|
Revenue
|
-0.26M | -0.20M | 0.18M | 0.25M | 0.29M | 0.28M | 0.04M | 0.71M | 3.92M | 4.49M | 6.63M | 4.18M | 5.31M | 5.60M | 17.48M | 5.77M | 5.05M | 6.89M | 7.81M | 2.86M | 5.95M | 7.56M | 8.15M |
|
Research & Development
|
11.50M | 13.63M | 16.11M | 16.47M | 18.73M | 18.64M | 20.49M | 22.46M | 24.51M | 25.97M | 26.93M | 28.21M | 29.98M | 29.25M | 26.25M | 24.20M | 25.53M | 23.80M | 24.69M | 20.51M | 21.63M | 21.79M | 20.00M |
|
Selling, General & Administrative
|
2.22M | 1.91M | 2.56M | 4.56M | 4.69M | 4.90M | 5.81M | 6.33M | 7.22M | 7.70M | 7.96M | 7.86M | 8.64M | 8.40M | 8.31M | 7.02M | 7.71M | 7.33M | 6.97M | 6.35M | 7.24M | 6.86M | 6.65M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | 2.40M | | | | | |
|
Operating Expenses
|
13.72M | 15.54M | 18.67M | 21.03M | 23.42M | 23.54M | 26.30M | 28.80M | 31.72M | 33.68M | 34.89M | 36.07M | 38.63M | 37.65M | 34.56M | 31.23M | 33.24M | 33.52M | 31.66M | 26.86M | 28.86M | 28.65M | 26.65M |
|
Operating Income
|
-13.72M | -15.54M | -18.49M | -20.78M | -23.13M | -23.26M | -26.26M | -28.08M | -27.80M | -29.19M | -28.26M | -31.89M | -33.32M | -32.05M | -17.08M | -25.46M | -28.19M | -26.63M | -23.85M | -24.00M | -22.91M | -21.10M | -18.50M |
|
EBIT
|
-13.72M | -15.54M | -18.49M | -20.78M | -23.13M | -23.26M | -26.26M | -28.08M | -27.80M | -29.19M | -28.26M | -31.89M | -33.32M | -32.05M | -17.08M | -25.46M | -28.19M | -26.63M | -23.85M | -24.00M | -22.91M | -21.10M | -18.50M |
|
Interest & Investment Income
|
| | | | | | | | 0.23M | 1.23M | 1.84M | 2.38M | 2.67M | 2.79M | 2.75M | 2.66M | 2.44M | 2.87M | 3.50M | 3.10M | 2.69M | 2.31M | 2.03M |
|
Other Non Operating Income
|
0.03M | 0.01M | 0.39M | 0.56M | 0.63M | 0.65M | 0.68M | -1.20M | 0.66M | 0.65M | 0.65M | 0.62M | 0.72M | 0.71M | 0.72M | 0.68M | 0.74M | 0.78M | 1.24M | 1.41M | 1.39M | 0.85M | 0.62M |
|
Non Operating Income
|
-0.23M | -0.18M | 0.12M | 0.02M | 0.14M | 0.15M | 0.18M | 2.02M | 0.89M | 1.88M | 2.49M | 3.00M | 3.39M | 3.50M | 3.47M | 3.34M | 3.18M | 3.65M | 4.73M | 4.50M | 4.08M | 3.16M | 2.65M |
|
EBT
|
-13.98M | -15.74M | -18.69M | -21.10M | -23.62M | -23.76M | -26.76M | -28.51M | -26.91M | -27.31M | -25.77M | -28.89M | -29.93M | -28.55M | -13.61M | -22.12M | -25.02M | -22.98M | -19.12M | -19.50M | -20.22M | -18.79M | -16.47M |
|
Tax Provisions
|
| | | | | | | | | | | | 0.56M | 0.94M | 0.74M | 1.99M | | | | | | | |
|
Profit After Tax
|
