|
Revenue
|
| | 8.78M | 11.28M | 10.78M | 11.67M | 6.12M | 2.35M | 1.56M | | | | -0.24M | -0.21M | 13.11M | 5.65M | 6.19M | 2.27M | 10.29M | 8.62M | 25.72M | 0.90M | | -0.02M | | | | 50.00M | 254.95M | 4.17M | 4.67M | 165.00M | 28.32M | 5.55M | 4.71M |
|
Research & Development
|
| | 11.17M | 11.72M | 15.37M | 17.73M | 12.14M | 14.25M | 12.44M | 19.36M | 17.29M | 15.91M | 18.77M | 20.26M | 15.99M | 19.49M | 24.25M | 26.43M | 36.96M | 38.37M | 36.32M | 34.61M | 25.40M | 29.88M | 27.42M | 33.18M | 30.66M | 28.90M | 33.73M | 33.52M | 35.97M | 34.90M | 35.89M | 37.04M | 40.00M |
|
Selling, General & Administrative
|
| | 2.59M | 3.07M | 3.64M | 3.18M | 3.36M | 3.52M | 3.76M | 3.86M | 4.01M | 4.11M | 4.58M | 4.18M | 4.89M | 4.99M | 5.96M | 6.71M | 7.26M | 7.26M | 10.52M | 7.69M | 6.90M | 6.63M | 8.61M | 9.17M | 7.66M | 8.05M | 14.91M | 9.44M | 10.16M | 8.95M | 11.74M | 10.55M | 11.13M |
|
Operating Expenses
|
| | 13.76M | 14.79M | 19.01M | 20.91M | 15.51M | 17.77M | 16.21M | 23.22M | 21.31M | 20.02M | 23.34M | 24.43M | 20.89M | 24.48M | 30.21M | 33.15M | 44.21M | 45.63M | 46.83M | 42.30M | 32.30M | 36.52M | 36.02M | 42.35M | 38.33M | 36.95M | 48.64M | 42.96M | 46.13M | 43.86M | 47.63M | 47.59M | 51.13M |
|
Operating Income
|
| | -4.98M | -3.51M | -8.23M | -9.24M | -9.39M | -15.41M | -14.65M | -31.41M | -17.17M | -17.30M | -19.70M | -18.22M | -7.77M | -18.83M | -24.02M | -30.88M | -33.93M | -37.02M | -21.11M | -41.44M | -32.30M | -36.52M | -36.02M | -42.35M | -38.33M | 23.05M | 206.31M | -38.79M | -41.45M | 126.78M | -19.31M | -42.04M | -46.42M |
|
EBIT
|
| | -4.98M | -3.51M | -8.23M | -9.24M | -9.39M | -15.41M | -14.65M | -31.41M | -17.17M | -17.30M | -19.70M | -18.22M | -7.77M | -18.83M | -24.02M | -30.88M | -33.93M | -37.02M | -21.11M | -41.44M | -32.30M | -36.52M | -36.02M | -42.35M | -38.33M | 23.05M | 206.31M | -38.79M | -41.45M | 126.78M | -19.31M | -42.04M | -46.42M |
|
Interest & Investment Income
|
| | 0.15M | 0.47M | 0.57M | 0.58M | 0.65M | 0.77M | 0.73M | 0.64M | 0.76M | 0.68M | 0.53M | 0.21M | 0.09M | 0.08M | 0.10M | 0.10M | 0.12M | 0.12M | 0.17M | 0.48M | 1.16M | 2.25M | 2.49M | 3.91M | 4.25M | 4.24M | 4.38M | 7.40M | 7.68M | 6.85M | 7.57M | 7.41M | 7.05M |
|
Other Non Operating Income
|
| | | -0.01M | | | | | -0.00M | -0.04M | -0.11M | 0.14M | -0.49M | -0.58M | -0.06M | | -0.08M | -0.06M | | -0.01M | 0.01M | -0.08M | -0.09M | 0.07M | -0.20M | -0.02M | -0.03M | 0.04M | -0.02M | 0.10M | 0.14M | 0.03M | 0.08M | 0.04M | 0.03M |
|
Non Operating Income
|
