|
Revenue
|
0.78M | 1.98M | 3.58M | 6.94M | 4.21M | 2.47M | 5.09M | 3.79M | 4.59M | 5.12M | 6.95M | 21.04M | 5.63M | 10.76M | 4.82M | -5.29M | 3.33M | 3.54M | 5.10M | 2.04M | 0.70M | 0.28M | 10.91M | 21.39M | -3.04M | 1.93M | 0.41M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 11.98M | 11.81M | 1.38M | 2.68M | 0.31M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | -1.07M | 9.58M | | -0.75M | 0.10M |
|
Research & Development
|
12.98M | 9.77M | 4.61M | -2.49M | 8.08M | 16.20M | 4.63M | 5.00M | 16.71M | 15.19M | 21.61M | 13.18M | 23.10M | 24.00M | 16.86M | 21.77M | 22.32M | 19.94M | 27.86M | 33.67M | 34.32M | 34.93M | 26.24M | 23.98M | 32.78M | 33.49M | 32.53M |
|
Selling, General & Administrative
|
8.50M | 13.44M | 9.87M | 14.87M | 11.81M | 11.50M | 8.90M | 12.01M | 9.92M | 10.41M | 7.89M | 15.55M | 11.27M | 10.52M | 10.76M | 14.00M | 12.77M | 12.39M | 10.01M | 12.12M | 13.15M | 11.26M | 12.72M | 17.09M | 9.36M | 12.31M | 13.62M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 11.98M | 11.81M | 1.38M | 2.68M | 0.31M |
|
Operating Expenses
|
21.48M | 23.21M | 14.49M | 12.39M | 19.89M | 27.70M | 13.52M | 17.01M | 26.63M | 25.60M | 29.50M | 28.73M | 34.37M | 34.52M | 27.62M | 35.77M | 35.09M | 32.33M | 37.87M | 45.79M | 47.47M | 46.19M | 50.95M | 52.88M | 43.52M | 48.48M | 46.46M |
|
Operating Income
|
-20.69M | -21.23M | -10.91M | -5.44M | -15.68M | -25.23M | -8.43M | -13.22M | -22.03M | -20.48M | -22.55M | -7.69M | -28.73M | -23.76M | -22.81M | -41.05M | -31.76M | -28.79M | -32.76M | -43.75M | -46.77M | -45.91M | -40.04M | -31.49M | -41.60M | -44.79M | -46.05M |
|
EBIT
|
-20.69M | -21.23M | -10.91M | -5.44M | -15.68M | -25.23M | -8.43M | -13.22M | -22.03M | -20.48M | -22.55M | -7.69M | -28.73M | -23.76M | -22.81M | -41.05M | -31.76M | -28.79M | -32.76M | -43.75M | -46.77M | -45.91M | -40.04M | -31.49M | -41.60M | -44.79M | -46.05M |
|
Interest & Investment Income
|
| | 959.00 | 0.33M | 0.79M | 0.19M | 0.16M | 0.13M | 0.09M | 0.07M | 0.03M | 0.02M | 0.02M | 0.04M | 0.29M | 0.43M | 0.55M | 0.66M | 0.52M | 0.55M | 1.10M | 0.83M | 1.19M | 1.03M | 0.97M | 0.41M | 0.16M |
|
Other Non Operating Income
|
2.72M | 0.28M | 0.12M | 0.08M | -0.76M | -0.35M | 1.88M | 2.66M | -1.61M | 0.38M | -3.37M | -1.69M | -2.65M | -10.43M | -12.84M | 16.46M | 3.86M | 1.91M | -8.68M | 12.21M | -0.54M | -0.28M | 3.46M | -5.53M | 3.69M | 8.62M | -1.56M |
|
EBT
|
-20.70M | -17.98M | -10.80M | -5.05M | -14.92M | -15.68M | -6.43M | -13.12M | -22.00M | -20.47M | -22.58M | -7.79M | -28.80M | -23.80M | -24.41M | -43.52M | -34.27M | -31.48M | -35.62M | -46.65M | -48.92M | -48.34M | -42.21M | -33.87M | -43.67M | -47.42M | -48.95M |
|
Tax Provisions
|
| | -0.34M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-17.98M | -20.82M | -10.46M | -5.48M | -15.68M | -25.42M | -6.43M | -10.46M | -23.62M | -20.09M | -25.95M | -9.91M | -31.05M | -33.97M | -37.28M | -27.31M | -30.36M | -29.58M | -44.30M | 20.21M | -20.44M | -48.62M | -39.33M | -39.40M | -39.98M | -38.80M | -50.51M |
