|
Revenue
|
1,000.00M | -0.13M | -0.06M | -0.03M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | | | | | | | -1.00M | -0.72M | -0.70M | -0.26M | -0.80M | -0.01M | -0.01M | -0.25M | -0.29M | -0.17M | -0.02M | -0.02M | -0.02M | -0.02M | 0.50M | 0.64M | 0.47M | 0.88M | 0.44M | 0.48M | 3.70M | 1.41M | 1.01M | 1.14M | 1.14M | 0.76M | 1.48M | 1.37M | 1.75M |
|
Research & Development
|
13.24M | 4.76M | 5.76M | 5.86M | 5.85M | 5.77M | 5.59M | 5.79M | 4.88M | 5.32M | 4.50M | 4.21M | 3.49M | 3.37M | 3.29M | 4.46M | 1.56M | 2.92M | 3.79M | 1.24M | 1.31M | 1.75M | 1.65M | 1.63M | 1.48M | 1.59M | 2.87M | 18.85M | 6.28M | 7.10M | 9.39M | 11.60M | 17.94M | 17.23M | 10.17M | 14.57M | 7.05M | 7.78M | 6.83M | 8.90M | 8.11M | 8.29M | 9.53M | 8.40M | 11.15M |
|
Selling, General & Administrative
|
1.70M | 1.72M | 2.11M | 1.74M | 2.19M | 2.23M | 2.21M | 2.16M | 1.77M | 2.39M | 2.33M | 2.17M | 2.23M | 2.67M | 2.81M | 2.83M | 0.84M | 2.77M | 1.05M | 1.09M | 1.41M | 2.53M | 2.28M | 1.78M | 1.70M | 2.21M | 4.18M | 6.76M | 4.51M | 7.47M | 10.14M | 10.62M | 7.64M | 7.01M | 8.31M | 9.45M | 9.08M | 5.16M | 6.40M | 7.69M | 6.28M | 6.31M | 6.45M | 6.77M | 8.23M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | 2.79M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 0.06M | | | | 0.31M | | | | 0.20M | | | | | | | | | -2.79M | | | | | | 7.00M | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
14.94M | 6.54M | 7.87M | 7.59M | 8.04M | 8.31M | 7.80M | 7.96M | 6.65M | 7.91M | 6.83M | 6.37M | 5.71M | 6.03M | 6.09M | 7.28M | 2.40M | 5.69M | 4.84M | 2.33M | 2.71M | 4.28M | 3.93M | 3.41M | 10.18M | 3.81M | 7.06M | 25.61M | 10.79M | 14.57M | 19.53M | 22.22M | 25.58M | 24.23M | 18.48M | 24.02M | 16.13M | 12.93M | 13.23M | 16.59M | 14.39M | 14.60M | 15.98M | 15.17M | 19.38M |
|
Operating Income
|
-14.94M | -6.54M | -7.87M | -7.59M | -8.04M | -8.31M | -7.80M | -7.96M | -6.65M | -7.91M | -6.83M | -6.37M | -5.71M | -6.03M | -6.09M | -7.28M | -2.40M | -5.69M | -4.84M | -2.33M | -2.71M | -4.28M | -3.93M | -3.37M | -10.18M | -3.81M | -7.06M | -25.61M | -10.79M | -14.57M | -19.03M | -21.58M | -25.11M | -23.36M | -18.04M | -23.54M | -12.43M | -11.53M | -12.22M | -15.45M | -13.25M | -13.84M | -14.50M | -13.79M | -17.62M |
|
EBIT
|
-14.94M | -6.54M | -7.87M | -7.59M | -8.04M | -8.31M | -7.80M | -7.96M | -6.65M | -7.91M | -6.83M | -6.37M | -5.71M | -6.03M | -6.09M | -7.28M | -2.40M | -5.69M | -4.84M | -2.33M | -2.71M | -4.28M | -3.93M | -3.37M | -10.18M | -3.81M | -7.06M | -25.61M | -10.79M | -14.57M | -19.03M | -21.58M | -25.11M | -23.36M | -18.04M | -23.54M | -12.43M | -11.53M | -12.22M | -15.45M | -13.25M | -13.84M | -14.50M | -13.79M | -17.62M |
|
Interest & Investment Income
|
| | | | | | -0.02M | -0.02M | -0.02M | -0.01M | 0.04M | 0.04M | 0.04M | 0.02M | 0.04M | 0.03M | 0.00M | 0.00M | 594.00 | 377.00 | 136.00 | 107.00 | 119.00 | | | 0.00M | | | 0.01M | | | | | | | | | | 0.30M | 0.17M | 0.31M | | -0.91M | -1.06M | 0.21M |
