|
Revenue
|
2.50M | 2.50M | 2.50M | 2.50M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 20.00M | 18.00M | | | | | | 0.01M | 0.14M | 0.08M | 0.04M | 0.39M | 3.04M | 211.25M | 18.17M | 14.26M |
|
Research & Development
|
4.87M | 4.50M | 3.85M | 4.16M | 8.53M | 7.26M | 8.39M | 9.67M | 11.49M | 9.98M | 14.83M | 18.83M | 18.08M | 23.28M | 21.04M | 24.87M | 31.09M | 32.53M | 34.14M | 37.49M | 38.26M | 40.52M | 49.23M | 45.63M | 48.71M | 43.50M | 19.52M |
|
Selling, General & Administrative
|
0.49M | 0.65M | 0.97M | 1.07M | 1.98M | 3.65M | 3.55M | 3.62M | 4.27M | 5.66M | 5.37M | 6.03M | 6.05M | 7.45M | 6.94M | 7.09M | 7.78M | 8.80M | 9.15M | 9.11M | 10.31M | 9.96M | 9.82M | 10.66M | 10.50M | 14.48M | 10.13M |
|
Other Operating Expenses
|
-0.60M | -0.65M | -1.24M | -0.08M | -1.49M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
5.36M | 5.15M | 4.83M | 5.23M | 10.50M | 10.91M | 11.95M | 13.29M | 15.77M | 15.64M | 20.20M | 24.87M | 24.13M | 30.73M | 27.98M | 31.96M | 38.87M | 41.34M | 43.29M | 46.60M | 48.57M | 50.48M | 59.05M | 56.30M | 59.21M | 57.98M | 29.65M |
|
Operating Income
|
-2.86M | -2.65M | -2.33M | -2.73M | -10.50M | -10.91M | -11.95M | -13.29M | -15.77M | -15.54M | -20.20M | -4.87M | -24.13M | -30.73M | -27.98M | -31.96M | -38.87M | -41.34M | -43.28M | -46.45M | -48.48M | -50.44M | -58.66M | -53.25M | 152.04M | -39.82M | -15.38M |
|
EBIT
|
-2.86M | -2.65M | -2.33M | -2.73M | -10.50M | -10.91M | -11.95M | -13.29M | -15.77M | -15.54M | -20.20M | -4.87M | -24.13M | -30.73M | -27.98M | -31.96M | -38.87M | -41.34M | -43.28M | -46.45M | -48.48M | -50.44M | -58.66M | -53.25M | 152.04M | -39.82M | -15.38M |
|
Other Non Operating Income
|
0.10M | 0.07M | 0.01M | 0.06M | -0.07M | 0.16M | -0.09M | 0.16M | -0.07M | -0.08M | -0.14M | -0.10M | -0.06M | 0.09M | 0.76M | -1.40M | -0.04M | -0.15M | -0.07M | 0.06M | -0.44M | -0.20M | -0.09M | -0.23M | -0.34M | -0.22M | -0.25M |
|
Non Operating Income
|
-0.33M | -0.20M | -1.22M | -0.02M | -1.56M | 0.16M | -0.09M | 2.62M | -0.07M | -0.08M | -0.14M | -0.10M | -0.06M | 3.46M | 4.47M | 2.24M | 3.06M | 3.83M | 3.84M | 6.21M | 5.37M | 5.18M | 5.70M | 7.53M | 6.45M | 6.90M | 6.68M |
|
EBT
|
-3.18M | -2.85M | -3.55M | -2.75M | -12.06M | -10.76M | -12.04M | -10.68M | -15.84M | -15.62M | -20.34M | -4.94M | -24.19M | -27.27M | -23.51M | -29.72M | -38.87M | -41.34M | -43.28M | -46.45M | -43.11M | -45.26M | -52.96M | -45.73M | 158.49M | -32.92M | -8.70M |
|
Tax Provisions
|
| | | | -0.17M | | | | 0.05M | | -0.04M | 2.00M | | | | | | | | | | | | 0.30M | 10.04M | -2.22M | -1.42M |
|
Profit After Tax
|
-3.18M | -2.85M | -3.55M | -2.75M | -11.89M | -10.76M | -12.04M | -10.68M | -15.88M | -15.62M | -20.30M | -6.94M | -24.19M | -27.27M | -23.51M | -29.72M | -35.80M | -37.51M | -39.44M | -40.24M | -43.11M | -45.26M | -52.96M | -46.03M | 148.45M | -30.70M | -7.28M |
