|
Revenue
|
1.26M | 1.30M | 0.65M | -0.60M | -0.83M | -0.89M | -0.96M | 1.28M | 30.77M | 77.47M | 145.97M | 88.64M | 86.35M | 107.67M | 127.04M | 144.28M |
|
Cost of Revenue
|
| | | | | | 17.35M | 47.67M | 56.60M | 64.60M | 89.76M | 63.85M | 87.18M | 82.51M | 67.64M | 47.09M |
|
Gross Profit
|
1.26M | 1.30M | 0.65M | -0.60M | -0.83M | -0.89M | -0.96M | -46.39M | -25.83M | 12.87M | 56.20M | 24.79M | -0.83M | 52.80M | 61.94M | 105.64M |
|
Research & Development
|
7.80M | 7.26M | 8.21M | 15.17M | 32.52M | 54.83M | 61.18M | 103.12M | 138.58M | 140.03M | 167.38M | 174.53M | 130.82M | 82.70M | 39.13M | 16.68M |
|
Selling, General & Administrative
|
3.71M | 3.97M | 3.50M | 8.66M | 21.94M | 19.73M | 18.39M | 21.37M | 25.55M | 29.26M | 37.90M | 42.23M | 40.15M | 62.24M | 65.78M | 53.40M |
|
Other Operating Expenses
|
| | | | | | 17.35M | 47.70M | 61.19M | 92.12M | 151.38M | 100.04M | 133.20M | 82.51M | 67.64M | 47.09M |
|
Operating Expenses
|
11.50M | 11.23M | 11.71M | 23.83M | 54.46M | 74.56M | 96.92M | 172.19M | 225.32M | 261.41M | 356.66M | 316.80M | 304.17M | 227.46M | 172.55M | 117.17M |
|
Operating Income
|
-10.24M | -9.93M | -11.06M | -23.83M | -54.46M | -74.56M | -96.92M | -170.91M | -194.56M | -183.94M | -210.69M | -228.16M | -217.83M | -174.66M | -110.61M | -11.53M |
|
EBIT
|
-10.24M | -9.93M | -11.06M | -23.83M | -54.46M | -74.56M | -96.92M | -170.91M | -194.56M | -183.94M | -210.69M | -228.16M | -217.83M | -174.66M | -110.61M | -11.53M |
|
Interest & Investment Income
|
0.03M | -0.00M | -0.37M | -0.60M | -0.83M | | 0.17M | 0.45M | 1.05M | 5.96M | 7.26M | 3.63M | 0.43M | 1.64M | 3.36M | 3.55M |
|
Other Non Operating Income
|
| 0.24M | | 0.01M | 0.00M | -0.92M | 0.12M | -0.01M | -0.04M | 1.80M | 0.16M | -0.85M | -0.88M | -6.53M | 0.56M | 0.43M |
|
Non Operating Income
|
| 0.24M | | -0.60M | -0.83M | -1.81M | -0.67M | -2.23M | -2.93M | 5.10M | 5.95M | 0.89M | -2.85M | -7.37M | 0.56M | -2.05M |
|
EBT
|
-10.22M | -7.20M | -11.44M | -25.04M | -56.11M | -75.45M | -97.71M | -173.13M | -197.45M | -180.64M | -204.91M | -226.43M | -219.81M | -175.49M | -111.12M | -14.01M |
|
Tax Provisions
|
-0.12M | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-10.10M | -7.35M | -11.81M | -24.43M | -55.28M | -76.37M | -97.59M | -173.14M | -197.48M | -178.84M | -204.75M | -227.28M | -220.68M | -182.02M | -110.56M | -13.58M |
|
Income from Continuing Operations
|
-10.10M | -7.20M | -11.44M | -25.04M | -56.11M | -75.45M | -97.71M | -173.13M | -197.45M | -180.64M | -204.91M | -226.43M | -219.81M | -175.49M | -111.12M | -14.01M |
|
Consolidated Net Income
|
0.07M | -0.15M | -0.38M | 1.08M | -56.11M | -75.45M | -97.71M | -173.13M | -197.45M | -180.64M | -204.91M | -226.43M | -219.81M | -175.49M | -111.12M | -14.01M |
|
Income towards Parent Company
|
0.07M | -0.15M | -0.38M | 1.08M | -56.11M | -75.45M | -97.71M | -173.13M | -197.45M | -180.64M | -204.91M | -226.43M | -219.81M | -175.49M | -111.12M | -14.01M |
|
Net Income towards Common Stockholders
|
0.07M | -0.15M | -0.38M | 1.08M | -56.11M | -75.45M | -97.71M | -173.13M | -197.45M | -180.64M | -204.91M | -226.43M | -219.81M | -175.49M | -111.12M | -14.01M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
1.97M | 2.01M | 10.00M | 15.11M | 15.68M | 29.18M | 35.97M | 39.19M | 54.50M | 78.02M | 90.05M | 90.86M | 101.94M | 118.89M | 150.07M | 152.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 0.10M | 108.88M | 138.13M | 152.45M |
|
EBITDA
|
-10.24M | -9.93M | -11.06M | -23.83M | -54.46M | -74.56M | -97.63M | -173.12M | -197.48M | -178.92M | -204.58M | -227.11M | -220.95M | -182.04M | -110.53M | -13.58M |
|
Tax Rate
|
1.19% | | | | | | | | | | | | | | | |