|
Revenue
|
| -0.25M | -0.21M | -0.19M | 0.74M | 3.08M | 3.38M | 3.18M | 3.21M | 3.49M | 3.92M | 3.17M | 5.36M | 4.49M | 4.79M | 3.68M | 4.53M | 2.97M | 3.66M | 4.45M | 2.92M | 3.12M | 8.84M | 54.34M |
|
Gross Profit
|
| | | | 0.50M | 2.39M | 2.66M | 2.29M | 2.49M | 2.80M | 3.19M | 2.42M | 4.67M | 3.84M | 4.12M | 3.11M | 3.54M | 1.50M | 2.17M | 2.88M | 1.56M | 1.60M | 7.54M | 52.05M |
|
Research & Development
|
| 10.82M | 8.49M | 7.66M | 5.25M | 6.05M | 4.59M | 4.49M | 5.38M | 4.73M | 5.22M | 4.51M | 4.98M | 5.28M | 17.70M | 7.44M | 12.83M | 10.06M | 9.42M | 11.89M | 16.48M | 6.97M | 6.02M | 9.35M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | 15.54M | 15.34M | 17.04M | 15.84M | 20.08M | 21.43M | 23.99M |
|
Selling, General & Administrative
|
| 3.82M | 5.23M | 7.15M | 11.17M | 5.34M | 4.42M | 4.88M | 8.47M | 12.54M | 6.94M | 6.74M | 6.19M | 7.79M | 9.24M | 10.56M | 17.14M | 20.25M | 19.94M | 20.18M | 21.20M | 30.06M | 38.82M | 40.06M |
|
Other Operating Expenses
|
| | | | 0.24M | 0.69M | 0.71M | 0.89M | 0.73M | 0.69M | 0.73M | 0.74M | 0.69M | 0.65M | 0.67M | 0.57M | 0.99M | 1.47M | 1.49M | 1.56M | 1.35M | 1.52M | 1.50M | 3.17M |
|
Operating Expenses
|
| 14.65M | 13.72M | 14.81M | 16.65M | 12.09M | 9.73M | 10.26M | 14.58M | 17.96M | 12.89M | 12.00M | 11.86M | 13.72M | 27.61M | 18.57M | 30.97M | 31.77M | 30.86M | 33.64M | 39.02M | 38.55M | 46.34M | 52.58M |
|
Operating Income
|
| -14.65M | -13.72M | -14.81M | -15.91M | -9.00M | -6.35M | -7.08M | -11.36M | -14.47M | -8.97M | -8.83M | -6.50M | -9.23M | -22.82M | -14.89M | -26.44M | -28.80M | -27.20M | -29.19M | -36.11M | -35.42M | -37.51M | 1.77M |
|
EBIT
|
| -14.65M | -13.72M | -14.81M | -15.91M | -9.00M | -6.35M | -7.08M | -11.36M | -14.47M | -8.97M | -8.83M | -6.50M | -9.23M | -22.82M | -14.89M | -26.44M | -28.80M | -27.20M | -29.19M | -36.11M | -35.42M | -37.51M | 1.77M |
|
Interest & Investment Income
|
| 0.11M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.07M | 0.36M | 0.66M | 0.92M | 0.73M | 0.86M | 0.95M | 1.88M | 1.85M | 1.81M | 2.10M | 1.73M | 1.58M | 1.65M |
|
Other Non Operating Income
|
| | | | | -0.05M | | | | -1.00M | | | | -2.31M | | | | -11.48M | | 7.21M | | | | |
|
Non Operating Income
|
| -0.15M | -0.20M | -0.16M | -0.17M | -0.18M | -0.20M | -0.20M | -0.20M | -1.47M | -0.48M | -0.26M | -0.04M | -2.51M | -0.69M | -0.90M | -1.01M | -1.28M | -1.47M | -1.84M | -4.51M | -2.94M | -4.07M | -5.30M |
|
EBT
|
| -14.79M | -13.92M | -14.97M | -16.09M | -9.13M | -6.55M | -7.28M | -11.56M | -14.95M | -9.45M | -9.09M | -6.53M | -9.43M | -23.52M | -15.79M | -27.45M | -30.08M | -28.67M | -31.03M | -36.34M | -38.37M | -41.58M | -3.53M |
|
Profit After Tax
|
