|
Revenue
|
0.03M | 2.44M | 0.03M | | 1.10M | 17.20M | 4.50M | 0.45M | 0.28M | 0.36M | 0.43M | 0.55M | 0.49M | 2.05M | 1.25M | 1.13M | 1.16M | 1.01M | 1.24M | 25.50M | 6.64M | 12.60M | 8.11M | 7.45M | 7.76M | 11.83M | 9.69M | 11.41M | 8.73M | 32.73M | 5.89M | 1.46M | 65.30M | | | | | | | | 0.10M | 0.06M |
|
Interest Income - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.28M | | | 0.10M | 0.06M |
|
Interest Expense - Others
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.50M | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
| | | | | | | | | | | | 0.00M | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.28M | | | 0.10M | 0.06M |
|
Research & Development
|
-30.25M | 12.77M | -0.50M | -0.99M | 1.65M | 1.64M | 1.88M | 2.07M | 6.06M | 3.44M | 3.07M | 4.46M | 6.13M | 9.07M | 9.07M | 8.03M | 8.96M | 8.28M | 8.96M | 7.86M | 13.00M | 22.22M | 17.88M | 16.29M | 19.95M | 21.53M | 22.32M | 21.84M | 19.46M | 15.31M | 15.10M | 2.57M | 3.48M | 3.91M | 5.22M | 3.94M | 3.16M | 0.31M | 0.37M | 0.08M | | |
|
Share-based Compensation (IS)
|
0.03M | | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-11.84M | -0.66M | -0.43M | -0.47M | 2.68M | 1.97M | 2.15M | 1.83M | 2.49M | 2.36M | 2.49M | 2.46M | 3.40M | 3.82M | 3.63M | 3.74M | 4.13M | 4.20M | 3.86M | 4.53M | 5.92M | 5.65M | 6.21M | 6.63M | 7.91M | 7.93M | 8.93M | 5.77M | 7.49M | 8.50M | 7.18M | 9.97M | 6.53M | 8.02M | 4.61M | 4.14M | 5.19M | 3.14M | 2.40M | 2.79M | | |
|
Other Operating Expenses
|
-18.00M | -71.70M | -1.50M | | 1.09M | 1.77M | 1.15M | 0.99M | 0.62M | 0.73M | 0.93M | 1.11M | 0.99M | 1.01M | 1.16M | 1.10M | 0.69M | 0.64M | 0.86M | 0.48M | 0.51M | 0.49M | 0.41M | | | | | | | | | | | | | 10.90M | | | | | | |
|
Operating Expenses
|
-60.10M | -59.59M | -2.43M | -1.46M | 5.42M | 5.38M | 5.17M | 4.89M | 9.17M | 6.53M | 6.49M | 8.02M | 10.52M | 13.90M | 13.87M | 12.88M | 13.78M | 13.12M | 13.69M | 12.87M | 19.42M | 28.37M | 24.50M | 22.93M | 27.86M | 29.46M | 31.25M | 27.61M | 26.95M | 23.81M | 22.29M | 12.54M | 10.02M | 11.93M | 9.83M | 18.98M | 8.35M | 3.45M | 2.77M | 2.88M | | |
|
Operating Income
|
-1.90M | -57.15M | -2.41M | -1.46M | -4.32M | 11.82M | -0.67M | -4.44M | -8.89M | -6.17M | -6.05M | -7.47M | -10.03M | -11.85M | -12.62M | -11.75M | -12.62M | -12.11M | -12.44M | 11.48M | -12.78M | -15.77M | -16.39M | -15.47M | -20.11M | -17.62M | -21.56M | -16.20M | -18.22M | 8.93M | -16.39M | -11.08M | 55.28M | -11.93M | -9.83M | -18.98M | -8.35M | -3.45M | -2.77M | -2.88M | | |
|
EBIT
|
-1.90M | -57.15M | -2.41M | -1.46M | -4.32M | 11.82M | -0.67M | -4.44M | -8.89M | -6.17M | -6.05M | -7.47M | -10.03M | -11.85M | -12.62M | -11.75M | -12.62M | -12.11M | -12.44M | 11.48M | -12.78M | -15.77M | -16.39M | -15.47M | -20.11M | -17.62M | -21.56M | -16.20M | -18.22M | 8.93M | -16.39M | -11.08M | 55.28M | -11.93M | -9.83M | -18.98M | -8.35M | -3.45M | -2.77M | -2.88M | | |
