|
Revenue
|
1.44M | 2.10M | 4.52M | 6.02M | 1.60M | 0.54M | 13.51M | 41.62M | 64.83M | 29.87M | 111.81M | 73.81M | -19.67M | -22.70M | -30.84M | -24.68M |
|
Cost of Revenue
|
| | | | | | 1.04M | 1.41M | 1.08M | 0.51M | 0.86M | 0.90M | | | | |
|
Gross Profit
|
1.44M | 2.10M | 4.52M | 6.02M | 1.60M | 0.54M | 12.47M | 40.20M | 63.75M | 29.36M | 110.94M | 72.91M | -19.67M | -22.70M | -30.84M | -24.68M |
|
Research & Development
|
16.93M | 23.46M | 23.72M | 31.92M | 36.30M | 47.95M | 48.38M | 50.70M | 55.60M | 89.86M | 106.32M | 107.61M | 118.78M | 112.72M | 114.87M | 119.52M |
|
Selling, General & Administrative
|
5.27M | 8.75M | 8.22M | 10.98M | 15.82M | 22.60M | 35.33M | 43.78M | 52.04M | 51.72M | 39.71M | 49.31M | 54.84M | 50.67M | 49.66M | 49.73M |
|
Restructuring Costs
|
| | | 3.95M | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | -3.95M | 12.50M | | 1.04M | 1.41M | 1.08M | 0.51M | | | | | | |
|
Operating Expenses
|
22.20M | 32.21M | 31.93M | 42.91M | 52.12M | 70.55M | 84.75M | 95.89M | 108.72M | 142.09M | 146.04M | 156.92M | 173.62M | 163.39M | 164.53M | 169.26M |
|
Operating Income
|
-20.76M | -30.11M | -27.41M | -36.88M | -50.52M | -70.01M | -71.24M | -54.28M | -43.90M | -112.22M | -146.04M | -156.92M | -173.62M | -163.39M | -164.53M | -169.26M |
|
EBIT
|
-20.76M | -30.11M | -27.41M | -36.88M | -50.52M | -70.01M | -71.24M | -54.28M | -43.90M | -112.22M | -146.04M | -156.92M | -173.62M | -163.39M | -164.53M | -169.26M |
|
Interest & Investment Income
|
0.21M | 0.17M | 0.05M | 0.04M | 0.59M | -0.20M | 1.03M | 0.94M | 1.44M | | | 0.65M | 1.74M | 4.06M | 16.34M | 11.30M |
|
Other Non Operating Income
|
1.66M | 2.52M | 0.70M | 0.13M | | | -1.31M | -5.59M | 1.44M | -12.99M | 1.55M | -13.37M | | | 4.11M | |
|
Non Operating Income
|
1.66M | 2.52M | 0.70M | 0.13M | 0.57M | -0.21M | | 0.94M | 1.44M | 1.78M | 1.55M | 0.65M | 1.74M | | | |
|
EBT
|
-22.75M | -31.47M | -29.24M | -38.57M | -52.30M | -73.67M | -73.78M | -66.75M | -53.48M | -139.69M | -167.14M | -196.39M | -191.55M | -182.03M | -179.03M | -182.63M |
|
Tax Provisions
|
| | | | | | | | | -12.93M | -19.77M | -23.30M | | | | |
|
Profit After Tax
|
-21.09M | -29.25M | -28.55M | -38.44M | -39.80M | -73.67M | -75.10M | -66.75M | -53.48M | -126.76M | -147.37M | -173.13M | 194.24M | -182.03M | -174.92M | -182.63M |
|
Income from Continuing Operations
|
-22.75M | -31.47M | -29.24M | -38.57M | -52.30M | -73.67M | -73.78M | -66.75M | -53.48M | -126.76M | -147.37M | -173.09M | -191.55M | -182.03M | -179.03M | -182.63M |
|
Consolidated Net Income
|
-22.75M | -31.47M | -29.24M | -38.57M | -52.30M | -73.67M | -73.78M | -66.75M | -53.48M | -126.76M | 62.88M | 35.07M | 385.78M | 229.45M | 57.11M | 25.81M |
|
Income towards Parent Company
|
-22.75M | -31.47M | -29.24M | -38.57M | -52.30M | -73.67M | -73.78M | -66.75M | -53.48M | -126.76M | 62.88M | 35.07M | 385.78M | 229.45M | 57.11M | 25.81M |
|
Net Income towards Common Stockholders
|
-22.75M | -31.47M | -29.24M | -38.57M | -52.30M | -73.67M | -73.78M | -66.75M | -53.48M | -126.76M | 62.88M | 35.07M | 385.78M | 229.45M | 57.11M | 25.81M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | -0.00M | -0.00M | 0.00M | -0.00M | | |
|
Shares Outstanding (Weighted Average)
|
21.27M | 21.52M | 22.36M | 25.89M | 30.32M | 34.08M | 37.97M | 42.92M | 48.00M | 49.01M | 49.75M | 61.65M | 62.54M | 62.73M | 62.87M | 57.95M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 49.52M | 57.18M | 62.34M | 62.74M | | |
|
EBITDA
|
-20.76M | -29.29M | -28.55M | -38.44M | -39.80M | -73.67M | -75.10M | -66.75M | -53.48M | -126.76M | -84.49M | -138.06M | -173.62M | -163.39M | -164.53M | -169.26M |
|
Tax Rate
|
| | | | | | | | | 9.26% | 11.83% | 11.86% | | | | |