|
Revenue
|
10.05M | 17.67M | 19.45M | 11.55M | 11.60M | 11.75M | 40.78M | 13.68M | 20.23M | 16.88M | 38.99M | 50.04M | 11.97M | 27.36M | 27.63M | 36.34M | 73.33M | 96.01M | 79.46M | 93.99M | 186.52M | 160.21M | 186.52M | 195.05M | 255.06M | 272.33M |
|
Research & Development
|
-21.29M | -41.92M | -66.10M | -48.00M | -53.57M | -63.66M | -66.93M | -0.07M | -83.46M | -72.31M | -86.50M | -81.55M | -68.83M | -104.52M | -80.76M | -84.89M | -95.79M | -95.86M | -0.11M | -100.96M | -112.63M | -95.52M | -0.10M | -101.92M | -98.30M | -113.15M |
|
Selling, General & Administrative
|
-1.10M | -1.99M | -2.05M | -3.43M | -4.51M | -6.04M | -9.17M | -0.01M | -9.25M | -11.81M | -17.14M | -12.66M | -18.05M | -23.24M | -26.68M | -22.20M | -27.75M | -28.10M | -0.03M | -31.93M | -35.35M | -35.30M | -0.03M | -31.46M | -32.59M | -34.72M |
|
Operating Expenses
|
-22.39M | -43.91M | -68.14M | -51.43M | -58.08M | -69.69M | -76.11M | -0.08M | -92.71M | -84.12M | -103.64M | -94.20M | -86.88M | -127.76M | -107.44M | -107.09M | -123.54M | -123.96M | -0.13M | -132.89M | -147.98M | -130.82M | -0.14M | -133.39M | -130.90M | -147.87M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -70.36M | | | | -43.45M |
|
EBIT
|
-12.47M | -27.87M | -61.77M | -51.93M | -134.96M | -67.14M | -308.32M | -0.09M | -91.64M | -124.96M | -407.80M | -33.17M | -189.34M | 538.45M | -140.58M | 106.86M | 193.65M | -657.85M | -0.15M | 65.26M | -23.45M | -70.36M | 40.51M | -104.19M | -130.02M | -43.45M |
|
Interest & Investment Income
|
| | | | | -0.80M | -2.93M | -0.10M | -0.13M | -0.32M | -0.97M | -0.46M | -1.33M | -1.51M | -8.18M | -6.75M | -12.01M | -18.42M | | -13.87M | 17.05M | 16.63M | | -12.06M | 10.43M | 9.66M |
|
Other Non Operating Income
|
| | | | | 1.25M | -0.07M | 1.91M | -1.21M | 2.02M | 4.87M | 1.49M | 8.11M | -0.28M | 9.16M | 10.66M | -3.64M | -17.16M | | -49.06M | 12.19M | -61.82M | | 55.19M | -109.99M | -0.13M |
|
EBT
|
-12.43M | -27.79M | -61.68M | -47.94M | -134.88M | -67.05M | -308.29M | -0.09M | -91.58M | -124.75M | -407.20M | -32.13M | -193.07M | 535.20M | -135.72M | 111.97M | 198.84M | -684.12M | -0.15M | 59.79M | -17.97M | -120.89M | 40.51M | -99.13M | -124.80M | -39.07M |
|
Tax Provisions
|
| -0.01M | -2.26M | | | 0.51M | -0.07M | 0.00M | -0.00M | | -3.61M | -0.16M | -0.16M | -0.15M | -0.15M | -0.13M | -0.29M | 0.29M | 0.00M | -0.01M | -0.23M | -4.43M | -0.01M | -1.79M | -0.58M | -0.62M |
|
Profit After Tax
|
-12.43M | -27.80M | -63.94M | -44.23M | -134.88M | -66.55M | -57.83M | -0.09M | -91.58M | -124.75M | -88.33M | -32.29M | -193.23M | -84.96M | -135.88M | -112.10M | -199.13M | -62.21M | -0.14M | -59.79M | 18.20M | 125.32M | 0.03M | -100.92M | 125.38M | 39.69M |
