|
Revenue
|
0.03M | 0.03M | 0.23M | 0.13M | 1.25M | 0.02M | 0.17M | 0.02M | 0.02M | 0.02M | -0.06M | 0.15M | 0.07M | 0.03M | | 0.06M | 0.05M | 0.05M | 0.07M | 0.00M | | 1.53M | 10.00M | 19.89M | 0.24M | 0.21M | 0.15M | 9.49M | 13.15M | 18.10M | 18.14M | 33.51M | 21.33M | 35.10M | 23.26M | 22.60M | 37.69M | 126.27M | 47.67M | 39.68M | 36.15M | 33.58M | 38.70M | 37.58M | 36.01M | 33.75M | 33.13M | 42.79M | 38.78M | 30.54M | 30.02M | 37.93M | 44.04M | 34.08M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | | | | | 1.14M | 0.59M | 0.74M | 1.43M | 0.94M | 0.98M | 1.87M | 1.35M | 1.19M | 0.91M | 1.49M | 1.91M | 1.47M | 1.30M | 1.33M | 1.30M | 1.05M | 2.11M | 1.48M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | | | | | | | 21.46M | 37.10M | 125.53M | 46.24M | 38.74M | 35.16M | 31.71M | 37.35M | 36.38M | 35.10M | 32.26M | 31.21M | 41.32M | 37.48M | 29.21M | 28.71M | 36.88M | 41.93M | 32.59M |
|
Research & Development
|
3.00M | 3.67M | 4.96M | 6.06M | 7.74M | 52.84M | 10.98M | 13.16M | 15.95M | | 20.75M | 27.01M | 25.92M | 24.06M | 21.80M | 24.58M | 19.89M | 20.67M | 24.08M | 23.12M | 25.24M | 34.83M | 41.32M | 44.73M | 36.43M | 38.89M | 37.97M | 26.52M | 26.27M | 31.58M | 34.00M | 42.59M | 37.04M | 37.19M | 37.05M | 33.98M | 45.81M | 44.00M | 42.06M | 44.31M | 31.36M | 30.93M | 32.34M | 31.48M | 35.55M | 39.38M | 35.42M | 38.37M | 36.13M | 33.30M | 34.62M | 32.79M | 30.54M | 27.67M |
|
Selling, General & Administrative
|
0.67M | 0.60M | 0.88M | 0.94M | 1.58M | 10.82M | 2.90M | 3.31M | 3.81M | | 5.40M | 6.16M | 4.76M | 5.26M | 5.55M | 5.96M | 5.90M | 6.54M | 6.26M | 6.63M | 5.82M | 6.15M | 7.62M | 9.49M | 12.97M | 18.77M | 27.10M | 24.66M | 25.27M | 28.39M | 30.68M | 30.84M | 30.97M | 33.93M | 37.65M | 36.53M | 35.10M | 34.56M | 38.77M | 37.34M | 34.65M | 34.65M | 35.91M | 34.48M | 30.80M | 30.69M | 29.55M | 31.07M | 27.63M | 27.19M | 27.35M | 28.48M | 26.61M | 22.77M |
|
Other Operating Expenses
|
| | | | | -51.48M | | | | 25.96M | | | | | | | | | | | | | | | | | | | 1.01M | 1.39M | 0.82M | 0.40M | 0.44M | 1.05M | 0.93M | 1.14M | 0.59M | 0.74M | 1.43M | 0.94M | 0.98M | 1.87M | 1.35M | 1.19M | 0.91M | 1.49M | 1.91M | 1.47M | 1.30M | 1.33M | 1.30M | 1.05M | 2.11M | 1.48M |
|
Operating Expenses
|
3.67M | 4.27M | 5.84M | 7.00M | 9.32M | 12.17M | 13.88M | 16.47M | 19.77M | 25.96M | 26.15M | 33.16M | 30.68M | 29.33M | 27.35M | 30.54M | 25.79M | 27.21M | 30.35M | 29.75M | 31.05M | 40.99M | 48.94M | 54.22M | 49.39M | 57.66M | 65.08M | 51.18M | 52.55M | 61.36M | 65.49M | 73.83M | 68.44M | 72.17M | 75.63M | 71.65M | 81.50M | 79.31M | 82.26M | 82.59M | 66.98M | 67.45M | 69.60M | 67.15M | 67.27M | 71.56M | 66.89M | 70.91M | 65.07M | 61.82M | 63.27M | 62.32M | 59.26M | 51.92M |
|
Operating Income
