.57M | -10.34M | -12.24M | -14.05M | -19.61M | -16.69M | -16.74M | -20.45M | -24.08M | -27.12M | -29.08M | -34.49M | -28.71M | -31.49M | -33.40M | -46.21M | -46.78M | -54.62M | -69.38M | -74.47M | -83.11M | -86.39M | -64.42M | -28.59M | -62.56M | -51.28M | -48.08M | -51.07M | -45.08M | -52.38M | -61.75M | -41.28M | -36.97M | -34.73M |
|
Interest & Investment Income
|
| | 0.00M | | 0.00M | 0.19M | 0.19M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.03M | 0.03M | 0.04M | 0.04M | 0.11M | 0.14M | 0.15M | 0.16M | 0.33M | 0.38M | 0.34M | 1.14M | 1.09M | 1.01M | 0.91M | 1.31M | 0.97M | 0.64M | 0.45M | 0.35M | 0.38M | 0.35M | 0.29M | 0.30M | 0.42M | 0.76M | 1.79M | 2.88M | 3.69M | 4.38M | 4.70M | 4.41M | 4.15M | 4.83M | 4.44M | 3.87M | 3.34M | 2.92M | 2.58M |
|
Other Non Operating Income
|
-0.46M | -0.11M | -0.19M | -1.26M | -0.93M | -3.82M | -0.04M | -0.03M | -0.62M | -0.56M | -0.56M | -0.56M | | -0.46M | -0.40M | -0.35M | -0.29M | -0.15M | -0.07M | -0.34M | -0.25M | -0.08M | -0.05M | -0.09M | 0.71M | 0.69M | 0.61M | 0.51M | 0.78M | 0.97M | 0.64M | -27.20M | -19.71M | 1.12M | -8.35M | 11.31M | 0.76M | 8.78M | 7.00M | 2.83M | 8.06M | 9.71M | 9.81M | 6.11M | 3.95M | 3.06M | 6.66M | 4.70M | 9.60M | 3.66M | 2.90M | 2.48M |
|
Non Operating Income
|
-0.46M | -0.11M | -0.19M | -1.26M | -0.93M | -3.82M | -0.04M | -0.03M | -0.62M | -0.56M | -0.56M | -0.56M | | -0.46M | -0.40M | -0.35M | -0.29M | -0.15M | -0.07M | -0.34M | -0.25M | -0.08M | -0.05M | -0.09M | 0.71M | 0.69M | 0.61M | 0.51M | 0.78M | 0.97M | 0.64M | -27.20M | -19.71M | 1.12M | -8.35M | 11.31M | 0.76M | 8.78M | 7.00M | 2.83M | 8.06M | 9.71M | 9.81M | 6.11M | 3.95M | 3.06M | 6.66M | 4.70M | 9.60M | 3.66M | 2.90M | 2.48M |
|
EBT
|
-3.65M | -4.04M | -3.46M | -4.36M | -5.38M | -85.13M | -6.79M | -6.07M | -6.17M | -7.92M | -7.82M | -6.92M | | -8.39M | -8.41M | -8.74M | -7.94M | -10.13M | -9.64M | -10.57M | -12.50M | -14.13M | -19.65M | -16.78M | -16.03M | -19.76M | -23.48M | -26.61M | -28.35M | -33.52M | -28.07M | -31.04M | -33.05M | -45.83M | -46.43M | -54.33M | -69.08M | -74.05M | -82.35M | -84.60M | -61.54M | -24.90M | -58.18M | -46.58M | -43.66M | -46.92M | -40.26M | -47.94M | -57.87M | -37.94M | -34.05M | -32.16M |
|
Profit After Tax
|
