|
Revenue
|
34.77M | 29.58M | 39.13M | 49.40M | 35.67M | 43.64M | 45.52M | 54.54M | 32.26M | 38.46M | 39.30M | 49.79M | 32.99M | 40.24M | 42.66M | 62.05M | 44.64M | 53.31M | 44.80M | 60.55M | 41.25M | 44.03M | 41.72M | 59.41M | 48.89M | 36.47M | 36.43M | 45.69M | 36.26M | 45.64M | 45.63M | 61.40M |
|
Cost of Revenue
|
24.32M | 18.93M | 24.59M | 32.07M | 18.37M | 24.70M | 24.42M | 27.05M | 11.98M | 12.84M | 12.23M | 16.49M | 8.40M | 13.48M | 17.13M | 28.37M | 19.72M | 26.04M | 16.12M | 23.25M | 16.34M | 21.14M | 19.48M | 22.34M | 17.71M | 14.89M | 13.55M | 21.80M | 16.36M | 21.70M | 21.86M | 27.23M |
|
Gross Profit
|
10.57M | 10.66M | 14.54M | 17.33M | 17.31M | 18.94M | 21.11M | 27.49M | 20.28M | 25.62M | 27.07M | 33.30M | 24.59M | 26.76M | 25.53M | 33.68M | 24.92M | 27.27M | 28.68M | 37.30M | 24.91M | 22.89M | 22.24M | 37.06M | 31.18M | 21.58M | 22.88M | 23.89M | 19.90M | 23.94M | 23.78M | 34.16M |
|
Research & Development
|
6.27M | 6.50M | 6.18M | 7.51M | 6.66M | 7.52M | 7.77M | 8.55M | 7.92M | 7.76M | 7.42M | 8.71M | 8.28M | 8.37M | 9.44M | -13.10M | -12.35M | -13.49M | -12.85M | -13.71M | -11.18M | -10.70M | -9.73M | -9.92M | -9.11M | -8.72M | -9.67M | -10.02M | -9.64M | -9.22M | -8.71M | -9.45M |
|
Selling, General & Administrative
|
21.38M | 29.19M | 26.13M | 34.96M | 31.57M | 50.44M | 36.34M | 43.39M | 33.55M | 34.20M | 26.93M | 37.37M | 30.19M | 34.24M | 34.34M | -44.00M | -38.32M | -33.99M | -22.57M | -30.05M | -25.16M | -18.53M | -16.80M | -13.94M | -17.45M | -19.21M | -18.94M | -14.33M | -17.19M | -16.96M | -17.64M | -14.33M |
|
Operating Expenses
|
27.64M | 35.69M | 32.31M | 42.47M | 38.24M | 57.96M | 44.11M | 51.94M | 41.47M | 41.99M | 33.92M | 46.24M | 38.51M | 42.61M | 43.78M | -57.10M | -50.67M | -47.48M | -35.41M | -43.77M | -36.34M | -29.22M | -26.52M | -23.86M | -26.56M | -27.93M | -28.61M | -24.34M | -26.83M | -26.18M | -26.35M | -23.78M |
|
Operating Income
|
-42.14M | -50.01M | -47.20M | -60.44M | -51.66M | -75.01M | -60.68M | -255.08M | -48.25M | -41.35M | -33.26M | -47.48M | -40.60M | -51.58M | -64.05M | -84.67M | -58.94M | -60.17M | -37.95M | -44.73M | -28.43M | -22.07M | -18.35M | -4.47M | -8.33M | -20.23M | -20.11M | -17.33M | -18.66M | -16.52M | -17.40M | -10.63M |
|
EBIT
|
-42.14M | -50.01M | -47.20M | -60.44M | -51.71M | -74.89M | -60.77M | -67.65M | -48.29M | -41.38M | -32.65M | -47.64M | -40.63M | -51.58M | -64.05M | -84.67M | -58.94M | -60.17M | -37.95M | -44.73M | -28.43M | -22.07M | -18.35M | -4.47M | -8.33M | -20.23M | -20.11M | -17.33M | -18.66M | -16.52M | -17.40M | -10.63M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | 0.15M | 0.85M | 5.12M | 1.67M | 1.39M | -1.01M | -0.24M | | 0.68M | 12.92M | 16.10M | 0.07M | | | | | | |
|
Interest & Investment Income
|
0.74M | -0.03M | 0.66M | 0.54M | 0.69M | -0.10M | 4.88M | -1.05M | 2.91M | -0.78M | 1.21M | 2.28M | 18.22M | 1.82M | 2.88M | 1.84M | 3.69M | 2.95M | 3.68M | 4.93M | 3.12M | 2.90M | 1.77M | -1.59M | 1.29M | 0.69M | 2.68M | 2.66M | 3.36M | 2.98M | 1.16M | 1.73M |
|
Other Non Operating Income
|
-0.49M | 0.21M | -0.15M | -0.31M | -0.08M | 1.09M | -4.40M | 2.24M | -1.51M | 1.59M | 4.83M | 7.21M | -15.09M | -0.08M | 2.30M | 5.21M | -0.37M | 0.60M | 1.67M | 3.61M | 2.17M | 8.64M | -2.77M | 2.90M | 13.29M | 0.65M | -1.93M | 1.35M | -0.33M | -2.38M | -0.27M | -0.10M |
|
Non Operating Income
|
| | | -0.34M | 0.69M | -0.10M | 4.93M | 4.43M | 2.91M | -0.78M | 1.21M | 5.62M | 18.22M | 1.82M | 1.87M | | 3.69M | 2.95M | 3.68M | 4.93M | 3.12M | 2.90M | 1.77M | -1.59M | | | | | | | | |
|
EBT
|
