|
Revenue
|
1.00M | 0.55M | 1.10M | 1.50M | 0.46M | 0.22M | 0.25M | 1.25M | 0.13M | 0.64M | 0.69M | 0.77M | 0.11M | 0.18M | 0.23M | 0.47M | 0.34M | 0.16M | 0.18M | 0.54M | 0.25M | 35.00M | 0.22M | 0.75M | 0.21M | 5.00M | 0.09M | 0.54M | 0.17M | 0.16M | 0.19M | 0.32M | 0.21M | 0.17M | 0.38M | 0.06M | 0.10M | 0.13M | 0.17M | 0.05M | 0.04M | 0.11M | 0.05M | 0.14M | 0.11M | 0.11M | 1.04M | 0.12M | 0.07M | 0.30M | 0.10M | 0.02M | 0.03M | 0.16M | 0.02M | 0.30M | 0.88M | 28.27M | 59.96M | 39.60M | 49.04M | 47.23M |
|
Research & Development
|
13.39M | 13.73M | 21.02M | 16.75M | 16.54M | 16.34M | 19.67M | 15.11M | 12.78M | 11.68M | 11.80M | 8.00M | 4.81M | 5.34M | 5.09M | 5.21M | 5.15M | 5.99M | 4.35M | 4.99M | 4.81M | 4.05M | 3.98M | 5.03M | 4.58M | 4.32M | 4.12M | 3.37M | 2.50M | 2.64M | 2.52M | 2.44M | 3.20M | 2.71M | 5.08M | 5.91M | 10.13M | 11.11M | 24.92M | 10.80M | 10.85M | 13.61M | 16.23M | 21.11M | 21.94M | 18.53M | 24.15M | 22.10M | 20.61M | 24.60M | 28.21M | 27.22M | 35.49M | 29.43M | 32.91M | 29.37M | 30.78M | 20.15M | 23.43M | 15.08M | 21.74M | 21.07M |
|
Selling, General & Administrative
|
4.49M | 5.02M | 4.68M | 9.11M | 5.33M | 3.81M | 5.54M | 5.07M | 5.83M | 4.83M | 4.67M | 4.75M | 3.43M | 3.46M | 3.98M | 3.99M | 3.85M | 4.07M | 4.84M | 4.60M | 3.98M | 4.33M | 4.88M | 4.79M | 4.55M | 4.67M | 4.75M | 4.66M | 4.41M | 4.77M | 5.45M | 5.32M | 4.25M | 4.26M | 4.88M | 5.45M | 5.19M | 4.99M | 5.26M | 6.12M | 5.96M | 6.51M | 7.09M | 7.48M | 7.06M | 7.26M | 7.87M | 6.70M | 7.44M | 15.64M | 13.84M | 12.89M | 16.49M | 18.35M | 21.40M | 27.07M | 39.42M | 35.88M | 43.37M | 40.02M | 38.56M | 39.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.84M | 0.12M | 0.43M | | | | | 0.41M | 0.94M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 35.00M | | | | 5.45M | | | | 2.70M | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.46M | 0.78M | 1.21M | 1.19M | 1.04M |
|
Operating Expenses
|
17.88M | 18.75M | 60.71M | 25.86M | 21.88M | 20.16M | 30.66M | 20.17M | 18.61M | 16.51M | 19.17M | 12.75M | 9.08M | 8.91M | 9.50M | 9.21M | 9.00M | 10.07M | 9.19M | 9.99M | 9.73M | 8.34M | 8.86M | 9.83M | 9.12M | 8.98M | 8.88M | 8.03M | 6.91M | 7.41M | 7.98M | 7.75M | 7.45M | 6.97M | 9.96M | 11.36M | 15.32M | 16.10M | 30.18M | 16.92M | 16.80M | 20.12M | 23.32M | 28.59M | 29.00M | 25.78M | 32.02M | 28.80M | 28.05M | 40.24M | 42.05M | 40.11M | 51.98M | 47.78M | 54.31M | 56.44M | 70.22M | 56.49M | 67.59M | 56.31M | 61.49M | 61.11M |
|
Operating Income
|
-16.88M | -18.20M | -59.61M | -24.36M | -21.42M | -19.94M | -30.41M | -18.92M | -18.48M | -15.88M | -18.48M | -11.98M | -8.96M | -8.73M | -9.28M | -8.73M | -8.66M | -9.91M | -9.01M | -9.46M | -9.48M | 27.02M | -8.64M | -9.08M | -8.91M | -3.88M | -8.78M | -7.49M | -6.73M | -7.24M | -7.79M | -7.44M | -7.24M | -6.80M | -9.59M | -11.30M | -15.22M | -15.97M | -30.01M | -16.87M | -16.76M | -20.02M | -23.27M | -28.45M | -28.89M | -25.67M | -30.98M | -28.68M | -27.98M | -39.95M | -41.95M | -40.09M | -51.95M | -47.61M | -54.29M | -56.13M | -69.33M | -28.21M | -20.05M | -16.70M | -12.45M | -13.89M |