|
Interest & Investment Income
|
0.03M | 0.03M | 0.03M | 0.02M | 0.06M | 0.07M | 0.07M | 0.10M | 0.10M | 0.09M | 0.11M | 0.29M | 0.45M | 0.44M | 0.46M | 0.44M | 0.37M | 0.32M | 0.38M | 0.32M | 0.28M | 0.16M | 0.06M | 0.01M | 0.01M | 0.01M | 0.06M | 0.21M | 0.48M | 0.84M | 0.96M | 1.06M | 1.09M | 0.87M | 0.71M | 0.61M | 0.35M | 0.28M | 0.20M | 0.19M | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | 0.00M | | 0.01M | | 0.00M | | 0.50M | -0.01M | 0.00M | | | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.03M | -0.01M | -0.01M | -0.00M | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | 0.00M | | 0.01M | | -21.48M | | 0.50M | -0.01M | 18.63M | | | | 21.03M | 1.59M | 1.33M | 0.95M | 1.05M | 1.09M | 0.87M | 0.70M | 0.57M | 0.34M | 0.77M | 0.20M | 0.19M | | |
|
EBT
|
-1.88M | -57.12M | -2.38M | -1.43M | -4.27M | 11.88M | -0.60M | -4.34M | -8.79M | -6.08M | -5.95M | -7.18M | -9.58M | -11.41M | -12.15M | -11.30M | -12.26M | -11.79M | -12.06M | 11.80M | -12.51M | -15.61M | -16.34M | -15.46M | -20.10M | -17.61M | -21.50M | -15.99M | -17.74M | 9.77M | -15.43M | -10.02M | 56.38M | -11.06M | -9.12M | -18.37M | -8.00M | -3.17M | -2.57M | -2.69M | | |
|
Tax Provisions
|
-0.01M | -0.01M | -0.01M | | 0.00M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-1.87M | -57.12M | -2.38M | -1.43M | -4.27M | 11.88M | -0.60M | -4.34M | -8.79M | -6.08M | -5.95M | -19.25M | -14.54M | 12.03M | -17.35M | 3.05M | -2.99M | -20.22M | -4.33M | -18.48M | 0.71M | -8.03M | -25.62M | -8.38M | -17.51M | -12.16M | -8.72M | -16.06M | -16.62M | 10.25M | -15.44M | -10.03M | 56.37M | -11.06M | -9.13M | -18.18M | -8.01M | -2.68M | -2.57M | -2.74M | | |
|
Income from Continuing Operations
|
-1.87M | -57.12M | -2.38M | -1.43M | -4.27M | 11.88M | -0.60M | -4.34M | -8.79M | -6.08M | -5.95M | -7.18M | -9.58M | -11.41M | -12.15M | -11.30M | -12.26M | -11.79M | -12.06M | 11.80M | -12.51M | -15.61M | -16.34M | -15.46M | -20.10M | -17.61M | -21.50M | -15.99M | -17.74M | 9.77M | -15.43M | -10.02M | 56.38M | -11.06M | -9.12M | -18.37M | -8.00M | -3.17M | -2.57M | -2.69M | | |
|
Consolidated Net Income
|
-1.87M | -57.12M | -2.38M | -1.43M | -4.27M | 11.88M | -0.60M | -4.34M | -8.79M | -6.08M | -5.95M | -7.18M | -9.58M | -11.41M | -12.15M | -11.30M | -12.26M | -11.79M | -12.06M | 11.80M | -12.51M | -15.61M | -16.34M | -15.46M | -20.10M | -17.61M | -21.50M | -15.99M | -17.74M | 9.77M | -15.43M | -10.02M | 56.38M | -11.06M | -9.12M | -18.37M | -8.00M | -3.17M | -2.57M | -2.69M | | |
|
Income towards Parent Company
|
