|
Revenue
|
0.49M | 1.29M | 0.49M | 0.99M | 0.99M | 0.49M | 0.49M | 0.30M | 0.30M | 0.30M | 2.90M | 0.77M | 0.77M | 0.77M | 0.77M | 1.07M | 0.64M | 0.58M | 5.85M | -0.60M | -0.70M | -0.44M | | | 1.51M | -0.09M | |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.92M | 0.03M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.07M | -1.01M | -1.24M |
|
Research & Development
|
10.15M | 9.68M | 13.20M | 12.73M | 4.14M | 12.02M | 3.87M | 13.23M | 4.12M | 4.16M | 2.30M | 0.40M | 5.16M | 5.80M | 7.15M | 6.07M | 5.94M | 4.34M | 7.46M | 5.85M | 4.38M | 8.49M | | 4.41M | 7.13M | 5.98M | 3.63M |
|
Selling, General & Administrative
|
4.34M | 2.66M | 4.67M | 4.67M | -0.19M | 10.50M | 6.57M | 4.87M | 4.02M | 3.48M | 3.51M | 3.55M | 2.45M | 2.20M | 6.04M | 2.90M | 1.85M | 1.83M | 2.78M | 2.34M | 1.96M | 3.29M | | 7.98M | 9.68M | 10.33M | 8.61M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | 2.35M | 0.56M | 0.05M | 8.31M | | 0.42M | 0.10M | | | | -46.22M | |
|
Operating Expenses
|
14.50M | 12.34M | 17.87M | 17.41M | 3.95M | 22.52M | 10.45M | 18.10M | 8.14M | 7.64M | 5.81M | 3.95M | 7.60M | 7.99M | 13.19M | 11.32M | 8.35M | 6.23M | 18.55M | 8.18M | 6.76M | 11.88M | | 12.39M | 16.81M | -29.91M | 12.25M |
|
Operating Income
|
-14.00M | -11.05M | -17.37M | -16.41M | -2.95M | -22.03M | -9.95M | -17.80M | -7.84M | -7.34M | -2.91M | -3.18M | -6.83M | -7.22M | -12.41M | -10.26M | -7.71M | -5.64M | -12.69M | -8.18M | -6.76M | -11.88M | | -12.39M | -15.75M | -17.31M | -13.48M |
|
EBIT
|
-14.00M | -11.05M | -17.37M | -16.41M | -2.95M | -22.03M | -9.95M | -17.80M | -7.84M | -7.34M | -2.91M | -3.18M | -6.83M | -7.22M | -12.41M | -10.26M | -7.71M | -5.64M | -12.69M | -8.18M | -6.76M | -11.88M | | -12.39M | -15.75M | -17.31M | -13.48M |
|
Other Non Operating Income
|
| | | | | | | | | | | -1.25M | | | | | -0.18M | -0.42M | | -8.06M | | 6.16M | | | | | |
|
EBT
|
-14.71M | -11.60M | -18.05M | -16.81M | -3.49M | -22.33M | -10.57M | -19.09M | -8.05M | -5.33M | -5.88M | -5.07M | -7.54M | -8.43M | -12.70M | -9.74M | -10.24M | -5.22M | -12.73M | -8.78M | -5.70M | -6.29M | | -46.35M | -20.15M | -14.85M | -13.48M |
|
Tax Provisions
|
-0.73M | 0.12M | 0.01M | 0.05M | 0.05M | 500.00 | | 0.00M | | | 0.50M | -3.15M | | | -0.50M | | | -0.78M | -2.63M | | | -3.27M | | 0.00M | | -1.55M | |
|
Profit After Tax
|
-13.98M | -11.72M | -18.06M | -16.86M | -3.54M | -22.33M | -10.57M | -19.10M | -8.05M | -5.33M | -6.37M | -1.92M | -7.54M | -8.43M | -12.20M | -9.74M | -10.24M | -4.44M | -10.10M | -16.60M | -5.70M | -3.01M | | -46.36M | -20.15M | -13.29M | -13.48M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.03M | -0.04M | -0.04M |
|
Income from Non-Controlling Interests
|