|
EBIT
|
-16.88M | -18.20M | -59.61M | -24.36M | -21.42M | -19.94M | -30.41M | -18.92M | -18.48M | -15.88M | -18.48M | -11.98M | -8.96M | -8.73M | -9.28M | -8.73M | -8.66M | -9.91M | -9.01M | -9.46M | -9.48M | 27.02M | -8.64M | -9.08M | -8.91M | -3.88M | -8.78M | -7.49M | -6.73M | -7.24M | -7.79M | -7.44M | -7.24M | -6.80M | -9.59M | -11.30M | -15.22M | -15.97M | -30.01M | -16.87M | -16.76M | -20.02M | -23.27M | -28.45M | -28.89M | -25.67M | -30.98M | -28.68M | -27.98M | -39.95M | -41.95M | -40.09M | -51.95M | -47.61M | -54.29M | -56.13M | -69.33M | -28.21M | -20.05M | -16.70M | -12.45M | -13.89M |
|
Interest & Investment Income
|
0.19M | 0.22M | 1.43M | 0.30M | 0.29M | 0.24M | 0.20M | 0.18M | 0.17M | 0.14M | 2.62M | 0.08M | 0.06M | 0.70M | 0.12M | 0.08M | 0.10M | 0.09M | 0.10M | 0.15M | 0.14M | 0.19M | 0.20M | 0.26M | 0.29M | 0.32M | 0.32M | 0.33M | 0.35M | 0.36M | 0.38M | 0.39M | 0.72M | 1.06M | 1.08M | 1.16M | 1.11M | 1.02M | 0.93M | 0.75M | 0.47M | 0.32M | 0.28M | 0.17M | 0.14M | 0.11M | 0.11M | 0.11M | 0.33M | 0.85M | 1.24M | 3.85M | 4.74M | 4.96M | 4.60M | 4.24M | 5.33M | 4.88M | 5.16M | 5.15M | 4.66M | 4.26M |
|
Other Non Operating Income
|
| | | 0.04M | 0.24M | 0.29M | -2.23M | 0.03M | 0.01M | -0.04M | 0.02M | 0.03M | -0.02M | -0.21M | -0.11M | 0.22M | -0.15M | 0.29M | -0.01M | 0.02M | | | | | | | | | | | | | | | | | -0.03M | | | -0.04M | 0.04M | 0.17M | 0.01M | 1.20M | -0.02M | -0.08M | -0.01M | -0.06M | 1.11M | -0.14M | 0.09M | 0.04M | -0.01M | -0.09M | 0.04M | -0.06M | -0.06M | -0.06M | -1.52M | -0.08M | -0.06M | -0.16M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | -0.04M | 0.04M | 0.17M | 0.01M | 1.20M | -0.02M | -0.08M | -0.01M | -0.06M | 1.11M | -0.14M | 0.09M | 0.04M | -0.01M | -0.09M | 0.04M | -0.06M | -0.06M | -0.06M | -0.05M | -0.08M | -0.06M | -0.16M |
|
EBT
|
-16.71M | -17.93M | -58.28M | -24.09M | -21.16M | -19.81M | -30.26M | -18.77M | -18.33M | -15.91M | -15.89M | -11.92M | -8.92M | -8.05M | -9.17M | -8.66M | -8.59M | -9.84M | -8.93M | -9.33M | -9.36M | 27.18M | -8.47M | -8.84M | -8.64M | -3.58M | -8.48M | -7.18M | -6.41M | -6.90M | -7.43M | -7.06M | -6.58M | -5.80M | -8.53M | -10.16M | -14.14M | -14.98M | -29.07M | -16.16M | -16.29M | -19.70M | -23.74M | -29.02M | -29.56M | -26.62M | -32.01M | -30.04M | -29.23M | -40.91M | -42.72M | -38.16M | -49.22M | -44.71M | -52.01M | -55.33M | -67.32M | -26.38M | -23.60M | -19.75M | -16.31M | -18.27M |
|
Profit After Tax
|