-41.77M | -50.22M | -47.38M | -60.14M | -51.92M | -76.06M | -55.62M | -253.53M | -46.51M | -42.79M | -37.34M | -54.09M | -24.67M | -51.49M | -65.53M | -84.78M | -69.34M | -68.69M | -38.56M | -44.58M | -31.67M | -32.06M | -21.57M | -17.12M | -39.63M | -22.49M | -17.79M | -17.65M | -16.49M | -16.27M | -17.68M | -9.69M |
|
Tax Provisions
|
0.12M | 0.27M | 0.19M | 0.44M | 0.09M | 0.20M | -0.24M | 0.58M | 0.13M | 0.53M | 0.91M | 1.46M | 0.28M | -0.30M | 0.10M | -0.37M | -0.14M | -0.27M | -0.79M | -5.78M | -0.10M | 0.17M | -1.30M | 0.57M | -1.02M | 0.48M | 0.89M | -1.89M | -0.22M | -0.32M | -0.26M | -0.61M |
|
Profit After Tax
|
-41.89M | -50.49M | -47.57M | -60.58M | -52.01M | -76.27M | -55.39M | -254.18M | -46.63M | -43.32M | -38.25M | -55.52M | -24.94M | -51.19M | -65.62M | -85.15M | -62.03M | -61.41M | -39.35M | -55.28M | -31.77M | -31.89M | -22.88M | -17.64M | -40.66M | -22.01M | -16.90M | -19.54M | -16.71M | -16.59M | -17.94M | -10.30M |
|
Income from Non-Controlling Interests
|
-0.61M | -0.65M | -1.05M | 1.79M | -0.08M | -0.10M | -0.10M | -0.42M | -0.07M | -0.07M | -0.11M | 0.22M | 0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.01M | 0.01M | -0.05M | -0.02M | -0.02M | 0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.02M | -0.01M | -0.03M | 0.00M | 0.01M |
|
Income from Continuing Operations
|
-41.89M | -50.49M | -47.57M | -60.58M | -52.06M | -76.14M | 56.00M | -70.39M | -46.68M | -43.35M | -37.83M | -55.96M | -24.90M | -51.19M | -65.62M | -84.41M | -69.20M | -68.43M | -37.77M | -38.80M | -31.57M | -32.23M | -20.27M | -17.69M | -38.61M | -22.96M | -18.68M | -15.76M | -16.27M | -15.95M | -17.42M | -9.08M |
|
Consolidated Net Income
|
-41.89M | -50.49M | -47.57M | -60.58M | -52.06M | -76.14M | 56.00M | -70.39M | -46.68M | -43.35M | -37.83M | -55.96M | -24.90M | -51.19M | -65.62M | -84.41M | -69.20M | -68.43M | -37.77M | -4.92M | -2.43M | -1.20M | -0.20M | -1.09M | -38.61M | | -18.68M | -15.76M | -16.27M | -15.95M | -17.42M | -9.08M |
|
Income towards Parent Company
|
-41.40M | -49.87M | -46.60M | -62.77M | -51.93M | -76.17M | -55.28M | -253.75M | -46.56M | -43.26M | -38.17M | -55.69M | -41.07M | -51.34M | -67.23M | -87.03M | -62.02M | -61.41M | -39.36M | -55.24M | -32.40M | -38.12M | -22.87M | -19.99M | -40.65M | -22.00M | -18.60M | -19.53M | -19.09M | -16.59M | -19.08M | -10.31M |
|
Net Income towards Common Stockholders
|
-41.40M | -49.87M | -46.60M | -62.77M | -51.98M | -76.13M | -55.43M | -70.58M | -47.27M | -43.33M | -38.31M | -56.14M | -25.20M | -51.34M | -67.23M | -87.03M | -62.02M | -61.41M | -39.36M | -55.24M | -32.40M | -38.12M | -22.87M | -19.99M | -40.65M | -22.00M | -18.60M | -19.53M | -19.09M | -16.59M | -19.08M | -10.31M |
|
EPS (Basic)
|
| | | | | | -0.36 | -0.44 | | | 0.23 | -0.33 | | | | | | | | | | -0.16 | | | | -0.11 | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | -0.01 | | | | | | | | | | |
|
EBITDA
|
-0.12M | -50.11M | -47.65M | -61.08M | -44.84M | -49.86M | -50.52M | -204.51M | -39.31M | -40.83M | -33.20M | -55.63M | -41.05M | -51.36M | -67.23M | -87.03M | -47.92M | -49.70M | -40.34M | -51.41M | -32.41M | -38.14M | -20.30M | -20.00M | -28.19M | -19.04M | -18.62M | -17.32M | -19.10M | -16.07M | -19.08M | -10.29M |
|
Interest Expenses
|
0.37M | 0.17M | 0.84M | 0.24M | 0.94M | 0.95M | -0.13M | 2.88M | 1.17M | 0.67M | 5.29M | 9.18M | 2.29M | 1.74M | 4.36M | -1.94M | -6.63M | -3.92M | -4.29M | -4.77M | -3.93M | -11.69M | -4.80M | -11.06M | -32.59M | -2.95M | -0.35M | -2.97M | -1.19M | -2.73M | -1.44M | -0.80M |
|
Tax Rate
|
-0.29% | -0.54% | -0.40% | -0.73% | -0.18% | -0.27% | 0.42% | -0.23% | -0.27% | -1.23% | -2.42% | -2.71% | -1.12% | 0.59% | -0.15% | 0.44% | 0.20% | 0.39% | 2.05% | 12.97% | 0.32% | -0.53% | 6.04% | -3.34% | 2.58% | -2.12% | -5.00% | 10.71% | 1.34% | 1.97% | 1.46% | 6.34% |