|
Revenue
|
0.40M | 0.73M | 0.94M | 129.86M | 0.17M | 0.17M | 0.17M | 0.17M | 32.23M | 15.12M | 1.49M | 2.01M | 0.59M | 0.28M | 0.43M | 0.31M | 0.27M | 0.33M | 0.29M | 0.17M | 0.26M | 26.81M | 0.22M | 0.23M | 0.23M | 0.28M | 0.26M | 0.19M | 0.19M | 0.17M | 0.20M | 0.26M | 0.14M | 0.20M | 0.16M | 0.36M | 0.16M | 60.07M | 139.17M | 1.17M | 1.15M | 1.31M | 1.52M | 49.92M | 2.17M | 4.02M | 84.87M | 0.32M | 0.05M | 132.01M | 0.97M | 2.12M | 2.83M | 4.42M | 2.42M |
|
Research & Development
|
8.76M | 8.02M | 7.53M | 9.83M | 5.96M | 8.15M | 6.35M | 5.60M | 9.34M | 8.62M | 10.39M | 10.11M | 10.57M | 12.79M | 17.18M | 17.89M | 20.49M | 32.36M | 26.84M | 39.84M | 25.70M | 34.03M | 41.31M | 33.50M | 34.71M | 31.45M | 18.52M | 16.51M | 13.30M | 9.58M | 12.49M | 15.47M | 15.25M | 17.27M | 21.61M | 20.76M | 21.14M | 21.09M | 17.99M | 22.06M | 27.26M | 31.57M | 39.86M | 36.87M | 44.76M | 56.01M | 57.91M | 61.89M | 64.11M | 57.51M | 50.72M | 50.17M | 50.81M | 40.52M | 28.94M |
|
Selling, General & Administrative
|
2.46M | 2.43M | 2.08M | 2.96M | 3.18M | 3.21M | 3.39M | 5.27M | 4.87M | 4.94M | 4.23M | 5.01M | 5.05M | 5.52M | 5.91M | 6.63M | 7.18M | 8.13M | 16.14M | 9.60M | 10.83M | 10.91M | 12.44M | 14.04M | 14.23M | 10.99M | 9.23M | 8.03M | 9.90M | 9.08M | 8.69M | 8.06M | 9.74M | 9.66M | 9.40M | 9.91M | 11.12M | 11.03M | 11.96M | 12.21M | 11.84M | 12.95M | 11.99M | 13.12M | 13.74M | 14.51M | 16.64M | 16.94M | 17.46M | 16.13M | 16.76M | 16.85M | 17.60M | 15.91M | 13.24M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | -3.17M | -1.59M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | 32.61M | 0.48M |
|
Operating Expenses
|
11.21M | 10.45M | 9.61M | 12.79M | 9.14M | 11.36M | 9.74M | 10.87M | 14.21M | 13.55M | 14.62M | 15.12M | 15.62M | 18.31M | 23.09M | 24.52M | 27.68M | 40.49M | 42.97M | 49.45M | 36.53M | 44.94M | 53.75M | 47.55M | 48.94M | 63.35M | 24.58M | 22.95M | 23.14M | 18.66M | 21.18M | 23.53M | 24.99M | 26.93M | 31.00M | 30.67M | 32.27M | 32.12M | 29.95M | 34.26M | 39.10M | 44.52M | 51.85M | 49.99M | 58.49M | 70.52M | 74.56M | 78.83M | 81.58M | 73.64M | 67.48M | 67.02M | 68.41M | 89.04M | 42.66M |
|
Operating Income
|
-10.81M | -9.71M | -8.67M | -12.22M | -8.97M | -11.19M | -9.57M | -10.70M | 18.02M | 1.57M | -13.13M | -13.11M | -15.03M | -18.04M | -22.66M | -24.21M | -27.41M | -40.16M | -42.69M | -49.28M | -36.27M | -18.13M | -53.53M | -47.32M | -48.71M | -63.07M | -24.32M | -22.75M | -22.95M | -18.50M | -20.97M | -23.27M | -24.85M | -26.73M | -30.85M | -30.31M | -32.11M | 27.95M | 109.23M | -33.09M | -37.94M | -43.21M | -50.33M | -0.07M | -56.33M | -66.50M | 10.31M | -78.52M | -81.53M | 58.38M | -66.51M | -64.90M | -65.58M | -84.62M | -40.24M |