|
Other Non Operating Income
|
2.99M | 7.57M | -0.03M | -0.01M | -0.02M | -0.01M | -0.10M | -0.07M | -0.13M | 0.05M | -0.02M | -0.07M | -0.05M | 0.03M | -0.02M | -0.03M | 1.46M | 0.46M | -0.78M | -0.61M | -18.51M | 16.71M | -87.00 | | | 0.18M | | | -0.00M | 0.03M | | | | | | | | | | | 0.00M | | | | -1.32M |
|
Non Operating Income
|
2.97M | 7.46M | -0.09M | -0.04M | -0.04M | -0.04M | -0.12M | -0.08M | -2.67M | 16.97M | -0.25M | -0.17M | -0.28M | -0.76M | -8.74M | 3.51M | 0.47M | -0.27M | -1.47M | -1.21M | -20.06M | 16.66M | -0.01M | -0.25M | -0.29M | 0.02M | -0.02M | -0.34M | -0.02M | -0.01M | 0.01M | 0.09M | 1.20M | 0.96M | 0.71M | 0.47M | 0.71M | 0.56M | -0.01M | -0.00M | 0.28M | -0.04M | 0.07M | 0.11M | -2.43M |
|
EBT
|
-14.96M | -6.67M | -7.93M | -7.62M | -8.06M | -8.34M | -7.84M | -7.99M | -6.69M | -7.92M | -6.79M | -6.33M | -5.67M | -6.01M | -6.06M | -7.25M | -3.40M | -6.40M | -5.54M | -2.59M | -3.51M | -4.29M | -3.94M | -3.61M | -10.47M | -3.79M | -7.08M | -25.63M | -10.81M | -14.58M | -19.03M | -21.58M | -21.92M | -21.94M | -18.04M | -23.54M | -12.43M | -11.53M | -11.91M | -15.28M | -12.97M | -13.84M | -15.41M | -14.85M | -18.73M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-11.97M | 0.92M | -7.96M | -7.63M | -8.08M | -8.35M | -7.92M | -8.04M | -9.31M | 9.06M | -7.08M | -6.54M | -6.00M | -6.80M | -14.83M | -3.78M | -1.93M | -5.96M | -6.31M | -3.54M | -22.77M | 12.38M | -3.94M | -3.61M | -10.47M | -3.79M | -7.08M | -7.08M | -10.76M | -14.62M | -19.02M | -21.48M | -23.91M | -22.39M | -17.33M | -23.07M | -11.72M | -10.99M | -11.92M | -15.28M | -12.97M | -13.90M | -15.40M | -14.74M | -20.05M |
|
Income from Continuing Operations
|
-14.96M | -6.67M | -7.93M | -7.62M | -8.06M | -8.34M | -7.84M | -7.99M | -6.69M | -7.92M | -6.79M | -6.33M | -5.67M | -6.01M | -6.06M | -7.25M | -3.40M | -6.40M | -5.54M | -2.59M | -3.51M | -4.29M | -3.94M | -3.61M | -10.47M | -3.79M | -7.08M | -25.63M | -10.76M | -14.58M | -19.03M | -21.58M | -21.92M | -21.94M | -18.04M | -23.54M | -12.43M | -11.53M | -11.91M | -15.28M | -12.97M | -13.84M | -15.41M | -14.85M | -18.73M |
|
Consolidated Net Income
|
-14.96M | -6.67M | -7.93M | -7.62M | -8.06M | -8.34M | -7.84M | -7.99M | -6.69M | -7.92M | -6.79M | -6.33M | -5.67M | -6.01M | -6.06M | -7.25M | -3.40M | -6.40M | -5.54M | -2.59M | -3.51M | -4.29M | -3.94M | -3.61M | -10.47M | -3.79M | -7.08M | -25.63M | -10.76M | -14.58M | -19.03M | -21.58M | -21.92M | -21.94M | -18.04M | -23.54M | -12.43M | -11.53M | -11.91M | -15.28M | -12.97M | -13.84M | -15.41M | -14.85M | -18.73M |
|
Income towards Parent Company
|
-14.96M | -6.67M | -7.93M | -7.62M | -8.06M | -8.34M | -7.84M | -7.99M | -6.69M | -7.92M | -6.79M | -6.33M | -5.67M | -6.01M | -6.06M | -7.25M | -3.40M | -6.40M | -5.54M | -2.59M | -3.51M | -4.29M | -3.94M | -3.61M | -10.47M | -3.79M | -7.08M | -25.63M | -10.76M | -14.58M | -19.03M | -21.58M | -21.92M | -21.94M | -18.04M | -23.54M | -12.43M | -11.53M | -11.91M | -15.28M | -12.97M | -13.84M | -15.41M | -14.85M | -18.73M |