-13.95M | -15.72M | -18.37M | -20.76M | -23.00M | -23.11M | -26.08M | -29.12M | -26.91M | -27.31M | -25.77M | -28.90M | -30.50M | -29.49M | -14.35M | -24.11M | -25.02M | -22.98M | -19.12M | -19.50M | -18.83M | -17.94M | -15.85M |
|
Income from Continuing Operations
|
-13.98M | -15.74M | -18.69M | -21.10M | -23.62M | -23.76M | -26.76M | -28.51M | -26.91M | -27.31M | -25.77M | -28.89M | -30.49M | -29.49M | -14.35M | -24.11M | -25.02M | -22.98M | -19.12M | -19.50M | -20.22M | -18.79M | -16.47M |
|
Consolidated Net Income
|
-13.98M | -15.74M | -18.69M | -21.10M | -23.62M | -23.76M | -26.76M | -28.51M | -26.91M | -27.31M | -25.77M | -28.89M | -30.49M | -29.49M | -14.35M | -24.11M | -25.02M | -22.98M | -19.12M | -19.50M | -20.22M | -18.79M | -16.47M |
|
Income towards Parent Company
|
-13.98M | -15.74M | -18.69M | -21.10M | -23.62M | -23.76M | -26.76M | -28.51M | -26.91M | -27.31M | -25.77M | -28.89M | -30.49M | -29.49M | -14.35M | -24.11M | -25.02M | -22.98M | -19.12M | -19.50M | -20.22M | -18.79M | -16.47M |
|
Net Income towards Common Stockholders
|
-13.98M | -15.74M | -18.69M | -21.10M | -23.62M | -23.76M | -26.76M | -28.51M | -26.91M | -27.31M | -25.77M | -28.89M | -30.49M | -29.49M | -14.35M | -24.11M | -25.02M | -22.98M | -19.12M | -19.50M | -20.22M | -18.79M | -16.47M |
|
EPS (Basic)
|
-2.71 | -2.90 | -3.12 | 2.53 | -0.62 | -0.63 | -0.71 | -0.77 | -0.65 | -0.66 | -0.62 | -0.69 | -0.73 | -0.70 | -0.34 | -0.57 | -0.59 | -0.45 | -0.31 | -0.30 | -0.30 | -0.28 | -0.25 |
|
EPS (Weighted Average and Diluted)
|
| -2.71 | -3.12 | 2.53 | -0.62 | -0.63 | -0.71 | -0.77 | -0.65 | -0.66 | -0.62 | -0.69 | -0.73 | -0.70 | -0.34 | -0.57 | -0.59 | -0.45 | -0.31 | -0.30 | -0.30 | -0.28 | -0.25 |
|
Shares Outstanding (Weighted Average)
|
35.69M | 35.69M | 35.69M | 35.81M | 36.82M | 36.85M | 36.94M | 37.09M | 41.42M | 41.47M | 41.64M | 41.80M | 41.80M | 41.82M | 41.86M | 42.22M | 42.57M | 42.59M | 55.33M | 55.59M | 55.61M | 55.74M | 56.53M |
|
Shares Outstanding (Diluted Average)
|
| 5.42M | 5.88M | 11.05M | 36.82M | 36.85M | 36.97M | 37.17M | 41.37M | 41.52M | 41.67M | 41.59M | 41.81M | 41.83M | 42.03M | 41.97M | 42.43M | 51.58M | 62.60M | 54.90M | 62.85M | 62.98M | 63.03M |
|
EBITDA
|
-13.95M | -15.72M | -18.37M | -20.77M | -22.97M | -23.13M | -26.08M | -29.14M | -28.10M | -29.31M | -27.44M | -28.01M | -29.37M | -29.34M | -13.52M | -23.04M | -24.69M | -22.82M | -18.42M | -19.73M | -18.95M | -17.99M | -15.78M |
|
Interest Expenses
|
0.26M | 0.20M | 0.20M | 0.32M | 0.49M | 0.49M | 0.50M | 0.43M | | | | | | | | | | | | | | | |