-4.11M | -4.16M | -3.55M | -5.53M | -6.07M | -5.74M | -6.98M | -6.07M | -6.60M | -7.88M | -7.78M | -6.89M | -7.45M | -8.38M | -8.41M | -8.74M | -7.94M | -10.13M | -9.64M | -10.68M | -12.50M | -14.13M | -19.65M | -16.78M | -16.03M | -19.80M | -23.50M | -26.61M | -28.30M | -33.52M | -28.10M | -58.70M | -53.09M | -45.10M | -55.13M | -43.31M | -68.62M | -65.70M | -76.11M | -83.56M | -56.36M | -18.88M | -52.76M | -45.17M | -44.12M | -48.00M | -38.43M | -47.68M | -52.15M | -37.62M | -34.07M | -32.25M |
|
Income from Continuing Operations
|
-3.65M | -4.04M | -3.46M | -4.36M | -5.38M | -85.13M | -6.79M | -6.07M | -6.17M | -7.92M | -7.82M | -6.92M | | -8.39M | -8.41M | -8.74M | -7.94M | -10.13M | -9.64M | -10.57M | -12.50M | -14.13M | -19.65M | -16.78M | -16.03M | -19.76M | -23.48M | -26.61M | -28.35M | -33.52M | -28.07M | -31.04M | -33.05M | -45.83M | -46.43M | -54.33M | -69.08M | -74.05M | -82.35M | -84.60M | -61.54M | -24.90M | -58.18M | -46.58M | -43.66M | -46.92M | -40.26M | -47.94M | -57.87M | -37.94M | -34.05M | -32.16M |
|
Consolidated Net Income
|
-3.65M | -4.04M | -3.46M | -4.36M | -5.38M | -85.13M | -6.79M | -6.07M | -6.17M | -7.92M | -7.82M | -6.92M | | -8.39M | -8.41M | -8.74M | -7.94M | -10.13M | -9.64M | -10.57M | -12.50M | -14.13M | -19.65M | -16.78M | -16.03M | -19.76M | -23.48M | -26.61M | -28.35M | -33.52M | -28.07M | -31.04M | -33.05M | -45.83M | -46.43M | -54.33M | -69.08M | -74.05M | -82.35M | -84.60M | -61.54M | -24.90M | -58.18M | -46.58M | -43.66M | -46.92M | -40.26M | -47.94M | -57.87M | -37.94M | -34.05M | -32.16M |
|
Income towards Parent Company
|
-3.65M | -4.04M | -3.46M | -4.36M | -5.38M | -85.13M | -6.79M | -6.07M | -6.17M | -7.92M | -7.82M | -6.92M | | -8.39M | -8.41M | -8.74M | -7.94M | -10.13M | -9.64M | -10.57M | -12.50M | -14.13M | -19.65M | -16.78M | -16.03M | -19.76M | -23.48M | -26.61M | -28.35M | -33.52M | -28.07M | -31.04M | -33.05M | -45.83M | -46.43M | -54.33M | -69.08M | -74.05M | -82.35M | -84.60M | -61.54M | -24.90M | -58.18M | -46.58M | -43.66M | -46.92M | -40.26M | -47.94M | -57.87M | -37.94M | -34.05M | -32.16M |
|
Net Income towards Common Stockholders
|
-3.65M | -4.04M | -3.46M | -4.36M | -5.38M | -85.13M | -6.79M | -6.07M | -6.17M | -7.92M | -7.82M | -6.92M | | -8.39M | -8.41M | -8.74M | -7.94M | -10.13M | -9.64M | -10.57M | -12.50M | -14.13M | -19.65M | -16.78M | -16.03M | -19.76M | -23.48M | -26.61M | -28.35M | -33.52M | -28.07M | -31.04M | -33.05M | -45.83M | -46.43M | -54.33M | -69.08M | -74.05M | -82.35M | -84.60M | -61.54M | -24.90M | -58.18M | -46.58M | -43.66M | -46.92M | -40.26M | -47.94M | -57.87M | -37.94M | -34.05M | -32.16M |
|
EPS (Basic)
|
