|
Revenue
|
| | | | -1.56M | -1.66M | -2.23M | -0.01M | | | | 0.20M | 0.34M | 0.17M | 0.50M | 1.09M | 0.31M | 0.27M | 0.10M | | | | | 1.51M | 0.49M | 1.51M | 0.76M |
|
Gross Profit
|
| | | | | | | | | | | -2.54M | -1.76M | -1.97M | -2.42M | -0.52M | -0.38M | -0.04M | -0.58M | -0.04M | | | | 0.09M | 0.01M | 0.13M | -0.05M |
|
Research & Development
|
| | | | 2.67M | 2.55M | 2.91M | 4.46M | 9.33M | 13.39M | 18.15M | 17.39M | 15.81M | 20.06M | 52.68M | 21.83M | 20.92M | 27.44M | 25.11M | 8.77M | 7.97M | 8.31M | 9.46M | 11.26M | 12.23M | 10.14M | 10.14M |
|
Selling, General & Administrative
|
| | | | 0.69M | 0.87M | 2.14M | 5.88M | 7.40M | 10.05M | 8.66M | 9.19M | 9.82M | 12.17M | 10.26M | 9.73M | 10.98M | 11.10M | 8.19M | 12.35M | 6.59M | 6.26M | 5.65M | 5.88M | 6.08M | 5.96M | 5.18M |
|
Restructuring Costs
|
0.07M | 0.15M | 0.12M | 0.12M | 0.25M | 2.27M | 2.71M | | | | | | | | | | | | | 11.47M | 4.43M | -0.56M | -0.93M | 0.06M | 1.42M | -0.35M | -0.07M |
|
Other Operating Expenses
|
| | | | | | | | | | | -0.73M | -0.00M | -0.13M | 0.05M | 0.07M | 0.00M | -0.00M | | | 0.00M | | | | | | |
|
Operating Expenses
|
0.07M | 0.15M | 0.12M | 0.12M | 3.61M | 5.70M | 7.76M | 10.34M | 16.73M | 23.44M | 26.81M | 26.58M | 25.63M | 32.22M | 62.94M | 31.56M | 31.90M | 38.54M | 33.30M | 32.59M | 18.99M | 14.02M | 14.18M | 17.20M | 19.73M | 15.75M | 15.25M |
|
Operating Income
|
-0.13M | -0.23M | -0.20M | -11.44M | -3.36M | -3.43M | -5.05M | -10.34M | -16.73M | -23.44M | -26.81M | -29.11M | -27.39M | -34.20M | -65.36M | -32.08M | -32.28M | -38.58M | -33.88M | -32.63M | -18.99M | -14.02M | -14.18M | -17.11M | -19.72M | -15.62M | -15.30M |
|
EBIT
|
-0.13M | -0.23M | -0.20M | -11.44M | -3.36M | -3.43M | -5.05M | -10.34M | -16.73M | -23.44M | -26.81M | -29.11M | -27.39M | -34.20M | -65.36M | -32.08M | -32.28M | -38.58M | -33.88M | -32.63M | -18.99M | -14.02M | -14.18M | -17.11M | -19.72M | -15.62M | -15.30M |
|
Interest & Investment Income
|
0.39M | 1.31M | 1.18M | -2.88M | | | | 0.01M | 0.17M | 0.20M | 0.20M | 0.22M | 0.28M | 0.85M | 1.93M | 2.66M | 3.46M | 3.35M | 3.53M | 3.46M | 3.40M | 3.13M | 2.98M | 2.71M | 2.47M | 2.21M | 1.96M |
|
Other Non Operating Income
|
| | | | -0.64M | 1.09M | -1.81M | -8.81M | | | | | | | | -0.03M | -0.01M | 0.00M | 0.03M | 0.04M | | 0.03M | | | | | |
|
Non Operating Income
|
| | | | -2.20M | -0.57M | -4.05M | 6.82M | 0.17M | 0.20M | 0.20M | -0.56M | | | | -0.03M | -0.01M | 0.00M | 0.03M | 0.04M | | 0.03M | | | | | |
|
EBT
|
0.26M | 1.07M | 0.98M | 0.78M | 0.43M | -2.24M | -2.77M | -10.35M | -16.56M | -23.24M | -26.61M | -28.90M | -27.11M | -33.34M | -63.43M | -29.43M | -28.82M | -35.23M | -30.35M | -29.17M | -15.60M | -10.89M | -11.20M | -14.40M | -17.25M | -13.41M | -13.34M |
|
Tax Provisions
|
0.07M | 0.26M | 0.24M | 0.20M | 0.15M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.19M | 0.81M | 0.74M | -15.85M | -5.56M | -4.00M | -9.10M | 342.78M | -16.56M | -23.24M | -26.61M | -29.63M | -27.11M | -33.48M | -63.39M | -29.39M | -28.83M | -35.23M | -30.32M | -29.13M | -15.59M | -10.86M | -11.20M | -14.40M | -17.25M | -13.41M | -13.34M |
