|
Revenue
|
1.29M | 1.38M | 1.69M | 1.69M | 1.78M | 4.21M | 4.87M | 5.63M | 6.21M | 5.92M | 7.32M | 6.67M | 7.47M | 7.68M | 7.41M | 7.88M | 10.43M | 11.12M | 10.62M | 10.94M | 5.00M | 16.26M | 22.22M | 6.59M | 6.45M | 6.55M | 0.30M | 12.85M | 11.25M | 14.03M | 13.27M | 13.57M | 12.61M | 13.59M | 11.99M | -1.92M | 28.93M | 6.96M | 9.11M | 12.87M | 16.63M | 14.24M | 13.78M |
|
Research & Development
|
1.37M | 1.97M | 3.46M | 4.38M | 5.22M | 7.42M | 7.86M | 11.33M | 13.43M | 15.56M | 17.48M | 21.17M | 22.49M | 23.47M | 23.24M | 19.92M | 23.71M | 25.46M | 27.51M | 31.73M | 34.65M | 37.77M | 39.76M | 38.23M | 39.28M | 58.88M | 60.49M | 71.16M | 133.09M | 90.20M | 96.65M | 100.03M | 97.12M | 115.28M | 113.70M | 108.98M | 111.85M | 114.21M | 123.38M | 116.88M | 108.43M | 97.03M | 94.75M |
|
Selling, General & Administrative
|
1.11M | 2.83M | 1.53M | 2.81M | 3.25M | 3.73M | 4.71M | 5.12M | 5.73M | 6.37M | 5.71M | 10.21M | 7.41M | 7.80M | 8.27M | 8.71M | 10.53M | 13.12M | 8.43M | 8.98M | 11.31M | 11.53M | 10.57M | 10.76M | 13.59M | 16.68M | 18.71M | 22.11M | 22.40M | 22.13M | 22.14M | 23.63M | 27.45M | 30.65M | 29.40M | 28.99M | 31.09M | 31.79M | 30.50M | 32.44M | 29.01M | 27.21M | 30.51M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 20.35M | 3.06M | | 2.12M | -1.34M | -3.44M |
|
Operating Expenses
|
2.48M | 4.80M | 4.99M | 7.18M | 8.47M | 11.15M | 12.57M | 16.45M | 19.16M | 21.93M | 23.19M | 31.38M | 29.90M | 31.27M | 31.51M | 28.63M | 34.24M | 38.58M | 35.94M | 40.71M | 45.96M | 49.30M | 50.32M | 48.99M | 52.87M | 75.57M | 79.20M | 93.27M | 155.50M | 112.33M | 118.80M | 123.66M | 124.56M | 145.93M | 143.10M | 137.97M | 142.94M | 146.00M | 153.88M | 149.32M | 137.43M | 124.24M | 125.26M |
|
Operating Income
|
-1.20M | -3.42M | -3.30M | -5.49M | -6.69M | -6.95M | -7.70M | -10.82M | -12.95M | -16.02M | -15.88M | -24.71M | -22.43M | -23.59M | -24.10M | -20.75M | -23.81M | -27.46M | -25.33M | -29.77M | -33.05M | -33.03M | -28.10M | -42.40M | -46.42M | -69.02M | -71.99M | -80.42M | -144.25M | -98.30M | -105.53M | -110.09M | -111.96M | -132.33M | -131.11M | -139.89M | -114.00M | -139.04M | -144.77M | -136.45M | -120.81M | -110.00M | -111.48M |
|
EBIT
|
-1.20M | -3.42M | -3.30M | -5.49M | -6.69M | -6.95M | -7.70M | -10.82M | -12.95M | -16.02M | -15.88M | -24.71M | -22.43M | -23.59M | -24.10M | -20.75M | -23.81M | -27.46M | -25.33M | -29.77M | -33.05M | -33.03M | -28.10M | -42.40M | -46.42M | -69.02M | -71.99M | -80.42M | -144.25M | -98.30M | -105.53M | -110.09M | -111.96M | -132.33M | -131.11M | -139.89M | -114.00M | -139.04M | -144.77M | -136.45M | -120.81M | -110.00M | -111.48M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | 0.09M | 0.20M | 0.08M | -0.07M | 0.11M | -0.22M | -0.12M | -0.03M | -0.01M | -0.00M | -0.16M | -1.95M | -5.13M | -0.93M | 0.99M | 3.43M | 2.99M | -1.48M | 0.14M | 1.99M | -6.07M | -20.35M | 4.45M | -3.08M | -2.12M | 1.34M | 3.44M |