|
EBIT
|
-10.81M | -9.71M | -8.67M | -12.22M | -8.97M | -11.19M | -9.57M | -10.70M | 18.02M | 1.57M | -13.13M | -13.11M | -15.03M | -18.04M | -22.66M | -24.21M | -27.41M | -40.16M | -42.69M | -49.28M | -36.27M | -18.13M | -53.53M | -47.32M | -48.71M | -63.07M | -24.32M | -22.75M | -22.95M | -18.50M | -20.97M | -23.27M | -24.85M | -26.73M | -30.85M | -30.31M | -32.11M | 27.95M | 109.23M | -33.09M | -37.94M | -43.21M | -50.33M | -0.07M | -56.33M | -66.50M | 10.31M | -78.52M | -81.53M | 58.38M | -66.51M | -64.90M | -65.58M | -84.62M | -40.24M |
|
Interest & Investment Income
|
| | | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.08M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | -0.23M | -0.04M | 0.00M | 0.17M | 0.09M | 0.07M | -0.09M | -0.13M | -0.02M | -0.21M | -0.09M | -0.27M | 0.58M | -0.41M | -0.87M | -0.68M | -0.24M | -0.27M | 0.41M | -0.07M | -0.03M | -0.02M | 0.23M | -0.04M | 0.02M | -0.02M | 0.02M | 0.01M | -0.07M | 0.02M | -0.06M | -0.04M | -0.02M | -0.07M | -0.00M | 0.00M | -0.33M | -0.14M | -0.10M | -0.01M | -0.20M | -0.08M | -0.05M | -0.07M | 0.01M | -0.14M | -0.14M | -0.02M |
|
Non Operating Income
|
| | | | 0.02M | 0.01M | 0.01M | -0.28M | -0.04M | 0.02M | 0.19M | 0.51M | 0.09M | -0.09M | -0.13M | 0.59M | -0.21M | -0.10M | -0.27M | 1.13M | -0.77M | -0.87M | -0.68M | -0.15M | -0.27M | 1.24M | 0.73M | 0.84M | 2.29M | 2.53M | 1.99M | 1.59M | 1.11M | 0.20M | 0.05M | -0.06M | 0.03M | -0.06M | -0.04M | -0.02M | -0.07M | 0.64M | 1.92M | 3.42M | 6.55M | 7.60M | 8.51M | 7.90M | 7.09M | 6.47M | 6.68M | 5.40M | 4.21M | 3.65M | 3.33M |
|
EBT
|
-10.81M | -9.71M | -8.67M | -12.21M | -8.95M | -11.18M | -9.55M | -10.91M | 18.00M | 1.59M | -12.94M | -12.99M | -14.94M | -18.08M | -22.74M | -24.16M | -27.34M | -40.26M | -42.82M | -48.55M | -37.05M | -18.99M | -54.10M | -47.47M | -48.78M | -61.83M | -23.60M | -21.91M | -20.67M | -15.97M | -18.98M | -21.68M | -23.73M | -26.54M | -30.79M | -30.36M | -32.08M | 27.90M | 109.20M | -33.10M | -37.96M | -42.57M | -48.42M | 3.35M | -49.78M | -58.90M | 18.82M | -70.62M | -74.44M | 64.85M | -59.84M | -59.50M | -61.37M | -80.97M | -36.91M |
|
Tax Provisions
|
| | | 0.03M | 0.01M | 0.12M | 0.14M | 0.15M | 0.15M | 0.30M | 0.24M | 1.17M | 0.27M | 0.20M | 0.24M | 0.96M | 0.18M | 0.19M | 0.42M | 0.35M | -1.66M | -1.29M | -1.71M | 0.29M | -0.04M | -1.95M | 0.96M | 0.55M | 0.20M | -0.16M | 0.47M | -0.13M | -0.20M | -0.26M | -0.21M | 0.35M | 4.70M | 0.30M | -0.05M | 0.05M | -1.70M | -1.33M | -2.70M | -2.96M | -2.91M | -4.31M | -3.10M | -3.14M | -2.20M | -2.04M | -0.83M | -1.52M | -1.20M | 44.80M | -0.40M |
|
Profit After Tax
|
-10.81M | -9.71M | -8.67M | -12.22M | -8.95M | -11.30M | -9.69M | -11.05M | 17.85M | 1.29M | -13.18M | -13.11M | -15.20M | -18.28M | -22.98M | -24.16M | -27.52M | -40.45M | -43.24M | -48.90M | -35.38M | -17.70M | -52.39M | -47.76M | -48.74M | -59.88M | -24.56M | -22.46M | -20.86M | -15.81M | -19.45M | -21.55M | -23.57M | -26.28M | -30.58M | -30.72M | -36.73M | 27.64M | 109.25M | -33.18M | -36.29M | -41.24M | -45.76M | 6.35M | -46.86M | -54.59M | 21.91M | -67.48M | -72.24M | 66.89M | -59.00M | -57.96M | -60.20M | -125.77M | -36.54M |
|
Income from Continuing Operations
|
-10.81M | -9.71M | -8.67M | -12.24M | -8.95M | -11.30M | -9.69M | -11.05M | 17.85M | 1.29M | -13.18M | -14.15M | -15.20M | -18.28M | -22.98M | -25.12M | -27.52M | -40.45M | -43.24M | -48.90M | -35.38M | -17.70M | -52.39M | -47.76M | -48.74M | -59.88M | -24.56M | -22.46M | -20.86M | -15.81M | -19.45M | -21.55M | -23.54M | -26.28M | -30.58M | -30.72M | -36.77M | 27.60M | 109.25M | -33.14M | -36.26M | -41.24M | -45.72M | 6.30M | -46.86M | -54.59M | 21.91M | -67.48M | -72.24M | 66.89M | -59.00M | -57.98M | -60.17M | -125.77M | -36.51M |
|
Consolidated Net Income
|
-10.81M | -9.71M | -8.67M | -12.24M | -8.95M | -11.30M | -9.69M | -11.05M | 17.85M | 1.29M | -13.18M | -14.15M | -15.20M | -18.28M | -22.98M | -25.12M | -27.52M | -40.45M | -43.24M | -48.90M | -35.38M | -17.70M | -52.39M | -47.76M | -48.74M | -59.88M | -24.56M | -22.46M | -20.86M | -15.81M | -19.45M | -21.55M | -23.54M | -26.28M | -30.58M | -30.72M | -36.77M | 27.60M | 109.25M | -33.14M | -36.26M | -41.24M | -45.72M | 6.30M | -46.86M | -54.59M | 21.91M | -67.48M | -72.24M | 66.89M | -59.00M | -57.98M | -60.17M | -125.77M | -36.51M |
|
Income towards Parent Company
|
-10.81M | -9.71M | -8.67M | -12.24M | -8.95M | -11.30M | -9.69M | -11.05M | 17.85M | 1.29M | -13.18M | -14.15M | -15.20M | -18.28M | -22.98M | -25.12M | -27.52M | -40.45M | -43.24M | -48.90M | -35.38M | -17.70M | -52.39M | -47.76M | -48.74M | -59.88M | -24.56M | -22.46M | -20.86M | -15.81M | -19.45M | -21.55M | -23.54M | -26.28M | -30.58M | -30.72M | -36.77M | 27.60M | 109.25M | -33.14M | -36.26M | -41.24M | -45.72M | 6.30M | -46.86M | -54.59M | 21.91M | -67.48M | -72.24M | 66.89M | -59.00M | -57.98M | -60.17M | -125.77M | -36.51M |
|
Net Income towards Common Stockholders
|
-10.81M | -9.71M | -8.67M | -12.24M | -8.95M | -11.30M | -9.69M | -11.05M | 17.85M | 1.29M | -13.18M | -14.15M | -15.20M | -18.28M | -22.98M | -25.12M | -27.52M | -40.45M | -43.24M | -48.90M | -35.38M | -17.70M | -52.39M | -47.76M | -48.74M | -59.88M | -24.56M | -22.46M | -20.86M | -15.81M | -19.45M | -21.55M | -23.54M | -26.28M | -30.58M | -30.72M | -36.77M | 27.60M | 109.25M | -33.14M | -36.26M | -41.24M | -45.72M | 6.30M | -46.86M | -54.59M | 21.91M | -67.48M | -72.24M | 66.89M | -59.00M | -57.98M | -60.17M | -125.77M | -36.51M |
|
EPS (Basic)
|
-0.75 | -0.67 | -0.60 | -0.82 | -0.51 | -0.64 | -0.55 | -0.52 | 0.82 | 0.06 | -0.48 | -0.48 | -0.55 | -0.59 | -0.73 | -0.76 | -0.81 | -1.18 | -1.26 | -1.41 | -0.99 | -0.46 | -1.37 | -1.24 | -1.26 | -1.50 | -0.62 | -0.56 | -0.52 | -0.40 | -0.49 | -0.54 | -0.59 | -0.66 | -0.77 | -0.77 | -0.91 | 0.62 | 2.39 | -0.80 | -0.78 | -0.88 | -0.97 | 0.16 | -0.89 | -1.03 | 0.41 | -1.26 | -1.34 | 1.24 | -1.10 | -1.07 | -1.12 | -2.34 | -0.68 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.51 | -0.64 | -0.55 | | 0.78 | 0.06 | -0.48 | | -0.55 | -0.59 | -0.73 | | | | | | | | | | | | | | | | | -0.54 | | -0.59 | -0.77 | -0.76 | -0.91 | 0.58 | 2.13 | -0.74 | -0.78 | -0.88 | -0.97 | 0.16 | -0.89 | -1.03 | 0.38 | -1.26 | -1.34 | 1.22 | -1.10 | -1.07 | -1.12 | -2.34 | -0.68 |
|
Shares Outstanding (Weighted Average)
|
17.68M | 17.68M | 17.68M | 17.68M | 17.68M | 17.68M | 17.68M | 21.86M | 21.90M | 21.90M | 27.38M | 27.38M | 27.40M | 31.29M | 31.38M | 31.52M | 34.34M | 34.35M | 34.40M | 34.49M | 35.03M | 38.02M | 38.28M | 38.45M | 38.54M | 39.82M | 39.84M | 39.86M | 39.86M | 39.86M | 39.90M | 39.90M | 39.91M | 39.91M | 39.91M | 39.92M | 39.99M | 44.18M | 45.05M | 46.59M | 46.69M | 46.81M | 46.92M | 48.38M | 52.56M | 52.75M | 53.54M | 53.67M | 53.72M | 53.77M | 53.78M | 53.81M | 53.83M | 53.83M | 53.83M |
|
Shares Outstanding (Diluted Average)
|
| | | | 17.68M | 17.68M | 17.68M | | 22.94M | 22.93M | 27.37M | | 27.40M | 30.79M | 31.44M | | | | | | | | | | | | | | | | | 39.88M | | 39.91M | 39.92M | 39.91M | 40.25M | 47.41M | 51.20M | 48.46M | 46.70M | 46.80M | 46.99M | 47.37M | 52.50M | 53.12M | 58.00M | 53.22M | 53.71M | 55.04M | 53.79M | 53.77M | 53.83M | 53.83M | 53.83M |
|
EBITDA
|
-10.81M | -9.71M | -8.67M | -12.22M | -8.97M | -11.19M | -9.57M | -10.70M | 18.02M | 1.57M | -13.13M | -13.11M | -15.03M | -18.04M | -22.66M | -24.21M | -27.41M | -40.16M | -42.69M | -49.28M | -36.27M | -18.13M | -53.53M | -47.32M | -48.71M | -63.07M | -24.32M | -22.75M | -22.95M | -18.50M | -20.97M | -23.27M | -24.85M | -26.73M | -30.85M | -30.31M | -32.11M | 27.95M | 109.23M | -33.09M | -37.94M | -43.21M | -50.33M | -0.07M | -56.33M | -66.50M | 10.31M | -78.52M | -81.53M | 58.38M | -66.51M | -64.90M | -65.58M | -84.62M | -40.24M |
|
Tax Rate
|
| | | | | | | | 0.84% | 18.66% | | | | | | | | | | | 4.48% | 6.78% | 3.15% | | 0.08% | 3.15% | | | | 0.98% | | 0.60% | 0.84% | 0.96% | 0.70% | | | 1.08% | | | 4.48% | 3.12% | 5.58% | | 5.85% | 7.31% | | 4.45% | 2.96% | | 1.40% | 2.55% | 1.96% | | 1.08% |