|
Preferred Dividend Payments
|
| | | | | | | | -0.08M | | -1.25M | -1.09M | -0.92M | | -0.46M | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-11.97M | 16.72M | -7.96M | -7.63M | -8.08M | -8.34M | -7.92M | -8.04M | -9.23M | -7.92M | -5.83M | -5.45M | -5.08M | -6.01M | -14.37M | -7.25M | -3.40M | -6.40M | -9.39M | -3.54M | -22.77M | 12.38M | -3.94M | -3.94M | -10.47M | -3.79M | -7.08M | -7.08M | -10.76M | -14.58M | -19.03M | -21.58M | -21.92M | -21.94M | -18.04M | -17.33M | -11.72M | -10.97M | -11.92M | -15.26M | -12.97M | -13.88M | -15.35M | -14.74M | -20.05M |
|
EPS (Basic)
|
-19.38 | 38.64 | -0.60 | -0.58 | -0.61 | -0.63 | -0.60 | -0.61 | -0.70 | 0.93 | -0.27 | -0.25 | -0.23 | -0.25 | -0.52 | -0.13 | -0.39 | -1.20 | -1.27 | -0.58 | -3.55 | 4.13 | -0.07 | -0.19 | -0.07 | 0.02 | -0.04 | -0.13 | -0.05 | -0.07 | -0.09 | -0.10 | -0.11 | -0.10 | -0.08 | -0.10 | -0.05 | -0.04 | -0.46 | -0.38 | -0.05 | 0.04 | -0.05 | -0.05 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -0.23 | -0.25 | | | -0.24 | -0.11 | | | | 0.89 | | -0.11 | -0.07 | 0.02 | -0.04 | -0.04 | -0.05 | -0.07 | -0.09 | -0.10 | -0.11 | -0.10 | -0.08 | -0.10 | -0.05 | -0.04 | -0.46 | -0.38 | -0.05 | 0.04 | -0.05 | -0.05 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
0.18M | 0.18M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.27M | 0.27M | 0.37M | 0.35M | 0.37M | 0.40M | 0.48M | 0.48M | 0.48M | 1.03M | 1.58M | 1.58M | 1.58M | 16.00M | 52.63M | 74.55M | 135.01M | 162.03M | 188.09M | 198.23M | 198.76M | 199.19M | 199.49M | 215.66M | 216.57M | 218.89M | 226.43M | 226.43M | 256.49M | 256.50M | 256.50M | 257.33M | 287.86M | 291.32M | 292.01M | 292.03M | 292.30M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 13.89M | | 83.54M | 141.59M | 112.24M | 186.30M | 195.57M | 198.79M | 195.01M | 205.69M | 215.86M | 216.59M | 214.60M | 225.52M | 238.31M | 256.49M | 244.33M | 257.23M | 257.35M | 278.17M | 271.00M | 292.00M | 292.07M | 304.00M |
|
EBITDA
|
-14.94M | -6.54M | -7.87M | -7.59M | -8.04M | -8.31M | -7.92M | -8.04M | -9.31M | -7.91M | -7.09M | -6.54M | -5.99M | -6.03M | -14.83M | -3.78M | -1.93M | -5.96M | -6.31M | -3.54M | -22.77M | 12.38M | -3.94M | -3.61M | -10.47M | -3.79M | -7.08M | -25.95M | -10.76M | -14.58M | -19.02M | -21.47M | -23.89M | -22.40M | -17.33M | -23.07M | -11.71M | -10.98M | -11.92M | -15.28M | -12.97M | -13.86M | -15.36M | -14.77M | -20.00M |
|
Interest Expenses
|
0.02M | 0.13M | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | 1.00M | 0.72M | 0.70M | 0.26M | 0.80M | 0.01M | 0.01M | 0.25M | 0.29M | 0.17M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | 0.03M | | | | 1.31M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48% | | | | | | | | | | | | | | | | |