|
Income from Continuing Operations
|
0.19M | 0.81M | 0.74M | 0.58M | 0.28M | -2.26M | -2.77M | -10.35M | -16.56M | -23.24M | -26.61M | -28.90M | -27.11M | -33.34M | -63.43M | -29.43M | -28.82M | -35.23M | -30.35M | -29.17M | -15.60M | -10.89M | -11.20M | -14.40M | -17.25M | -13.41M | -13.34M |
|
Consolidated Net Income
|
0.19M | 0.81M | 0.74M | 0.58M | 0.28M | -2.26M | -2.77M | -10.35M | -16.56M | -23.24M | -26.61M | -28.90M | -27.11M | -33.34M | -63.43M | -29.43M | -28.82M | -35.23M | -30.35M | -29.17M | -15.60M | -10.89M | -11.20M | -14.40M | -17.25M | -13.41M | -13.34M |
|
Income towards Parent Company
|
0.19M | 0.81M | 0.74M | 0.58M | 0.28M | -2.26M | -2.77M | -10.35M | -16.56M | -23.24M | -26.61M | -28.90M | -27.11M | -33.34M | -63.43M | -29.43M | -28.82M | -35.23M | -30.35M | -29.17M | -15.60M | -10.89M | -11.20M | -14.40M | -17.25M | -13.41M | -13.34M |
|
Net Income towards Common Stockholders
|
0.19M | 0.81M | 0.74M | 0.58M | 0.28M | -2.26M | -2.77M | -10.35M | -16.56M | -23.24M | -26.61M | -28.90M | -27.11M | -33.34M | -63.43M | -29.43M | -28.82M | -35.23M | -30.35M | -29.17M | -15.60M | -10.89M | -11.20M | -14.40M | -17.25M | -13.41M | -13.34M |
|
EPS (Basic)
|
0.01 | 0.03 | 0.04 | 0.01 | -0.06 | -0.05 | -0.10 | 3.32 | -0.10 | -0.13 | -0.15 | -0.17 | -0.16 | -0.19 | -0.36 | -0.17 | -0.16 | -0.19 | -0.17 | -0.16 | -0.09 | -0.06 | -0.06 | -0.08 | -0.10 | -0.08 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.01 | -0.06 | -0.05 | -0.10 | -0.14 | -0.10 | -0.13 | -0.15 | -0.17 | -0.16 | -0.19 | -0.36 | -0.17 | -0.16 | -0.19 | -0.17 | -0.16 | -0.09 | -0.06 | -0.06 | -0.08 | -0.10 | -0.08 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
23.30M | 23.30M | 23.30M | 86.64M | 86.76M | 86.78M | 87.40M | 104.32M | 170.25M | 172.26M | 172.99M | 172.22M | 173.58M | 173.90M | 174.35M | 175.40M | 180.12M | 180.97M | 181.64M | 181.41M | 178.48M | 176.16M | 175.30M | 174.92M | 174.34M | 175.31M | 175.65M |
|
Shares Outstanding (Diluted Average)
|
| | | 86.64M | 86.76M | 86.78M | 87.40M | 112.57M | 170.25M | 172.26M | 172.99M | 172.22M | 173.58M | 173.90M | 174.35M | 175.40M | 180.12M | 180.97M | 181.64M | 181.41M | 178.48M | 176.16M | 175.30M | 174.92M | 174.34M | 175.31M | 175.65M |
|
EBITDA
|
-0.13M | -0.23M | -0.20M | -11.44M | -3.36M | -3.43M | -5.05M | -10.34M | -16.73M | -23.44M | -26.81M | -29.11M | -27.39M | -34.20M | -65.36M | -32.08M | -32.28M | -38.58M | -33.88M | -32.63M | -18.99M | -14.02M | -14.18M | -17.11M | -19.72M | -15.62M | -15.30M |
|
Interest Expenses
|
| | | | 1.56M | 1.66M | 2.23M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
5.83M | 5.83M | 5.83M | 86.76M | 86.76M | 87.00M | 87.87M | 169.32M | 171.52M | 172.80M | 173.12M | 173.47M | 173.81M | 174.00M | 179.65M | 179.83M | 180.70M | 181.15M | | | | | | | | | |
|
Tax Rate
|
27.04 | 24.59 | 24.31 | 25.08 | 34.88 | -0.60 | | | | | | | | | | | | | | | | | | | | | |