-1.87M | -57.12M | -2.38M | -1.43M | -4.27M | 11.88M | -0.60M | -4.34M | -8.79M | -6.08M | -5.95M | -7.18M | -9.58M | -11.41M | -12.15M | -11.30M | -12.26M | -11.79M | -12.06M | 11.80M | -12.51M | -15.61M | -16.34M | -15.46M | -20.10M | -17.61M | -21.50M | -15.99M | -17.74M | 9.77M | -15.43M | -10.02M | 56.38M | -11.06M | -9.12M | -18.37M | -8.00M | -3.17M | -2.57M | -2.69M | | |
|
Net Income towards Common Stockholders
|
0.00M | -57.12M | 0.00M | 0.00M | -4.27M | 11.88M | -0.60M | 2.66M | -8.79M | -6.08M | -5.95M | -19.25M | -14.54M | 12.03M | -17.36M | -11.30M | -2.99M | -20.22M | -4.33M | -18.48M | -15.32M | -18.54M | -31.31M | -15.46M | -20.10M | -17.61M | -21.50M | -15.99M | -17.74M | 9.77M | -15.43M | -10.02M | 56.38M | -11.06M | -9.12M | -18.37M | -8.00M | -3.17M | -2.57M | -2.69M | | |
|
EPS (Basic)
|
0.26 | -0.04M | 0.33 | 2.76 | -0.12 | 0.32 | -0.02 | 0.07 | -0.24 | -0.16 | -0.16 | -0.46 | -0.21 | 0.17 | -0.24 | -0.16 | -0.04 | -0.26 | -0.04 | -0.20 | 0.01 | -0.07 | -0.23 | -0.14 | -0.16 | -0.10 | -1.31 | -2.44 | -2.49 | 1.54 | -2.32 | -1.51 | 8.46 | -1.66 | -1.37 | -2.76 | -1.20 | -0.48 | -0.39 | -0.40 | | |
|
EPS (Weighted Average and Diluted)
|
0.26 | 0.74 | 0.33 | 0.02 | -0.12 | 0.32 | -0.02 | 0.07 | -0.24 | -0.16 | -0.16 | -0.46 | -0.21 | -0.15 | -0.24 | -0.16 | -0.04 | -0.26 | -0.04 | -0.20 | -0.11 | -0.13 | -0.23 | -0.14 | -0.18 | -0.14 | -1.31 | -2.41 | -2.49 | 1.54 | -2.32 | -1.51 | 8.46 | -1.66 | -1.37 | -2.76 | -1.20 | -0.48 | -0.39 | -0.40 | | |
|
Shares Outstanding (Weighted Average)
|
790.00 | 0.00M | 330.00 | 520.00 | 35.75M | 37.17M | 37.17M | 36.81M | 37.24M | 37.41M | 37.45M | 41.43M | 70.89M | 71.12M | 71.20M | 71.14M | 73.63M | 78.58M | 106.00M | 91.08M | 112.44M | 112.52M | 112.56M | 112.53M | 112.68M | 126.72M | 133.06M | | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 29.48M | 37.37M |
|
Shares Outstanding (Diluted Average)
|
73.46M | | 7.35M | | 35.75M | 37.22M | 37.17M | 36.94M | 37.24M | 37.41M | 37.45M | 41.43M | 70.89M | 73.95M | 72.01M | 72.39M | 73.63M | 78.58M | 106.00M | 91.08M | 114.96M | 114.71M | 113.99M | 114.48M | 113.92M | 128.16M | 133.06M | | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 6.66M | 29.48M | 37.37M |
|
EBITDA
|
-1.90M | -57.15M | -2.41M | -1.46M | -4.32M | 11.82M | -0.67M | -4.44M | -8.89M | -6.17M | -6.05M | -7.47M | -10.03M | -11.85M | -12.62M | -11.75M | -12.62M | -12.11M | -12.44M | 11.48M | -12.78M | -15.77M | -16.39M | -15.47M | -20.11M | -17.62M | -21.56M | -16.20M | -18.22M | 8.93M | -16.39M | -11.08M | 55.28M | -11.93M | -9.83M | -18.98M | -8.35M | -3.45M | -2.77M | -2.88M | | |
|
Tax Rate
|
0.37% | 0.01% | 0.29% | | -0.02% | | | | -0.01% | | | | -0.01% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |