|
Revenue
|
0.86M | 32.27M | 344.14M | 36.23M | 45.49M | 57.61M | 82.39M | 115.92M | 133.22M | 152.68M | 146.56M | 173.88M | 183.70M | 188.70M | 184.23M | 209.09M | 230.27M | 239.69M | 230.22M | 266.09M | 277.18M | 280.13M | 253.42M | 304.94M | 318.96M |
|
Gross Profit
|
19.38M | 21.58M | 23.70M | 22.71M | 27.59M | 33.30M | 44.06M | 57.57M | 64.95M | 79.00M | 69.65M | 77.53M | 81.47M | 86.01M | 86.96M | 87.91M | 96.17M | 101.48M | 99.70M | 108.21M | 114.28M | 115.87M | 111.84M | 129.07M | 135.16M |
|
Amortization - Deferred Charges
|
| | | -0.34M | -1.01M | | -0.31M | -0.29M | -0.50M | -0.66M | -0.36M | -0.27M | -0.10M | -0.36M | -0.32M | | | | | -0.04M | -0.00M | -0.00M | -0.14M | -0.01M | -0.03M |
|
Research & Development
|
7.56M | 8.34M | 10.31M | 9.74M | 12.14M | 16.38M | 17.04M | 22.22M | 30.09M | 32.01M | 36.84M | 35.64M | 36.60M | 37.41M | 30.80M | 34.03M | 33.08M | 34.67M | 27.62M | 27.47M | 30.52M | 32.15M | 30.20M | 32.42M | 32.69M |
|
Wages, Salaries and Other
|
| | | | | | | 0.02M | | | 25.24M | | | 22.11M | 22.54M | 17.01M | | | 23.59M | 0.02M | 20.70M | | | 0.02M | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | 3.43M | | | | | | 2.70M | |
|
Selling, General & Administrative
|
4.88M | 6.29M | 6.60M | 6.80M | 8.23M | 20.77M | 17.24M | 22.28M | 23.08M | 21.66M | 28.24M | 30.24M | 25.13M | 28.43M | 22.14M | 24.94M | 26.32M | 29.93M | 22.54M | 31.86M | 31.25M | 29.46M | 22.58M | 34.71M | 29.10M |
|
Restructuring Costs
|
2.06M | 3.19M | 5.14M | 5.13M | 2.28M | 2.26M | 2.14M | 0.58M | 9.03M | 19.01M | 20.43M | 15.60M | 12.65M | 6.29M | 5.75M | 2.47M | 0.56M | 1.23M | 5.42M | 9.54M | 0.05M | 0.16M | 0.16M | 0.16M | 0.16M |
|
Other Operating Expenses
|
16.11M | 20.21M | 22.14M | 22.38M | 25.59M | 38.51M | 50.77M | 63.66M | 77.52M | 84.88M | 98.00M | 100.94M | 93.90M | 838.38M | 111.11M | 84.70M | 88.19M | 87.14M | 85.39M | 83.42M | 90.34M | 88.11M | 638.96M | 103.83M | 109.87M |
|
Operating Expenses
|
30.61M | 38.03M | 44.19M | 44.05M | 48.23M | 77.91M | 87.19M | 108.73M | 139.73M | 157.55M | 183.50M | 182.42M | 168.28M | 910.50M | 169.80M | 146.15M | 148.15M | 152.99M | 140.98M | 152.28M | 152.16M | 149.87M | 691.89M | 171.13M | 171.82M |
|
Operating Income
|
-11.23M | -16.45M | -20.48M | -21.33M | -20.65M | -44.61M | -43.13M | -51.16M | -74.78M | -78.55M | -113.85M | -104.89M | -86.82M | -824.49M | -82.84M | -58.24M | -51.99M | -51.51M | -41.28M | -44.08M | -37.88M | -34.00M | -580.05M | -42.05M | -36.66M |
|
EBIT
|
-11.23M | -16.45M | -20.48M | -21.33M | -20.65M | -44.61M | -43.13M | -51.16M | -74.78M | -78.55M | -113.85M | -104.89M | -86.82M | -824.49M | -82.84M | -58.24M | -51.99M | -51.51M | -41.28M | -44.08M | -37.88M | -34.00M | -580.05M | -42.05M | -36.66M |
|