|
Income from Continuing Operations
|
-3.18M | -2.85M | -3.55M | -2.75M | -11.89M | -10.76M | -12.04M | -10.68M | -15.88M | -15.62M | -20.30M | -6.94M | -24.19M | -27.27M | -23.51M | -29.72M | -38.87M | -41.34M | -43.28M | -46.45M | -43.11M | -45.26M | -52.96M | -46.03M | 148.45M | -30.70M | -7.28M |
|
Consolidated Net Income
|
-3.18M | -2.85M | -3.55M | -2.75M | -11.89M | -10.76M | -12.04M | -10.68M | -15.88M | -15.62M | -20.30M | -6.94M | -24.19M | -27.27M | -23.51M | -29.72M | -38.87M | -41.34M | -43.28M | -46.45M | -43.11M | -45.26M | -52.96M | -46.03M | 148.45M | -30.70M | -7.28M |
|
Income towards Parent Company
|
-3.18M | -2.85M | -3.55M | -2.75M | -11.89M | -10.76M | -12.04M | -10.68M | -15.88M | -15.62M | -20.30M | -6.94M | -24.19M | -27.27M | -23.51M | -29.72M | -38.87M | -41.34M | -43.28M | -46.45M | -43.11M | -45.26M | -52.96M | -46.03M | 148.45M | -30.70M | -7.28M |
|
Net Income towards Common Stockholders
|
-3.63M | -3.30M | -4.00M | -3.20M | -12.70M | -10.96M | -12.04M | -9.66M | -15.88M | -15.62M | -20.30M | -6.94M | -24.19M | -27.27M | -23.51M | -29.72M | -35.80M | -37.51M | -39.44M | -40.24M | -43.11M | -45.26M | -52.96M | -46.03M | 148.45M | -30.70M | -7.28M |
|
EPS (Basic)
|
-1.61 | -1.44 | -1.71 | -1.32 | -5.11 | -0.62 | -0.60 | -0.28 | -0.68 | -0.67 | -0.87 | -0.30 | -1.01 | -1.13 | -0.92 | -1.10 | -1.26 | -1.27 | -1.33 | -1.34 | -1.21 | -1.25 | -1.41 | -1.12 | 3.66 | -0.76 | -0.18 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -1.73 | -0.60 | -0.28 | -0.68 | -0.67 | -0.87 | -0.30 | -1.01 | -1.13 | -0.92 | -1.10 | -1.26 | -1.27 | -1.33 | -1.34 | -1.21 | -1.25 | -1.41 | -1.12 | 3.62 | -0.76 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
| | | 18.19M | 18.19M | 20.15M | 20.19M | 20.19M | 23.27M | 23.30M | 23.34M | 23.40M | 24.00M | 24.03M | 25.76M | 27.54M | 28.54M | 29.58M | 29.66M | 29.96M | 35.98M | 36.08M | 37.52M | 40.51M | 40.56M | 40.62M | 40.62M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 17.62M | 20.18M | 15.51M | 23.23M | 23.31M | 23.36M | 23.33M | 23.99M | 24.05M | 25.55M | 25.24M | 28.37M | 29.60M | 29.67M | 29.45M | 35.69M | 36.10M | 37.59M | 37.44M | 41.02M | 41.15M | 41.20M |
|
EBITDA
|
-2.86M | -2.65M | -2.33M | -2.73M | -10.50M | -10.91M | -11.95M | -13.29M | -15.77M | -15.54M | -20.20M | -4.87M | -24.13M | -30.73M | -27.98M | -31.96M | -38.87M | -41.34M | -43.28M | -46.45M | -48.48M | -50.44M | -58.66M | -53.25M | 152.04M | -39.82M | -15.38M |
|
Interest Expenses
|
0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | 1.43% | | | | | | 0.19% | | | | | | | | | | | | | | 6.34% | 6.75% | 16.36% |