-17.03M | -18.34M | -59.36M | -24.39M | -21.09M | -19.52M | -31.85M | -18.74M | -18.33M | -15.95M | -15.86M | -11.90M | -8.95M | -8.25M | -9.28M | -8.44M | -8.73M | -9.55M | -8.95M | -9.31M | -9.36M | 27.18M | -8.47M | -8.84M | -8.64M | -3.58M | -8.48M | -7.18M | -6.41M | -6.90M | -7.43M | -7.19M | -6.93M | -5.60M | -7.30M | -10.06M | -14.24M | -15.18M | -29.07M | -16.36M | -15.82M | -19.65M | -23.79M | -27.82M | -29.57M | -26.70M | -32.02M | -30.10M | -28.12M | -41.05M | -42.63M | -38.12M | -49.23M | -44.80M | -51.97M | -55.39M | -67.38M | -26.45M | -25.35M | -19.84M | -16.38M | -18.43M |
|
Equity Income
|
-0.50M | -0.24M | -1.21M | -0.34M | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.35M | 0.20M | -0.27M | 0.10M | -0.10M | -0.20M | | -0.20M | 0.42M | -0.12M | -0.05M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-16.71M | -17.93M | -58.28M | -24.09M | -21.16M | -19.81M | -30.26M | -18.77M | -18.33M | -15.91M | -15.89M | -11.92M | -8.92M | -8.05M | -9.17M | -8.66M | -8.59M | -9.84M | -8.93M | -9.33M | -9.36M | 27.18M | -8.47M | -8.84M | -8.64M | -3.58M | -8.48M | -7.18M | -6.41M | -6.90M | -7.43M | -7.06M | -6.58M | -5.80M | -8.53M | -10.16M | -14.14M | -14.98M | -29.07M | -16.16M | -16.29M | -19.70M | -23.74M | -29.02M | -29.56M | -26.62M | -32.01M | -30.04M | -29.23M | -40.91M | -42.72M | -38.16M | -49.22M | -44.71M | -52.01M | -55.33M | -67.32M | -26.38M | -23.60M | -19.75M | -16.31M | -18.27M |
|
Consolidated Net Income
|
-16.71M | -17.93M | -58.28M | -24.09M | -21.16M | -19.81M | -30.26M | -18.77M | -18.33M | -15.91M | -15.89M | -11.92M | -8.92M | -8.05M | -9.17M | -8.66M | -8.59M | -9.84M | -8.93M | -9.33M | -9.36M | 27.18M | -8.47M | -8.84M | -8.64M | -3.58M | -8.48M | -7.18M | -6.41M | -6.90M | -7.43M | -7.06M | -6.58M | -5.80M | -8.53M | -10.16M | -14.14M | -14.98M | -29.07M | -16.16M | -16.29M | -19.70M | -23.74M | -29.02M | -29.56M | -26.62M | -32.01M | -30.04M | -29.23M | -40.91M | -42.72M | -38.16M | -49.22M | -44.71M | -52.01M | -55.33M | -67.32M | -26.38M | -23.60M | -19.75M | -16.31M | -18.27M |
|
Income towards Parent Company
|
-16.71M | -17.93M | -58.28M | -24.09M | -21.16M | -19.81M | -30.26M | -18.77M | -18.33M | -15.91M | -15.89M | -11.92M | -8.92M | -8.05M | -9.17M | -8.66M | -8.59M | -9.84M | -8.93M | -9.33M | -9.36M | 27.18M | -8.47M | -8.84M | -8.64M | -3.58M | -8.48M | -7.18M | -6.41M | -6.90M | -7.43M | -7.06M | -6.58M | -5.80M | -8.53M | -10.16M | -14.14M | -14.98M | -29.07M | -16.16M | -16.29M | -19.70M | -23.74M | -29.02M | -29.56M | -26.62M | -32.01M | -30.04M | -29.23M | -40.91M | -42.72M | -38.16M | -49.22M | -44.71M | -52.01M | -55.33M | -67.32M | -26.38M | -23.60M | -19.75M | -16.31M | -18.27M |
|
Net Income towards Common Stockholders
|
-16.71M | -17.93M | -58.28M | -24.09M | -21.16M | -19.81M | -30.26M | -18.77M | -18.33M | -15.91M | -15.89M | -11.92M | -8.92M | -8.05M | -9.17M | -8.66M | -8.59M | -9.84M | -8.93M | -9.33M | -9.36M | 27.18M | -8.47M | -8.84M | -8.64M | -3.58M | -8.48M | -7.18M | -6.41M | -6.90M | -7.43M | -7.06M | -6.58M | -5.80M | -8.53M | -10.16M | -14.14M | -14.98M | -29.07M | -16.16M | -16.29M | -19.70M | -23.74M | -29.02M | -29.56M | -26.62M | -32.01M | -30.04M | -29.23M | -40.91M | -42.72M | -38.16M | -49.22M | -44.71M | -52.01M | -55.33M | -67.32M | -26.38M | -23.60M | -19.75M | -16.31M | -18.27M |