Interest & Investment Income
|
0.00M | 682.00 | | 0.47M | 556.00 | 623.00 | 0.68M | 1.20M | 1.41M | 1.77M | 1.69M | 2.31M | 5.39M | 0.01M | 9.75M | 10.50M | 11.55M | 0.01M | 10.38M | 10.98M | 10.31M | 9.23M | 8.14M | 6.11M | 5.67M |
|
Other Non Operating Income
|
-0.08M | 0.32M | -0.30M | 0.17M | 0.29M | 0.78M | 0.55M | 0.22M | 0.01M | 0.33M | 0.03M | 0.44M | 0.03M | -0.97M | 0.30M | 0.32M | 0.69M | -0.98M | 0.50M | 0.00M | -1.34M | 2.51M | -0.67M | -0.50M | 0.23M |
|
EBT
|
-10.54M | -16.16M | -20.71M | -21.64M | -20.78M | -44.68M | -42.98M | -50.93M | -74.06M | -77.52M | -112.84M | -102.89M | -81.97M | -816.19M | -73.19M | -47.88M | -41.24M | -40.61M | -30.76M | -33.91M | -28.34M | -25.61M | -571.65M | -48.26M | -31.44M |
|
Tax Provisions
|
-0.46M | -0.40M | -2.11M | -1.52M | -1.31M | -2.02M | -0.94M | -1.59M | -14.98M | -12.03M | 1.68M | -2.09M | -2.02M | -1.39M | 1.28M | 0.82M | 1.25M | -0.38M | 1.78M | 1.10M | -0.03M | 0.98M | 4.29M | -0.39M | 1.26M |
|
Profit After Tax
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -29.66M | -26.59M | -575.94M | -49.57M | -32.70M |
|
Income from Continuing Operations
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -28.31M | -26.59M | -575.94M | -47.88M | -32.70M |
|
Consolidated Net Income
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -28.31M | -26.59M | -575.94M | -47.88M | -32.70M |
|
Income towards Parent Company
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -28.31M | -26.59M | -575.94M | -47.88M | -32.70M |
|
Net Income towards Common Stockholders
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -28.31M | -26.59M | -575.94M | -47.88M | -32.70M |
|
EPS (Basic)
|
| | -0.18 | -0.19 | -0.19 | -0.41 | -0.35 | -0.40 | -0.45 | -0.46 | -0.77 | -0.68 | -0.54 | -5.42 | -0.49 | -0.32 | -0.28 | -0.26 | -0.21 | -0.23 | -0.18 | -0.17 | -3.77 | -0.31 | -0.22 |
|
Shares Outstanding (Weighted Average)
|
| | 103.28M | 103.28M | 103.28M | 103.28M | 118.84M | 123.87M | 131.59M | 143.12M | 148.39M | 148.47M | 149.37M | 150.32M | 150.72M | 151.77M | 151.87M | 152.55M | 153.24M | 154.86M | 154.74M | 152.55M | 152.97M | 152.11M | 151.49M |
|
EBITDA
|
-10.07M | -15.76M | -24.87M | -13.22M | 6.08M | 8.07M | -5.05M | 0.30M | -64.46M | -1.84M | -0.13M | -9.55M | -88.69M | 10.60M | 1.96M | 0.38M | -3.93M | 6.28M | -3.71M | -0.27M | 5.19M | -12.35M | 4.01M | 10.53M | -0.16M |
|
Interest Expenses
|
-349.00 | -399.00 | | -749.00 | -688.00 | -690.00 | | -769.00 | -0.69M | -0.74M | | -709.00 | -0.54M | -422.00 | | -393.00 | | -321.00 | | -394.00 | | | | | |
|
Shares Outstanding
|
| 6.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
4.40 | 2.49 | 10.19 | 7.02 | 6.31 | 4.53 | 2.18 | 3.13 | 20.22 | 15.52 | | 2.03 | 2.47 | 0.17 | | | | 0.94 | | | 0.09 | | | 0.80 | |