|
Revenue
|
6.17M | 6.32M | 1.51M | 1.65M | 2.00M | 16.36M | 0.65M | 2.50M | 5.57M | 5.25M | 10.81M | 3.06M | 4.91M | 3.50M | 5.14M | 6.62M |
|
Gross Profit
|
6.17M | 6.32M | 1.51M | 1.65M | 2.00M | 16.36M | 0.65M | 2.50M | 5.57M | 5.25M | 10.81M | 3.06M | 4.91M | 3.50M | 5.14M | 6.62M |
|
Amortization - Deferred Charges
|
| | | | | | | | -1.46M | | | | | | | |
|
Research & Development
|
-4.52M | -9.42M | -15.28M | -14.01M | -11.93M | -7.50M | -5.14M | -5.67M | 7.56M | 11.62M | 13.37M | -13.27M | -22.75M | -24.42M | -27.25M | -39.33M |
|
Share-based Compensation (IS)
|
| | 0.30M | 0.19M | 0.04M | 0.39M | | 0.48M | 1.32M | 0.55M | 0.86M | 0.98M | 0.81M | 0.93M | 0.83M | 0.58M |
|
Selling, General & Administrative
|
-5.13M | -5.54M | -6.04M | -4.85M | -4.09M | -4.79M | -5.09M | -3.28M | 5.48M | 4.46M | -4.15M | 4.84M | 5.23M | 5.85M | 5.81M | 5.54M |
|
Other Operating Expenses
|
| | | | | -0.00M | | | | | | | | | | |
|
Operating Expenses
|
-9.65M | -14.96M | -21.32M | -18.86M | -16.02M | -12.29M | -10.23M | -8.95M | 13.05M | 16.08M | 9.21M | -8.44M | -17.52M | -18.57M | -21.44M | -33.79M |
|
EBIT
|
-21.97M | -27.17M | -20.15M | -15.14M | -13.33M | -42.43M | -46.06M | -7.62M | -9.65M | -12.85M | -8.83M | -23.02M | -23.32M | -26.85M | -28.00M | -39.32M |
|
Interest & Investment Income
|
0.42M | 1.05M | 2.71M | 0.94M | 0.71M | 0.18M | 0.19M | 0.08M | 0.13M | 0.28M | 0.13M | 0.08M | 0.16M | 0.63M | 2.55M | 3.39M |
|
Other Non Operating Income
|
| | -1.19M | 1.42M | 0.41M | 0.45M | 0.51M | 0.00M | 0.24M | 0.35M | 0.23M | -0.39M | 0.89M | 0.42M | 0.07M | 0.00M |
|
Non Operating Income
|
| | | | 2.88M | 1.75M | 1.48M | 3.18M | 5.57M | 5.25M | 10.81M | 3.06M | 4.91M | 3.50M | 5.14M | 6.62M |
|
EBT
|
-15.85M | -20.85M | -20.15M | -15.14M | -13.33M | -27.05M | -46.06M | -7.62M | -9.65M | -12.85M | -8.83M | -23.03M | -23.38M | -26.87M | -28.02M | -39.34M |
|
Tax Provisions
|
| | | -0.09M | -0.01M | 0.12M | 0.86M | 0.56M | 0.00M | | -0.00M | 0.00M | 0.00M | | | |
|
Profit After Tax
|
-15.85M | -20.85M | -20.15M | -15.23M | -13.34M | -26.93M | -45.20M | -7.06M | -9.65M | -12.85M | -8.83M | -23.03M | -23.38M | -26.87M | -28.02M | -39.34M |
|
Investment Income
|
| | | | | | | | 0.83M | 1.16M | 1.15M | 0.90M | 0.18M | 2.59M | 1.59M | 10.76M |
|
Income from Non-Controlling Interests
|
-15.85M | -20.86M | -20.27M | -15.23M | -13.34M | -26.97M | -44.97M | -7.27M | | | | | | | | |
|
Income from Continuing Operations
|
-15.85M | -20.85M | -20.15M | -15.05M | -13.32M | -27.17M | -46.92M | -8.18M | -9.65M | -12.85M | -8.83M | -23.03M | -23.38M | -26.87M | -28.02M | -39.34M |
|
Consolidated Net Income
|
-15.85M | -20.85M | -20.15M | -15.05M | -13.32M | -27.17M | -46.92M | -8.18M | -9.65M | -12.85M | -8.83M | -23.03M | -23.38M | -26.87M | -28.02M | -39.34M |
|
Income towards Parent Company
|
-15.85M | -20.85M | -20.15M | -15.05M | -13.32M | -27.17M | -46.92M | -8.18M | -9.65M | -12.85M | -8.83M | -23.03M | -23.38M | -26.87M | -28.02M | -39.34M |
|
Net Income towards Common Stockholders
|
-15.85M | -20.85M | -20.15M | -15.05M | -13.32M | -27.17M | -46.92M | -8.18M | -9.65M | -12.85M | -8.83M | -23.03M | -23.38M | -26.87M | -28.02M | -39.34M |
|
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 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
| 31.98M | 31.98M | 31.98M | 31.98M | 36.86M | 52.54M | 61.85M | 207.97M | 302.61M | 338.86M | 487.63M | 854.12M | 879.30M | 1188.83M | 1455.59M |
|
EBITDA
|
-21.97M | -20.86M | -20.27M | -15.26M | -13.40M | -26.97M | -44.97M | -7.27M | -8.64M | -12.46M | -8.76M | -23.47M | -24.05M | -24.45M | -28.95M | -30.13M |
|
Shares Outstanding
|
| | 128.39M | | | | | | 154.11M | 148.10M | 152.93M | 233.91M | 259.71M | 294.02M | 349.20M | 342.68M |
|
Tax Rate
|
| | | 0.00M | 0.00M | | | | | | 0.00M | | | | | |