|
Interest & Investment Income
|
| | | | 0.01M | 0.05M | 0.21M | 0.26M | 0.32M | 0.42M | 0.52M | 0.75M | 1.07M | 1.38M | 1.40M | 1.68M | 1.87M | 1.78M | 1.69M | 1.50M | 1.24M | 0.64M | 0.26M | 0.21M | 0.22M | 0.21M | 0.35M | 0.50M | 0.54M | 0.70M | 1.95M | 5.35M | 11.98M | 12.65M | 12.74M | 12.46M | 12.63M | 12.42M | 12.12M | 10.63M | 8.60M | 7.40M | 6.71M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.21M | 0.35M | -0.82M | -2.63M | -2.38M | -7.70M | -3.32M | 8.83M | 8.65M | 8.88M | 7.73M | 6.57M | -7.93M | 9.06M | 7.55M | 6.48M | 8.74M | 10.15M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.21M | 0.35M | -0.82M | -2.63M | -2.38M | -7.70M | -3.32M | 8.83M | 8.65M | 8.88M | 7.73M | 6.57M | -7.93M | 9.06M | 7.55M | 6.48M | 8.74M | 10.15M |
|
EBT
|
-1.20M | -3.42M | -3.30M | -5.49M | -6.69M | -6.90M | -7.48M | -10.56M | -12.63M | -15.59M | -15.36M | -23.96M | -21.36M | -22.22M | -22.70M | -19.07M | -21.94M | -25.68M | -23.63M | -28.28M | -31.81M | -32.39M | -27.84M | -42.19M | -46.20M | -68.81M | -71.64M | -79.91M | -143.71M | -97.60M | -103.58M | -104.73M | -99.98M | -119.68M | -118.37M | -127.43M | -101.37M | -126.62M | -132.65M | -125.82M | -112.20M | -102.59M | -104.76M |
|
Tax Provisions
|
-0.10M | -0.38M | -0.28M | -0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-1.09M | -3.04M | -3.02M | -5.25M | -6.69M | -6.90M | -7.48M | -10.56M | -12.63M | -15.59M | -15.36M | -23.96M | -21.36M | -22.22M | -22.70M | -19.07M | -21.94M | -25.68M | -23.63M | -28.28M | -31.81M | -32.39M | -27.84M | -42.19M | -46.20M | -68.81M | -71.64M | -81.24M | -146.87M | -100.68M | -113.23M | -113.41M | -103.13M | -123.68M | -122.22M | -132.16M | -107.44M | -146.97M | -135.71M | -128.90M | -114.33M | -101.25M | -101.32M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | -2.75M | -3.25M | -1.83M | -3.25M | -3.05M | -4.00M | -3.86M | -4.73M | | | | | | | |
|
Income from Continuing Operations
|
-1.09M | -3.04M | -3.02M | -5.25M | -6.69M | -6.90M | -7.48M | -10.56M | -12.63M | -15.59M | -15.36M | -23.96M | -21.36M | -22.22M | -22.70M | -19.07M | -21.94M | -25.68M | -23.63M | -28.28M | -31.81M | -32.39M | -27.84M | -42.19M | -46.20M | -68.81M | -71.64M | -79.91M | -143.71M | -97.60M | -103.58M | -104.73M | -99.98M | -119.68M | -118.37M | -127.43M | -101.37M | -126.62M | -132.65M | -125.82M | -112.20M | -102.59M | -104.76M |
|
Consolidated Net Income
|
-1.09M | -3.04M | -3.02M | -5.25M | -6.69M | -6.90M | -7.48M | -10.56M | -12.63M | -15.59M | -15.36M | -23.96M | -21.36M | -22.22M | -22.70M | -19.07M | -21.94M | -25.68M | -23.63M | -28.28M | -31.81M | -32.39M | -27.84M | -42.19M | -46.20M | -68.81M | -71.64M | -79.91M | -143.71M | -97.60M | -103.58M | -104.73M | -99.98M | -119.68M | -118.37M | -127.43M | -101.37M | -126.62M | -132.65M | -125.82M | -112.20M | -102.59M | -104.76M |