|
Income from Continuing Operations
|
-12.43M | -27.79M | -59.42M | -47.94M | -134.88M | -67.56M | -308.21M | -0.10M | -91.58M | -124.75M | -403.58M | -31.96M | -192.91M | 535.35M | -135.57M | 112.10M | 199.13M | -684.40M | -0.15M | 59.79M | -17.74M | -116.45M | 40.53M | -97.34M | -124.22M | -38.46M |
|
Consolidated Net Income
|
-12.43M | -27.79M | -59.42M | -47.94M | -134.88M | -67.56M | -308.21M | -0.10M | -91.58M | -124.75M | -403.58M | -31.96M | -192.91M | 535.35M | -135.57M | 112.10M | 199.13M | -684.40M | -0.15M | 59.79M | -17.74M | -116.45M | 40.53M | -97.34M | -124.22M | -38.46M |
|
Income towards Parent Company
|
-12.43M | -27.80M | -63.94M | -44.23M | -134.88M | -66.55M | -57.83M | -0.09M | -91.58M | -124.75M | -88.33M | -0.10 | 730.10 | 260.00 | -0.41 | 0.34 | 0.57 | 0.16 | -0.40 | 0.16 | 0.05 | 0.35 | 0.07 | 0.27 | -124.22M | -38.46M |
|
Net Income towards Common Stockholders
|
-12.43M | -27.80M | -63.94M | -44.23M | -134.88M | -66.55M | -57.83M | -0.09M | -91.58M | -124.75M | -88.33M | -0.10 | 730.10 | 260.00 | -0.41 | 0.34 | 0.57 | 0.16 | -0.40 | 0.16 | 0.05 | 0.35 | 0.07 | 0.27 | -124.22M | -38.46M |
|
EPS (Basic)
|
| | -0.25 | -0.17 | -0.52 | -0.26 | -0.22 | 0.00 | -0.33 | -0.45 | -0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.34 | -0.10 |
|
EPS (Weighted Average and Diluted)
|
| | -0.32 | -0.22 | -0.63 | -0.25 | -0.24 | -0.34 | -0.33 | -0.43 | -0.31 | 0.00 | | | 0.00 | | | | | | 0.00 | 0.00 | | | -0.34 | |
|
Shares Outstanding (Weighted Average)
|
| | 258.70M | 258.70M | 258.70M | 258.70M | 258.70M | 266.29M | 277.02M | 277.02M | 290.66M | 308.46M | 308.70M | 308.70M | 308.70M | 330.13M | 330.50M | 362.71M | 363.58M | 363.82M | 364.57M | 364.61M | 366.90M | 367.30M | 368.06M | 369.14M |
|
Shares Outstanding (Diluted Average)
|
| | 200.00M | 200.00M | 215.55M | 264.33M | 236.31M | 0.27M | 277.02M | 289.92M | 281.70M | 308.70M | | | 318.08M | | | | | | 365.20M | 366.56M | | | 368.27M | |
|
EBITDA
|
-12.47M | -27.87M | -61.77M | -51.93M | -134.96M | -67.14M | -308.32M | -76.55M | -91.64M | -124.96M | -407.80M | -38.78M | -181.41M | -89.14M | -140.58M | -98.59M | -206.10M | -82.45M | -0.15M | -107.79M | 28.73M | 63.42M | 40.51M | 60.73M | 1.18M | 40.57M |
|
Interest Expenses
|
-0.04M | -0.08M | -0.08M | -3.99M | -0.09M | -0.09M | -0.04M | -38.00 | -0.05M | -0.21M | -0.60M | -1.04M | 3.73M | 3.25M | -4.86M | -5.11M | -5.18M | 26.27M | -0.01M | 5.47M | -5.48M | -5.50M | -0.01M | -5.06M | -5.22M | -5.64M |
|
Tax Rate
|
| 0.02% | 3.67% | | | | 0.02% | | 0.00% | | 0.89% | 0.51% | 0.08% | | 0.11% | | | | | | 1.26% | 3.67% | | 1.80% | 0.47% | 1.58% |