-3.51 | -3.71 | -2.92 | -4.46 | -4.81 | -14.44 | -0.34 | -0.30 | -0.32 | -0.38 | -0.33 | -0.24 | -0.26 | -0.29 | -0.29 | -0.27 | -0.25 | -0.24 | -0.23 | -0.26 | -0.30 | -0.27 | -0.37 | -0.31 | -0.29 | -0.30 | -0.36 | -0.40 | -0.42 | -0.44 | -0.35 | -0.68 | -0.61 | -0.48 | -0.58 | -0.45 | -0.72 | -0.68 | -0.79 | -0.86 | -0.58 | -0.19 | -0.54 | -0.46 | -0.45 | -0.47 | -0.33 | -0.40 | -0.51 | -0.32 | -0.29 | -0.27 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40 | | -0.58 | -0.45 | -0.72 | -0.68 | -0.79 | -0.86 | -0.58 | -0.19 | -0.54 | -0.46 | -0.45 | -0.47 | -0.33 | -0.40 | -0.51 | -0.32 | -0.29 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
1.17M | 1.09M | 1.21M | 1.24M | 1.26M | 5.90M | 20.35M | 20.47M | 20.49M | 20.55M | 23.92M | 28.65M | 25.48M | 28.78M | 28.87M | 32.09M | 31.75M | 41.39M | 41.41M | 41.43M | 41.98M | 52.76M | 53.13M | 54.19M | 56.20M | 64.92M | 65.21M | 66.93M | 68.19M | 75.89M | 79.30M | 86.89M | 82.39M | 93.43M | 94.33M | 95.41M | 94.75M | 96.34M | 96.70M | 97.02M | 96.83M | 98.05M | 98.40M | 98.57M | 98.41M | 101.10M | 117.47M | 117.77M | 113.69M | 118.38M | 118.53M | 119.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.39M | | 94.33M | 95.41M | 94.75M | 96.34M | 96.70M | 97.02M | 96.83M | 98.05M | 98.40M | 98.57M | 98.41M | 101.10M | 117.47M | 117.77M | 113.69M | 118.38M | 118.53M | 119.00M |
|
EBITDA
|
-3.65M | -4.04M | -3.36M | -4.27M | -5.15M | -82.69M | -6.94M | -6.04M | -5.98M | -7.88M | -7.78M | -6.89M | -7.45M | -8.36M | -8.41M | -8.74M | -7.94M | -10.16M | -9.65M | -10.66M | -12.49M | -14.14M | -19.66M | -16.78M | -16.02M | -19.76M | -23.39M | -26.65M | -28.33M | -33.40M | -27.59M | -58.99M | -53.35M | -45.42M | -54.96M | -43.30M | -69.31M | -67.78M | -76.64M | -83.44M | -54.96M | -17.67M | -52.70M | -45.08M | -43.61M | -48.21M | -38.66M | -46.42M | -52.72M | -37.70M | -34.20M | -32.16M |
|
Interest Expenses
|
| | 0.10M | 0.09M | 0.23M | 2.64M | 0.04M | 0.03M | 0.19M | 0.60M | 0.60M | 0.60M | | 0.50M | 0.43M | 0.39M | 0.33M | 0.27M | 0.21M | 0.38M | 0.41M | 0.41M | 0.42M | 0.43M | 0.43M | 0.41M | 0.41M | 0.40M | 0.59M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 44.97M | | | | 20.43M | | | | | | | 28.72M | | | | 41.39M | | | | 52.65M | 52.86M | 53.39M | 64.50M | 64.69M | 65.12M | 65.31M | 75.42M | 75.73M | 76.00M | 86.80M | 87.00M | 87.72M | 93.89M | 94.27M | 95.36M | 95.73M | 96.54M | 96.86M | 97.11M | 97.29M | 98.19M | 98.52M | 98.59M | 98.63M | 113.80M | 113.85M | 113.88M | 113.93M | 114.60M | 114.66M | 115.34M |