| -0.38M | -0.90M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-13.98M | -11.72M | -18.06M | -16.86M | -3.54M | -22.33M | -10.57M | -19.10M | -8.05M | -5.33M | -6.37M | -1.92M | -7.54M | -8.43M | -12.20M | -9.74M | -10.24M | -4.44M | -10.10M | -8.78M | -5.70M | -3.01M | | -46.36M | -20.15M | -13.29M | -13.48M |
|
Consolidated Net Income
|
-13.98M | -11.72M | -18.06M | -16.86M | -3.54M | -22.33M | -10.57M | -19.10M | -8.05M | -5.33M | -6.37M | -1.92M | -7.54M | -8.43M | -12.20M | -9.74M | -10.24M | -4.44M | -10.10M | -8.78M | -5.70M | -3.01M | | -46.36M | -20.15M | -13.29M | -13.48M |
|
Income towards Parent Company
|
-13.98M | -11.72M | -18.06M | -16.86M | -3.54M | -22.33M | -10.57M | -19.10M | -8.05M | -5.33M | -6.37M | -1.92M | -7.54M | -8.43M | -12.20M | -9.74M | -10.24M | -4.44M | -10.10M | -8.78M | -5.70M | -3.01M | | -46.36M | -20.15M | -13.29M | -13.48M |
|
Preferred Dividend Payments
|
1.03M | 1.09M | 1.11M | 0.94M | 1.03M | 0.49M | | | | | | 0.45M | 0.64M | 0.65M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.17M | | | | | | | |
|
Net Income towards Common Stockholders
|
-15.08M | -12.43M | -18.27M | -17.80M | -4.57M | -30.19M | -10.57M | -19.10M | -8.05M | -5.33M | -7.55M | -17.73M | -8.56M | -9.08M | -12.65M | -9.89M | -11.29M | -4.60M | -10.26M | -18.48M | -17.46M | -3.01M | | -46.36M | -20.15M | -13.29M | -23.06M |
|
EPS (Basic)
|
-1.61 | -1.30 | -1.87 | -1.36 | -0.32 | -1.60 | -0.61 | -0.82 | -0.34 | -0.22 | -0.31 | -0.71 | -2.66 | -2.10 | 0.22 | -1.00 | -0.98 | -0.20 | -0.24 | -0.62 | -0.36 | -0.03 | | -1.50 | -0.55 | -0.38 | -0.38 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.32 | -1.60 | -0.61 | | -0.38 | -0.22 | -0.31 | | -0.33 | -0.26 | -0.32 | | | | | | | -0.03 | | -1.50 | -0.55 | -0.38 | -0.38 |
|
Shares Outstanding (Weighted Average)
|
9.38M | 9.59M | 9.75M | 13.06M | 14.16M | 18.82M | 17.21M | 23.20M | 23.72M | 24.44M | 24.02M | 25.00M | 3.22M | 4.32M | 4.93M | 9.84M | 11.53M | 23.01M | 18.19M | 29.90M | 47.90M | 90.76M | 24.23M | | | 34.80M | 60.21M |
|
Shares Outstanding (Diluted Average)
|
| | | | 14.16M | 18.82M | 17.21M | | 23.80M | 24.44M | 24.04M | | 25.73M | 34.54M | 39.46M | | | | | | | 90.76M | 24.23M | | | 34.80M | 60.21M |
|
EBITDA
|
-14.00M | -11.05M | -17.37M | -16.41M | -2.95M | -22.03M | -9.95M | -17.80M | -7.84M | -7.34M | -2.91M | -3.18M | -6.83M | -7.22M | -12.41M | -10.26M | -7.71M | -5.64M | -12.69M | -8.18M | -6.76M | -11.88M | | -12.39M | -15.75M | -17.31M | -13.48M |
|
Interest Expenses
|
0.71M | 0.55M | 0.68M | 0.40M | 0.54M | 0.30M | 0.62M | 0.49M | 1.24M | 1.75M | 2.15M | 0.72M | 0.92M | 1.15M | 1.11M | 1.12M | 1.05M | 1.08M | 0.21M | 0.60M | 0.70M | 0.44M | | | | | |
|
Tax Rate
|
4.94% | -1.03% | -0.05% | -0.31% | -1.45% | 0.00% | | -0.02% | | | -8.47% | 62.13% | | | 3.92% | | | 14.90% | 20.69% | | | 52.04% | | -0.01% | | 10.47% | |