|
Income from Continuing Operations
|
-20.70M | -17.98M | -10.46M | -5.05M | -14.92M | -15.68M | -6.43M | -13.12M | -22.00M | -20.47M | -22.58M | -7.79M | -28.80M | -23.80M | -24.41M | -43.52M | -34.27M | -31.48M | -35.62M | -46.65M | -48.92M | -48.34M | -42.21M | -33.87M | -43.67M | -47.42M | -48.95M |
|
Consolidated Net Income
|
-20.70M | -17.98M | -10.46M | -5.05M | -14.92M | -15.68M | -6.43M | -13.12M | -22.00M | -20.47M | -22.58M | -7.79M | -28.80M | -23.80M | -24.41M | -43.52M | -34.27M | -31.48M | -35.62M | -46.65M | -48.92M | -48.34M | -42.21M | -33.87M | -43.67M | -47.42M | -48.95M |
|
Income towards Parent Company
|
-20.70M | -17.98M | -10.46M | -5.05M | -14.92M | -15.68M | -6.43M | -13.12M | -22.00M | -20.47M | -22.58M | -7.79M | -28.80M | -23.80M | -24.41M | -43.52M | -34.27M | -31.48M | -35.62M | -46.65M | -48.92M | -48.34M | -42.21M | -33.87M | -43.67M | -47.42M | -48.95M |
|
Net Income towards Common Stockholders
|
-17.98M | -20.82M | -10.46M | -5.48M | -15.68M | -25.42M | -6.43M | -10.46M | -23.62M | -20.09M | -25.95M | -9.91M | -31.05M | -33.97M | -37.28M | -27.31M | -30.36M | -29.58M | -44.30M | 20.21M | -20.44M | -48.62M | -39.33M | -39.40M | -39.98M | -38.80M | -50.51M |
|
EPS (Basic)
|
-0.62 | -0.63 | -0.30 | -0.12 | -0.43 | -0.69 | -0.17 | -0.25 | -0.54 | -0.46 | -0.59 | -0.22 | -0.70 | -0.76 | -0.83 | -0.58 | -0.62 | -0.53 | -0.74 | 0.42 | -0.32 | -0.76 | -0.55 | -0.50 | -0.51 | -0.48 | -0.62 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.17 | -0.25 | -0.54 | -0.46 | -0.59 | -0.22 | -0.70 | -0.76 | -0.83 | -0.58 | -0.62 | -0.53 | -0.74 | 0.42 | -0.32 | -0.76 | -0.55 | -0.50 | -0.51 | -0.48 | -0.62 |
|
Shares Outstanding (Weighted Average)
|
33.18M | 33.34M | 33.37M | 36.57M | 36.82M | 37.36M | 37.36M | 38.41M | 44.26M | 44.28M | 44.31M | 44.45M | 44.68M | 44.71M | 44.71M | 44.73M | 48.67M | 59.50M | 59.54M | 63.60M | 64.22M | 64.31M | 64.90M | 78.15M | 78.85M | 80.37M | 80.45M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 37.22M | 37.72M | 43.97M | 44.14M | 44.17M | 44.14M | 44.50M | 44.67M | 44.69M | 45.18M | 48.64M | 55.35M | 59.53M | 56.49M | 64.07M | 64.38M | 71.63M | 69.82M | 79.03M | 80.59M | 80.95M |
|
EBITDA
|
-19.12M | -19.24M | -8.81M | -9.67M | -11.73M | -24.90M | -10.55M | -13.91M | -23.89M | -20.49M | -23.28M | -9.68M | -29.11M | -26.62M | -28.51M | -36.66M | -32.72M | -32.12M | -38.29M | 11.62M | -22.13M | -49.11M | -40.56M | -38.27M | -41.33M | -41.25M | -49.30M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.06M | 0.05M | 0.06M | 0.12M | 0.08M | 0.08M | 1.89M | 2.90M | 3.06M | 3.35M | 3.38M | 3.45M | 3.25M | 3.25M | 3.36M | 3.41M | 3.04M | 3.03M | 3.06M |
|
Tax Rate
|
| | 3.14% | | | | | | | | | | | | | | | | | | | | | | | | |