|
Revenue
|
| | | 2.71M | 3.00M | 13.02M | 3.04M | 3.02M | 3.01M | 23.02M | 3.06M | 3.77M | 4.27M | 8.68M | 10.63M | 7.32M | 12.53M | 7.03M | 7.62M | 8.19M | 6.04M | 1.42M | 17.56M | 5.72M | 5.26M | 126.72M | 7.22M | 1.49M | 1.22M | 3.44M | 0.97M | 0.52M | 126.47M | 0.31M | 0.06M | -0.62M | | | | | | 0.35M |
|
Research & Development
|
5.56M | 9.85M | 13.90M | 15.42M | 22.17M | 24.14M | 20.26M | 20.14M | 23.06M | 22.21M | 24.04M | 23.46M | 24.05M | 23.68M | 24.77M | 22.89M | 17.91M | 18.32M | 21.03M | 21.74M | 20.10M | 23.86M | 24.87M | 29.30M | 35.95M | 39.88M | 36.75M | 39.65M | 43.94M | 43.12M | -17.05M | 43.97M | 46.79M | 25.15M | 23.04M | 19.49M | 15.81M | 16.46M | 12.84M | 11.82M | 12.94M | 12.62M |
|
Selling, General & Administrative
|
2.61M | 4.71M | 5.89M | 7.21M | 8.97M | 7.97M | 8.45M | 8.76M | 8.37M | 8.12M | 8.79M | 8.78M | 8.70M | 7.59M | 7.53M | 7.50M | 5.57M | 5.90M | 5.78M | 6.14M | 6.49M | 7.55M | 10.60M | 11.74M | 17.45M | 19.56M | 20.51M | 18.57M | 20.34M | 18.38M | 12.97M | 22.47M | 28.05M | 19.43M | 13.98M | 14.94M | 13.06M | 12.71M | 12.46M | 11.89M | 10.25M | 9.48M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | 0.02M | | | | | | | | | | | | | | | | | | | 1.13M | 0.60M | 0.98M | -0.27M | 1.05M | -0.35M | 3.61M | 2.11M | | | | | | 3.53M | 2.18M | 0.18M | 0.74M |
|
Operating Expenses
|
8.17M | 14.56M | 19.79M | 22.63M | 31.14M | 32.11M | 28.73M | 28.91M | 31.43M | 30.33M | 32.83M | 32.24M | 32.75M | 31.27M | 32.30M | 31.87M | 23.48M | 24.21M | 26.81M | 27.88M | 26.59M | 31.41M | 35.46M | 41.04M | 53.41M | 58.32M | 56.65M | 57.24M | 64.54M | 62.55M | -4.42M | 70.05M | 76.95M | 44.59M | 37.02M | 34.44M | 28.87M | 29.17M | 28.84M | 27.24M | 24.88M | 22.83M |
|
Operating Income
|
-8.17M | -14.56M | -19.79M | -19.92M | -28.14M | -19.09M | -25.69M | -25.89M | -28.42M | -7.31M | -29.77M | -28.27M | -28.14M | -22.21M | -21.67M | -24.55M | -10.95M | -17.18M | -19.19M | -19.69M | -20.55M | -30.00M | -17.90M | -35.33M | -48.14M | 68.41M | -49.43M | -55.75M | -63.33M | -59.11M | -1.73M | -70.57M | 49.52M | -44.59M | -37.02M | -34.44M | -28.87M | -29.17M | -28.84M | -27.24M | -24.88M | -22.48M |
|
EBIT
|
-8.17M | -14.56M | -19.79M | -19.92M | -28.14M | -19.09M | -25.69M | -25.89M | -28.42M | -7.31M | -29.77M | -28.27M | -28.14M | -22.21M | -21.67M | -24.55M | -10.95M | -17.18M | -19.19M | -19.69M | -20.55M | -30.00M | -17.90M | -35.33M | -48.14M | 68.41M | -49.43M | -55.75M | -63.33M | -59.11M | -1.73M | -70.57M | 49.52M | -44.59M | -37.02M | -34.44M | -28.87M | -29.17M | -28.84M | -27.24M | -24.88M | -22.48M |
|
Interest & Investment Income
|
| | | 0.27M | 0.49M | 0.72M | -0.22M | 0.78M | 0.61M | 0.50M | -0.30M | 0.35M | 0.35M | 0.26M | 0.21M | 0.22M | 0.19M | 0.34M | 0.29M | 0.16M | 0.07M | 0.10M | 0.61M | 0.97M | 0.83M | 0.59M | 0.48M | 0.38M | 0.40M | 0.86M | 1.41M | 1.03M | 1.73M | 2.57M | 1.97M | 1.65M | 1.23M | 0.65M | 0.44M | 0.62M | 0.55M | 0.62M |
|
Other Non Operating Income
|
0.21M | | | -0.06M | -0.27M | -0.31M | | -0.36M | -0.22M | -0.12M | 1.12M | | | | | | | 0.44M | 0.63M | 0.37M | 0.48M | 0.34M | -0.21M | -0.41M | -0.28M | -0.04M | -0.32M | -0.34M | -0.30M | -0.03M | -0.02M | 0.31M | -1.51M | 1.00M | 0.34M | 0.51M | 1.45M | -22.52M | 7.08M | 7.12M | 4.29M | 2.84M |
|
Non Operating Income
|
0.20M | -0.06M | 0.15M | 0.21M | -0.27M | 0.41M | 0.40M | 0.42M | 0.40M | 0.38M | 0.82M | 0.35M | 0.35M | 0.26M | 0.38M | 0.22M | 0.19M | 0.77M | 0.41M | 0.37M | 0.48M | 0.34M | -2.19M | -0.41M | -0.28M | -0.19M | -0.36M | -0.87M | -1.41M | -0.90M | -0.49M | -0.61M | -2.97M | 3.57M | 2.31M | 1.53M | 2.67M | -22.52M | 7.08M | 59.92M | 5.03M | 30.68M |
|
EBT
|
-8.17M | -14.56M | -19.79M | -19.65M | -27.64M | -18.38M | -25.91M | -25.11M | -27.80M | -6.81M | -30.08M | -27.92M | -27.79M | -21.95M | -21.46M | -24.33M | -10.76M | -16.85M | -18.90M | -20.25M | -21.19M | -30.62M | -18.04M | -35.06M | -48.05M | 68.25M | -49.69M | -56.28M | -64.43M | -59.97M | -2.20M | -71.48M | 48.06M | -42.01M | -35.05M | -33.41M | -27.64M | -28.52M | -28.40M | -26.62M | -24.34M | -21.86M |
|
Profit After Tax
|
-7.97M | -14.62M | -19.63M | -19.70M | -27.91M | -18.69M | -25.27M | -25.47M | -28.02M | -6.93M | -28.95M | -27.92M | -27.79M | -21.95M | -21.29M | -24.33M | -10.76M | -16.41M | -18.78M | -19.88M | -20.71M | -30.28M | -18.25M | -35.47M | -48.33M | 68.22M | -50.00M | -56.62M | -64.73M | -60.00M | -68.80M | -71.17M | 46.55M | -47.85M | -34.72M | -40.13M | -32.87M | 88.78M | -15.64M | 32.68M | -19.86M | 8.20M |
|
Income from Continuing Operations
|
-8.17M | -14.56M | -19.79M | -19.65M | -27.64M | -18.38M | -25.91M | -25.11M | -27.80M | -6.81M | -30.08M | -27.92M | -27.79M | -21.95M | -21.46M | -24.33M | -10.76M | -16.85M | -18.90M | -20.25M | -21.19M | -30.62M | -18.04M | -35.06M | -48.05M | 68.25M | -49.69M | -56.28M | -64.43M | -59.97M | -2.20M | -71.48M | 48.06M | -42.01M | -35.05M | -33.41M | -27.64M | -28.52M | -28.40M | -26.62M | -24.34M | -21.86M |
|
Consolidated Net Income
|
-8.17M | -14.56M | -19.79M | -19.65M | -27.64M | -18.38M | -25.91M | -25.11M | -27.80M | -6.81M | -30.08M | -27.92M | -27.79M | -21.95M | -21.46M | -24.33M | -10.76M | -16.85M | -18.90M | -20.25M | -21.19M | -30.62M | -18.04M | -35.06M | -48.05M | 68.25M | -49.69M | -56.28M | -64.43M | -59.97M | -2.20M | -71.48M | 48.06M | -6.84M | -6.53M | -7.23M | -6.67M | 139.81M | -28.40M | -26.62M | -24.34M | -21.86M |
|
Income towards Parent Company
|
-8.17M | -14.56M | -19.79M | -19.65M | -27.64M | -18.38M | -25.91M | -25.11M | -27.80M | -6.81M | -30.08M | -27.92M | -27.79M | -21.95M | -21.46M | -24.33M | -10.76M | -16.85M | -18.90M | -20.25M | -21.19M | -30.62M | -18.04M | -35.06M | -48.05M | 68.25M | -49.69M | -56.28M | -64.43M | -59.97M | -2.20M | -71.48M | 48.06M | -6.84M | -6.53M | -7.23M | -6.67M | 139.81M | -28.40M | -26.62M | -24.34M | -21.86M |
|
Net Income towards Common Stockholders
|
-8.17M | -14.56M | -19.79M | -19.65M | -27.64M | -18.38M | -25.91M | -25.11M | -27.80M | -6.81M | -30.08M | -27.92M | -27.79M | -21.95M | -21.46M | -24.33M | -10.76M | -16.85M | -18.90M | -20.25M | -21.19M | -30.62M | -18.04M | -35.06M | -48.05M | 68.22M | -50.00M | -56.62M | -64.73M | -60.00M | -68.80M | -71.17M | 46.55M | -6.84M | -6.53M | -40.13M | -32.87M | 139.81M | -28.40M | 32.68M | -24.34M | -21.86M |
|
EPS (Basic)
|
-1.19 | -0.38 | -0.50 | -0.50 | -0.70 | -0.46 | -0.63 | -0.63 | -0.69 | -0.17 | -0.72 | -0.69 | -0.68 | -0.54 | -0.52 | -0.59 | -0.24 | -0.23 | -0.27 | -0.28 | -0.28 | -0.36 | -0.19 | -0.39 | -0.53 | 0.74 | -0.55 | -0.61 | -0.70 | -0.49 | -0.54 | -0.57 | 0.36 | -0.37 | -0.27 | -5.49 | -4.34 | 11.63 | 13.87 | 3.76 | -2.27 | 0.94 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | -0.36 | -0.19 | | -0.38 | 0.72 | -0.55 | -0.61 | -0.70 | -0.49 | -0.54 | -0.57 | 0.36 | -0.37 | -0.27 | -5.49 | -4.34 | 11.63 | 13.87 | 3.75 | -2.27 | 0.94 |
|
Shares Outstanding (Weighted Average)
|
1.83M | 1.95M | 1.95M | 1.96M | 1.98M | 2.01M | 2.02M | 2.02M | 2.02M | 2.03M | 2.03M | 2.03M | 2.03M | 2.04M | 2.04M | 2.05M | 2.05M | 3.50M | 3.50M | 3.55M | 3.63M | 3.81M | 4.56M | 4.58M | 4.58M | 4.59M | 4.59M | 4.60M | 4.61M | 6.20M | 6.23M | 6.30M | 6.40M | 6.41M | 6.46M | 7.55M | 7.57M | 7.59M | 8.54M | 8.72M | 8.73M | 8.75M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | 79.79M | | 91.66M | 94.95M | 91.70M | 92.16M | 92.26M | 122.53M | 108.08M | 125.86M | 129.84M | 128.29M | 128.00M | 7.31M | | 152.65M | 155.40M | 8.71M | | |
|
EBITDA
|
-7.94M | -14.65M | -19.59M | -19.63M | -27.94M | -18.84M | -25.36M | -25.48M | -28.04M | -6.86M | -29.00M | -27.88M | -27.71M | -21.93M | -21.28M | -24.33M | -10.76M | -16.40M | -18.79M | -19.89M | -20.70M | -30.28M | -18.30M | -35.43M | -48.30M | 68.22M | -50.07M | -56.78M | -64.78M | -59.86M | -68.69M | -71.16M | 46.55M | -47.85M | -41.25M | -40.13M | -32.87M | 88.78M | -15.64M | -27.24M | -24.88M | -22.48M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | 0.72M | 0.72M | 0.73M | 0.76M | 0.70M | 0.73M | 0.74M | 0.74M | 0.91M | 1.50M | 1.73M | 1.88M | 1.95M | 3.19M | | | 0.62M | | | | | | |