| -14.79M | -13.92M | -14.97M | -16.09M | -9.18M | -6.55M | -7.28M | -11.56M | -15.94M | -9.45M | -9.09M | -6.53M | -11.74M | -23.52M | -15.79M | -27.45M | -30.08M | -28.67M | -31.03M | -40.62M | -38.40M | -41.58M | -3.53M |
|
Income from Continuing Operations
|
| -14.79M | -13.92M | -14.97M | -16.09M | -9.13M | -6.55M | -7.28M | -11.56M | -14.95M | -9.45M | -9.09M | -6.53M | -9.43M | -23.52M | -15.79M | -27.45M | -30.08M | -28.67M | -31.03M | -36.34M | -38.37M | -41.58M | -3.53M |
|
Consolidated Net Income
|
| -14.79M | -13.92M | -14.97M | -16.09M | -9.13M | -6.55M | -7.28M | -11.56M | -14.95M | -9.45M | -9.09M | -6.53M | -9.43M | -23.52M | -15.79M | -27.45M | -30.08M | -28.67M | -31.03M | -36.34M | -38.37M | -41.58M | -3.53M |
|
Income towards Parent Company
|
| -14.79M | -13.92M | -14.97M | -16.09M | -9.13M | -6.55M | -7.28M | -11.56M | -14.95M | -9.45M | -9.09M | -6.53M | -9.43M | -23.52M | -15.79M | -27.45M | -30.08M | -28.67M | -31.03M | -36.34M | -38.37M | -41.58M | -3.53M |
|
Net Income towards Common Stockholders
|
| -14.79M | -13.92M | -14.97M | -16.09M | -9.13M | -6.55M | -7.28M | -11.56M | -14.95M | -9.45M | -9.09M | -6.53M | -9.43M | -23.52M | -15.79M | -27.45M | -30.08M | -28.67M | -31.03M | -36.34M | -38.37M | -41.58M | -3.53M |
|
EPS (Basic)
|
| -0.52 | -0.49 | -0.40 | -0.38 | -0.21 | -0.13 | -0.14 | -0.23 | -0.30 | -0.15 | -0.14 | -0.09 | -0.18 | -0.36 | -0.24 | -0.42 | -0.40 | -0.38 | -0.40 | -0.49 | -0.45 | -0.49 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.47 | -0.21 | -0.13 | -0.14 | -0.23 | -0.30 | -0.15 | -0.14 | -0.09 | -0.18 | -0.36 | -0.24 | -0.42 | -0.40 | -0.38 | -0.40 | -0.49 | -0.45 | -0.49 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
28.37M | 28.37M | 37.75M | 37.75M | 37.75M | 51.97M | 51.97M | 51.98M | 51.98M | 52.44M | 64.34M | 64.36M | 64.49M | 64.69M | 64.72M | 64.74M | 64.91M | 76.03M | 76.38M | 76.79M | 84.64M | 85.30M | 86.09M | 86.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | 33.89M | 43.44M | 50.85M | 52.08M | 49.68M | 52.47M | 62.18M | 64.46M | 60.96M | 64.66M | 64.79M | 64.86M | 64.99M | 75.39M | 76.44M | 78.32M | 78.71M | 85.17M | 85.59M | 86.33M |
|
EBITDA
|
| -14.65M | -14.79M | -14.97M | -15.91M | -9.00M | -9.18M | -7.28M | -11.36M | -14.47M | -8.97M | -8.83M | -6.50M | -9.23M | -22.82M | -14.89M | -26.44M | -28.80M | -27.20M | -29.19M | -36.11M | -35.42M | -37.51M | 1.77M |
|
Interest Expenses
|
| 0.25M | 0.21M | 0.19M | 0.20M | 0.15M | 0.20M | 0.20M | 0.20M | 0.48M | 0.54M | 0.62M | 0.70M | 1.12M | 1.43M | 1.76M | 1.96M | 3.16M | 3.33M | 3.66M | 2.34M | 4.67M | 5.66M | 6.95M |
|
Shares Outstanding
|
28.23M | 28.37M | 28.37M | 37.75M | 43.34M | 43.35M | 51.98M | 51.98M | 52.29M | 53.05M | 64.35M | 64.46M | 64.52M | 64.71M | 64.74M | 64.90M | 68.63M | 76.29M | 76.41M | 84.55M | 84.68M | 85.30M | 85.86M | 86.82M |