|
Income towards Parent Company
|
-1.09M | -3.04M | -3.02M | -5.25M | -6.69M | -6.90M | -7.48M | -10.56M | -12.63M | -15.59M | -15.36M | -23.96M | -21.36M | -22.22M | -22.70M | -19.07M | -21.94M | -25.68M | -23.63M | -28.28M | -31.81M | -32.39M | -27.84M | -42.19M | -46.20M | -68.81M | -71.64M | -79.91M | -143.71M | -97.60M | -103.58M | -104.73M | -99.98M | -119.68M | -118.37M | -127.43M | -101.37M | -126.62M | -132.65M | -125.82M | -112.20M | -102.59M | -104.76M |
|
Net Income towards Common Stockholders
|
-1.09M | -3.04M | -3.02M | -5.25M | -6.69M | -6.90M | -7.48M | -10.56M | -12.63M | -15.59M | -15.36M | -23.96M | -21.36M | -22.22M | -22.70M | -19.07M | -21.94M | -25.68M | -23.63M | -28.28M | -31.81M | -32.39M | -27.84M | -42.19M | -46.20M | -68.81M | -71.64M | -79.91M | -143.71M | -97.60M | -103.58M | -104.73M | -99.98M | -119.68M | -118.37M | -127.43M | -101.37M | -126.62M | -132.65M | -125.82M | -112.20M | -102.59M | -104.76M |
|
EPS (Basic)
|
-0.85 | -2.37 | -10.27 | -9.57 | -9.89 | -0.36 | -0.22 | -0.31 | -0.36 | -0.45 | -0.44 | -0.61 | -0.51 | -0.52 | -0.53 | -0.43 | -0.49 | -0.56 | -0.49 | -0.57 | -0.63 | -0.61 | -0.47 | -0.69 | -0.69 | -1.01 | -0.97 | -1.10 | -1.96 | -1.33 | -1.49 | -1.38 | -1.17 | -1.40 | -1.38 | -1.46 | -1.12 | -1.52 | -1.34 | -1.26 | -1.10 | -0.98 | -0.92 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.75 | | -0.69 | -0.97 | -1.10 | -1.96 | -1.33 | -1.49 | -1.38 | -1.17 | -1.40 | -1.38 | -1.46 | -1.12 | -1.52 | -1.34 | -1.26 | -1.10 | -0.98 | -0.92 |
|
Shares Outstanding (Weighted Average)
|
| | | 34.28M | 34.28M | 36.00M | 36.00M | 36.00M | 36.02M | 36.03M | 36.11M | 36.09M | 42.39M | 43.09M | 43.20M | 43.42M | 45.23M | 45.71M | 48.54M | 48.88M | 50.51M | 51.38M | 58.74M | 59.08M | 67.73M | 68.15M | 73.49M | 74.42M | 74.67M | 75.85M | 76.01M | 78.68M | 88.02M | 88.14M | 88.49M | 89.55M | 96.11M | 96.48M | 101.58M | 101.85M | 103.52M | 103.58M | 107.35M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | 55.99M | | 68.16M | 73.71M | 70.89M | 74.75M | 75.82M | 76.05M | 76.97M | 87.77M | 88.19M | 88.64M | 88.77M | 95.50M | 96.97M | 101.00M | 98.85M | 103.50M | 103.73M | 110.19M |
|
EBITDA
|
-1.20M | -3.42M | -3.30M | -5.49M | -6.69M | -6.95M | -7.70M | -10.82M | -12.95M | -16.02M | -15.88M | -24.71M | -21.36M | -22.22M | -22.70M | -19.09M | -21.85M | -25.49M | -23.55M | -28.35M | -31.69M | -32.61M | -27.96M | -42.22M | -46.22M | -68.81M | -71.81M | -83.69M | -152.30M | -102.17M | -113.04M | -111.50M | -98.34M | -124.87M | -121.93M | -130.85M | -108.26M | -147.18M | -131.26M | -131.59M | -113.88M | -101.66M | -100.99M |
|
Tax Rate
|
8.54 | 11.16 | 8.54 | 4.48 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |