|
Revenue
|
| 34.39M | 45.78M | 52.70M | 59.33M | 51.00M | 54.54M | 53.95M | 53.27M | 49.77M | 56.89M | 56.09M | 55.56M | 53.15M | 63.29M | 65.61M | 65.23M | 54.18M | 65.09M | 68.90M |
|
Cost of Revenue
|
| 22.89M | 26.36M | 27.45M | 29.73M | 31.06M | 32.63M | 29.00M | 30.49M | 29.21M | 31.39M | 30.56M | 31.77M | 29.87M | 30.44M | 26.16M | 20.51M | 22.11M | 24.33M | 23.77M |
|
Gross Profit
|
| 11.49M | 19.42M | 25.26M | 29.59M | 19.94M | 21.91M | 24.95M | 22.78M | 20.56M | 25.50M | 25.53M | 23.79M | 23.27M | 32.85M | 39.45M | 44.72M | 32.06M | 40.76M | 45.13M |
|
Research & Development
|
| 20.82M | 23.33M | 25.46M | 27.48M | 28.96M | 32.70M | 33.40M | 32.02M | 32.98M | 37.12M | 39.65M | 40.25M | 31.32M | 31.10M | 31.90M | 33.62M | 33.49M | 34.62M | 35.67M |
|
Selling, General & Administrative
|
| 9.33M | 10.96M | 11.51M | 22.87M | 15.15M | 17.28M | 18.07M | 17.23M | 16.48M | 19.39M | 19.53M | 20.66M | 16.73M | 40.49M | 17.20M | 17.73M | 16.14M | 15.77M | 16.25M |
|
Other Operating Expenses
|
| 29.23M | 32.96M | 34.82M | 38.24M | 40.12M | 42.81M | 38.88M | 40.35M | 39.12M | 41.82M | 41.29M | 42.30M | 39.85M | 40.72M | 37.29M | 30.97M | 31.56M | 34.98M | 34.20M |
|
Operating Expenses
|
| 59.38M | 67.25M | 71.78M | 88.59M | 84.23M | 92.80M | 90.35M | 89.60M | 88.58M | 98.33M | 100.47M | 103.21M | 87.89M | 112.31M | 86.39M | 82.33M | 81.19M | 85.37M | 86.13M |
|
Operating Income
|
| -24.99M | -21.47M | -19.08M | -29.27M | -33.23M | -38.26M | -36.39M | -36.33M | -38.81M | -41.44M | -44.38M | -47.65M | -34.75M | -49.02M | -20.78M | -17.10M | -27.01M | -20.28M | -17.23M |
|
EBIT
|
| -24.99M | -21.47M | -19.08M | -29.27M | -33.23M | -38.26M | -36.39M | -36.33M | -38.81M | -41.44M | -44.38M | -47.65M | -34.75M | -49.02M | -20.78M | -17.10M | -27.01M | -20.28M | -17.23M |
|
Non Operating Investment Income
|
| | | 0.00M | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 0.04M | 0.03M | 0.02M | 0.09M | 0.49M | 2.15M | 2.70M | 3.96M | 5.51M | 6.36M | 6.77M | 7.14M | 6.85M | 6.41M | 5.80M | 5.32M | 4.98M | 4.77M | 4.62M |
|
Other Non Operating Income
|
| -0.15M | -0.03M | -0.28M | -0.09M | -0.18M | -0.71M | -0.71M | 0.26M | -0.12M | -0.19M | -0.22M | 0.02M | -0.16M | 0.14M | 0.24M | -0.33M | 0.22M | 0.41M | -0.12M |
|
Non Operating Income
|
| -0.15M | -0.03M | -0.28M | -0.09M | -0.18M | -0.71M | -0.71M | 0.26M | -0.12M | -0.19M | -0.22M | 0.02M | -0.16M | 0.14M | 0.24M | -0.33M | 0.22M | 0.41M | -0.12M |
|
EBT
|
| -25.10M | -21.47M | -19.34M | -29.26M | -32.92M | -36.81M | -34.40M | -32.12M | -33.41M | -35.28M | -37.83M | -40.49M | -28.06M | -42.47M | -14.73M | -12.10M | -21.81M | -15.09M | -12.73M |
|
Tax Provisions
|
| 0.04M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.32M | 1.27M | 0.30M | 0.12M | 0.30M | 0.04M | 0.20M | 0.32M | 0.20M | 0.01M | 0.14M | 0.30M | 0.13M |
|
Profit After Tax
|
| -25.14M | -21.50M | -19.36M | -29.32M | -32.95M | -36.84M | -34.72M | -33.41M | -33.72M | -35.40M | -38.12M | -40.53M | -28.26M | -42.78M | -14.90M | -12.12M | -21.95M | -15.36M | -12.86M |
|
Income from Continuing Operations
|
| -25.14M | -21.50M | -19.36M | -29.32M | -32.95M | -36.84M | -34.72M | -33.39M | -33.72M | -35.40M | -38.13M | -40.53M | -28.26M | -42.78M | -14.93M | -12.11M | -21.95M | -15.39M | -12.86M |
|
Consolidated Net Income
|
| -25.14M | -21.50M | -19.36M | -29.32M | -32.95M | -36.84M | -34.72M | -33.39M | -33.72M | -35.40M | -38.13M | -40.53M | -28.26M | -42.78M | -14.93M | -12.11M | -21.95M | -15.39M | -12.86M |
|
Income towards Parent Company
|
| -25.14M | -21.50M | -19.36M | -29.32M | -32.95M | -36.84M | -34.72M | -33.39M | -33.72M | -35.40M | -38.13M | -40.53M | -28.26M | -42.78M | -14.93M | -12.11M | -21.95M | -15.39M | -12.86M |
|
Net Income towards Common Stockholders
|
| -25.14M | -21.50M | -19.36M | -29.32M | -32.95M | -36.84M | -34.72M | -33.39M | -33.72M | -35.40M | -38.13M | -40.53M | -28.26M | -42.78M | -14.93M | -12.11M | -21.95M | -15.39M | -12.86M |
|
EPS (Basic)
|
| -0.26 | -0.21 | -0.18 | -0.01 | -0.09 | -0.10 | -0.09 | -0.09 | -0.09 | -0.09 | -0.10 | -0.11 | -0.07 | -0.11 | -0.04 | -0.03 | -0.06 | -0.04 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| -0.26 | -0.21 | -0.18 | -0.01 | -0.09 | -0.10 | -0.09 | -0.09 | -0.09 | -0.09 | -0.10 | -0.11 | -0.07 | -0.11 | -0.04 | -0.03 | -0.06 | -0.04 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
| 46.10M | 51.63M | 52.77M | 382.96M | 386.03M | 386.42M | 381.47M | 369.56M | 374.47M | 374.57M | 380.77M | 385.13M | 393.63M | 390.28M | 379.91M | 382.14M | 386.30M | 382.59M | 387.26M |
|
Shares Outstanding (Diluted Average)
|
90.19M | 97.87M | 103.13M | 106.39M | 146.34M | 381.88M | 385.13M | 381.57M | 378.73M | 373.02M | 375.90M | 381.48M | 379.25M | 392.22M | 390.15M | 386.22M | 385.11M | 384.33M | 383.52M | 387.30M |
|
EBITDA
|
| -24.99M | -21.47M | -19.08M | -29.27M | -33.23M | -38.26M | -36.39M | -36.33M | -38.81M | -41.44M | -44.38M | -47.65M | -34.75M | -49.02M | -20.78M | -17.10M | -27.01M | -20.28M | -17.23M |
|
Interest Expenses
|
| 36.54M | | | | | | | | | | | | | | | | | | |