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.32M | -12.15M | -13.71M | -16.45M | -19.74M | -25.94M | -26.15M | -33.01M | -30.61M | -29.30M | -27.35M | -30.48M | -25.74M | -27.16M | -30.28M | -29.75M | -31.05M | -39.45M | -38.94M | -34.33M | -49.15M | -57.45M | -64.92M | -41.69M | -39.40M | -43.27M | -47.36M | -40.32M | -47.11M | -37.07M | -52.37M | -49.05M | -43.81M | 46.96M | -34.59M | -42.91M | -30.84M | -33.87M | -30.90M | -29.57M | -31.26M | -37.81M | -33.76M | -28.12M | -26.28M | -31.28M | -33.26M | -24.39M | -15.22M | -17.84M |
|
EBIT
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.32M | -12.15M | -13.71M | -16.45M | -19.74M | -25.94M | -26.15M | -33.01M | -30.61M | -29.30M | -27.35M | -30.48M | -25.74M | -27.16M | -30.28M | -29.75M | -31.05M | -39.45M | -38.94M | -34.33M | -49.15M | -57.45M | -64.92M | -41.69M | -39.40M | -43.27M | -47.36M | -40.32M | -47.11M | -37.07M | -52.37M | -49.05M | -43.81M | 46.96M | -34.59M | -42.91M | -30.84M | -33.87M | -30.90M | -29.57M | -31.26M | -37.81M | -33.76M | -28.12M | -26.28M | -31.28M | -33.26M | -24.39M | -15.22M | -17.84M |
|
Interest & Investment Income
|
| | | | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | | 0.14M | 0.27M | 0.24M | 0.25M | 0.29M | 0.33M | 0.31M | 0.36M | 0.40M | 0.41M | 0.45M | 0.43M | 0.51M | 0.65M | 1.10M | 1.77M | 1.77M | 1.41M | 1.14M | 1.10M | 0.97M | 0.85M | 0.60M | 0.40M | 0.26M | 0.17M | 0.10M | 0.06M | 0.07M | 0.29M | 0.66M | 1.33M | 2.85M | 2.82M | 2.75M | 2.52M | 2.16M | 1.93M | 1.83M | 1.48M | 1.00M | 0.61M | 0.55M | 0.61M |
|
Other Non Operating Income
|
| | | 0.00M | | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | 0.08M | 0.32M | 0.24M | 0.26M | 0.00M | 0.32M | 0.32M | 0.37M | -0.01M | -0.03M | -0.03M | 0.42M | -0.01M | 0.01M | -0.01M | -0.76M | -0.00M | -0.04M | 0.01M | -0.01M | 0.03M | -0.06M | -0.14M | 0.38M | -0.06M | 0.44M | 0.02M | -0.48M | -0.07M | -0.01M | 0.02M | -0.01M | -0.26M | 0.03M | 0.09M | -0.21M | 0.20M | 44.70M | 3.79M | | 19.82M | -2.21M | -7.42M | -72.56M |
|
Non Operating Income
|
| | | 0.00M | | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | 0.08M | 0.32M | 0.24M | 0.26M | 0.29M | 0.32M | 0.32M | 0.37M | 0.39M | 0.38M | 0.43M | 0.42M | 0.49M | 0.66M | 1.08M | -0.76M | -1.23M | -1.72M | -1.95M | -5.38M | -5.51M | -5.97M | -6.34M | -6.29M | -4.89M | -4.40M | -7.89M | -8.36M | -6.68M | -6.03M | -5.44M | -4.56M | -3.17M | -2.93M | -3.23M | -3.90M | -3.53M | 51.98M | -5.76M | 0.39M | 19.82M | -12.82M | -17.87M | -84.42M |
|
EBT
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.13M | -12.33M | -13.69M | -16.43M | -19.72M | -25.94M | -26.07M | -32.70M | -30.37M | -29.05M | -27.06M | -30.16M | -25.43M | -26.80M | -29.89M | -29.37M | -30.63M | -39.03M | -38.45M | -33.67M | -48.07M | -58.19M | -66.15M | -43.41M | -41.35M | -48.65M | -52.87M | -46.29M | -53.45M | -43.36M | -57.27M | -53.45M | -51.71M | 38.60M | -41.27M | -48.94M | -36.28M | -39.33M | -34.07M | -32.50M | -34.49M | -41.95M | -37.29M | 23.86M | -32.04M | -30.97M | -23.43M | -37.21M | -33.09M | -102.27M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.00M | 0.07M | 0.14M | 0.04M | 0.06M | 0.15M | 0.13M | 0.11M | -0.09M | 0.13M | 0.12M | 0.04M | 0.10M | 0.05M | 0.13M | 0.01M | 0.13M | 0.07M | 0.07M | 0.03M | -0.11M | 0.04M | 0.04M | 0.03M | -0.07M |
|
Profit After Tax
|
-3.63M | -4.24M | -5.61M | -6.87M | -50.42M | 16.48M | -13.69M | -16.43M | -19.72M | -25.93M | -26.07M | -32.70M | -30.37M | -29.05M | -27.06M | -30.16M | -25.43M | -26.93M | -29.92M | -29.39M | -30.64M | -39.04M | -38.46M | -33.66M | -48.08M | -58.21M | -66.16M | -43.41M | -41.37M | -48.65M | -52.93M | -46.43M | -53.49M | -43.42M | -57.41M | -53.58M | -51.81M | 38.72M | -41.40M | -49.06M | -36.32M | -38.51M | -34.13M | -32.63M | -34.51M | -41.84M | -37.36M | 23.79M | -32.07M | -30.78M | -23.46M | -37.25M | -33.13M | -102.20M |
|
Income from Continuing Operations
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.13M | -12.33M | -13.69M | -16.43M | -19.72M | -25.94M | -26.07M | -32.70M | -30.37M | -29.05M | -27.06M | -30.16M | -25.43M | -26.80M | -29.92M | -29.39M | -30.64M | -39.04M | -38.46M | -33.66M | -48.08M | -58.21M | -66.16M | -43.41M | -41.37M | -48.65M | -52.93M | -46.43M | -53.49M | -43.42M | -57.41M | -53.58M | -51.81M | 38.69M | -41.40M | -49.06M | -36.32M | -39.43M | -34.13M | -32.63M | -34.51M | -42.08M | -37.36M | 23.79M | -32.07M | -30.86M | -23.46M | -37.25M | -33.13M | -102.20M |
|
Consolidated Net Income
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.13M | -12.33M | -13.69M | -16.43M | -19.72M | -25.94M | -26.07M | -32.70M | -30.37M | -29.05M | -27.06M | -30.16M | -25.43M | -26.80M | -29.92M | -29.39M | -30.64M | -39.04M | -38.46M | -33.66M | -48.08M | -58.21M | -66.16M | -43.41M | -41.37M | -48.65M | -52.93M | -46.43M | -53.49M | -43.42M | -57.41M | -53.58M | -51.81M | 38.69M | -41.40M | -49.06M | -36.32M | -39.43M | -34.13M | -32.63M | -34.51M | -42.08M | -37.36M | 23.79M | -32.07M | -30.86M | -23.46M | -37.25M | -33.13M | -102.20M |
|
Income towards Parent Company
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.13M | -12.33M | -13.69M | -16.43M | -19.72M | -25.94M | -26.07M | -32.70M | -30.37M | -29.05M | -27.06M | -30.16M | -25.43M | -26.80M | -29.92M | -29.39M | -30.64M | -39.04M | -38.46M | -33.66M | -48.08M | -58.21M | -66.16M | -43.41M | -41.37M | -48.65M | -52.93M | -46.43M | -53.49M | -43.42M | -57.41M | -53.58M | -51.81M | 38.69M | -41.40M | -49.06M | -36.32M | -39.43M | -34.13M | -32.63M | -34.51M | -42.08M | -37.36M | 23.79M | -32.07M | -30.86M | -23.46M | -37.25M | -33.13M | -102.20M |
|
Net Income towards Common Stockholders
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.32M | -12.15M | -13.69M | -16.43M | -19.72M | -25.93M | -26.07M | -32.70M | -30.37M | -29.05M | -27.06M | -30.16M | -25.43M | -26.80M | -29.92M | -29.39M | -30.64M | -39.04M | -38.46M | -33.66M | -48.08M | -58.21M | -66.16M | -43.41M | -41.37M | -48.65M | -52.93M | -46.43M | -53.49M | -43.42M | -57.41M | -53.58M | -51.81M | 38.69M | -41.40M | -49.06M | -36.32M | -39.43M | -34.13M | -32.63M | -34.51M | -42.08M | -37.36M | 23.79M | -32.07M | -30.86M | -23.46M | -37.25M | -33.13M | -102.20M |
|
EPS (Basic)
|
-1.97 | -2.39 | -2.52 | -2.86 | -3.66 | -2.00 | -0.46 | -0.55 | -0.61 | -0.83 | -0.74 | -0.92 | -0.85 | -0.82 | -0.75 | -0.84 | -0.69 | -0.71 | -0.71 | -0.64 | -0.65 | -0.85 | -0.78 | -0.60 | -0.79 | -0.96 | -1.09 | -0.71 | -0.67 | -0.76 | -0.78 | -0.63 | -0.73 | -0.58 | -0.77 | -0.71 | -0.69 | 0.52 | -0.53 | -0.62 | -0.45 | -0.42 | -0.30 | -0.29 | -0.30 | -17.90 | -4.85 | 2.26 | -3.85 | -3.73 | -2.77 | -4.32 | -3.82 | -7.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60 | | -0.71 | -0.69 | 0.52 | -0.53 | -0.62 | -0.45 | -0.42 | -0.30 | -0.29 | -0.30 | -17.90 | -4.85 | -2.97 | -3.85 | -3.60 | -2.77 | -4.32 | -3.82 | -7.00 |
|
Shares Outstanding (Weighted Average)
|
-6.96 | 1.78M | 2.23M | 2.40M | 2.54M | 6.07M | 29.61M | 29.66M | 32.56M | 31.14M | 35.32M | 35.70M | 35.71M | 35.62M | 35.88M | 35.96M | 36.82M | 37.52M | 41.89M | 45.83M | 47.14M | 45.90M | 49.60M | | | | | | | 61.95M | 0.07M | 73.24M | 73.47M | 72.04M | 74.52M | 75.19M | 75.46M | 75.22M | 77.57M | 79.65M | 80.21M | 81.87M | 113.48M | 114.21M | 114.40M | 114.22M | 0.01M | 121.03M | | | 0.01M | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.04M | | 75.19M | 75.46M | 75.22M | 77.57M | 79.65M | 80.21M | 81.87M | 113.48M | 114.21M | 114.40M | 114.22M | 0.01M | 154.43M | | | 0.01M | | | |
|
EBITDA
|
-3.63M | -4.24M | -5.61M | -6.87M | -9.32M | -12.15M | -13.69M | -16.43M | -19.72M | -25.94M | -26.15M | -33.01M | -30.61M | -29.30M | -27.35M | -30.48M | -25.74M | -27.16M | -30.28M | -29.75M | -31.05M | -39.45M | -38.94M | -34.33M | -49.15M | -57.45M | -64.92M | -41.69M | -39.40M | -43.27M | -47.36M | -40.32M | -47.11M | -37.07M | -52.37M | -49.05M | -43.81M | 46.96M | -34.59M | -42.91M | -30.84M | -33.87M | -30.90M | -29.57M | -31.26M | -37.81M | -33.76M | -28.12M | -26.28M | -31.28M | -33.26M | -24.39M | -15.22M | -17.84M |
|
Interest Expenses
|
| | | | -0.19M | 0.19M | | | | | 0.06M | -0.05M | | | | | | | | | | | | | | | 3.00M | 3.09M | 3.09M | 6.47M | 6.51M | 6.76M | 6.80M | 7.07M | 5.09M | 5.00M | 8.01M | 7.94M | 6.68M | 6.31M | 6.11M | 5.88M | 5.76M | 5.78M | 6.07M | 6.21M | 5.88M | 8.95M | 11.38M | 11.20M | 10.99M | 11.23M | 11.01M | 12.62M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | -0.08% | -0.06% | -0.04% | -0.02% | -0.03% | 0.05% | -0.03% | -0.03% | -0.02% | -0.02% | -0.05% | 0.00% | -0.12% | -0.30% | -0.08% | -0.14% | -0.26% | -0.25% | -0.21% | -0.23% | -0.32% | -0.25% | -0.12% | -0.26% | -0.16% | -0.39% | -0.03% | -0.31% | -0.19% | 0.28% | -0.09% | 0.35% | -0.15% | -0.11% | -0.10% | 0.07% |