|
EPS (Basic)
|
-0.17 | -0.19 | -0.60 | -0.20 | -0.17 | -0.16 | -0.24 | -0.15 | -0.14 | -0.13 | -0.13 | -0.09 | -0.07 | -0.06 | -0.07 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | -0.06 | 0.17 | -0.05 | -0.06 | -0.05 | -0.02 | -0.05 | -0.05 | -0.04 | -0.04 | -0.05 | -0.04 | -0.04 | -0.03 | -0.05 | -0.05 | -0.08 | -0.08 | -0.15 | -0.08 | -0.06 | -0.06 | -0.08 | -0.09 | -0.09 | -0.08 | -0.09 | -0.09 | -0.07 | -0.10 | -0.11 | -0.07 | -0.09 | -0.08 | -0.09 | -0.09 | -0.10 | -0.04 | -0.04 | -0.03 | -0.02 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | -0.06 | -0.05 | | | 0.17 | -0.05 | | | -0.02 | -0.06 | | | | | | | | | | | | | | | | -0.09 | | -0.09 | -0.08 | -0.09 | -0.09 | -0.07 | -0.10 | -0.11 | -0.07 | -0.09 | -0.08 | -0.09 | -0.09 | -0.10 | -0.04 | -0.04 | -0.03 | -0.02 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
96.71M | 97.48M | 97.60M | 123.10M | 124.58M | 125.10M | 124.51M | 126.37M | 126.89M | 127.24M | 126.94M | 127.98M | 128.16M | 128.29M | 128.38M | 143.47M | 156.71M | 156.84M | 153.54M | 157.55M | 158.07M | | | 158.90M | 159.00M | 159.14M | 159.05M | 159.16M | 159.18M | 159.22M | 159.22M | 160.53M | 174.48M | 184.30M | 176.50M | 186.39M | 186.56M | 189.12M | 190.16M | 200.22M | 246.97M | 318.80M | 271.46M | 323.64M | 327.03M | 328.93M | 327.63M | 332.07M | 403.87M | 405.24M | 380.78M | 544.46M | 553.77M | 579.51M | 570.65M | 603.49M | 653.90M | 662.16M | 646.03M | 665.91M | 666.17M | 667.10M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.46M | | 327.03M | 328.93M | 327.63M | 332.07M | 403.87M | 405.24M | 380.78M | 544.46M | 553.77M | 579.51M | 570.65M | 603.49M | 653.90M | 662.16M | 646.03M | 665.91M | 666.17M | 667.10M |
|
EBITDA
|
-16.88M | -18.20M | -59.61M | -24.36M | -21.42M | -19.94M | -30.41M | -18.92M | -18.48M | -15.88M | -18.48M | -11.98M | -8.96M | -8.73M | -9.28M | -8.73M | -8.66M | -9.91M | -9.01M | -9.46M | -9.48M | 27.02M | -8.64M | -9.08M | -8.91M | -3.88M | -8.78M | -7.49M | -6.73M | -7.24M | -7.79M | -7.44M | -7.24M | -6.80M | -9.59M | -11.30M | -15.22M | -15.97M | -30.01M | -16.87M | -16.76M | -20.02M | -23.27M | -28.45M | -28.89M | -25.67M | -30.98M | -28.68M | -27.98M | -39.95M | -41.95M | -40.09M | -51.95M | -47.61M | -54.29M | -56.13M | -69.33M | -28.21M | -20.05M | -16.70M | -12.45M | -13.89M |
|
Interest Expenses
|
0.03M | -0.05M | 0.10M | 0.03M | 0.03M | 0.11M | 0.06M | 0.02M | 0.02M | 0.17M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.02M | 0.02M | 0.03M | 0.03M | -0.01M | 0.04M | | 0.01M | 0.75M | 0.74M | 0.80M | 1.06M | 1.14M | 1.48M | 1.58M | 1.82M | 2.00M | 1.92M | 2.00M | 2.07M | 2.32M | 3.43M | 3.32M | 3.05M | 8.71M | 8.20M | 8.52M | 8.64M |