| | | -0.01M | | | | | -0.00M | -0.04M | -0.11M | 0.14M | -0.49M | 0.51M | -0.06M | -0.01M | -0.08M | -0.06M | | -0.01M | 0.01M | -0.08M | -0.09M | 0.07M | -0.20M | -0.02M | -0.03M | 0.04M | -0.02M | 0.10M | 0.14M | 0.03M | 0.08M | 0.04M | 0.03M |
|
EBT
|
| | -4.83M | -3.04M | -7.66M | -8.66M | -8.73M | -14.66M | -13.92M | -30.80M | -16.51M | -16.64M | -19.90M | -18.29M | -7.76M | -25.11M | -24.00M | -30.84M | -33.80M | -37.15M | -20.94M | -40.96M | -31.15M | -34.27M | -33.73M | -38.46M | -34.10M | 27.34M | 210.67M | -31.29M | -33.63M | 133.66M | -11.65M | -34.60M | -39.34M |
|
Tax Provisions
|
| | | | | | | -0.80M | 0.18M | -1.63M | -0.10M | 0.85M | 0.20M | 1.13M | | | | | | | | | | | | | | | 3.33M | -0.70M | -0.42M | 1.99M | | 0.20M | |
|
Profit After Tax
|
| | -4.83M | -3.05M | -7.66M | -8.66M | -8.73M | -13.87M | -14.10M | -29.17M | -16.41M | -17.50M | -20.08M | -19.42M | -7.76M | -18.89M | -24.00M | -30.84M | -33.80M | -36.91M | -20.93M | -41.04M | -31.23M | -34.19M | -33.73M | -38.46M | -34.10M | 27.34M | 207.34M | -30.62M | -33.21M | 131.67M | -11.65M | -34.77M | -39.34M |
|
Income from Continuing Operations
|
| | -4.83M | -3.04M | -7.66M | -8.66M | -8.73M | -13.86M | -14.10M | -29.17M | -16.41M | -17.49M | -20.10M | -19.42M | -7.76M | -25.11M | -24.00M | -30.84M | -33.80M | -37.15M | -20.94M | -40.96M | -31.15M | -34.27M | -33.73M | -38.46M | -34.10M | 27.34M | 207.34M | -30.59M | -33.21M | 131.67M | -11.65M | -34.80M | -39.34M |
|
Consolidated Net Income
|
| | -4.83M | -3.04M | -7.66M | -8.66M | -8.73M | -13.86M | -14.10M | -29.17M | -16.41M | -17.49M | -20.10M | -19.42M | -7.76M | -25.11M | -24.00M | -30.84M | -33.80M | -37.15M | -20.94M | -40.96M | -31.15M | -34.27M | -33.73M | -38.46M | -34.10M | 27.34M | 207.34M | -30.59M | -33.21M | 131.67M | -11.65M | -34.80M | -39.34M |
|
Income towards Parent Company
|
| | -4.83M | -3.04M | -7.66M | -8.66M | -8.73M | -13.86M | -14.10M | -29.17M | -16.41M | -17.49M | -20.10M | -19.42M | -7.76M | -25.11M | -24.00M | -30.84M | -33.80M | -37.15M | -20.94M | -40.96M | -31.15M | -34.27M | -33.73M | -38.46M | -34.10M | 27.34M | 207.34M | -30.59M | -33.21M | 131.67M | -11.65M | -34.80M | -39.34M |
|
Net Income towards Common Stockholders
|
| | -4.83M | -3.04M | -7.66M | -8.66M | -8.73M | -13.86M | -14.10M | -29.17M | -16.41M | -17.49M | -20.10M | -19.42M | -7.76M | -25.11M | -24.00M | -30.84M | -33.80M | -37.15M | -20.94M | -40.96M | -31.15M | -34.27M | -33.73M | -38.46M | -34.10M | 27.34M | 207.34M | -30.59M | -33.21M | 131.67M | -11.65M | -34.80M | -39.34M |
|
EPS (Basic)
|
| | -0.29 | -0.15 | -0.36 | -0.41 | -0.38 | -0.57 | -0.58 | -1.18 | -0.61 | -0.63 | -0.72 | -0.59 | -0.21 | -0.47 | -0.54 | -0.69 | -0.70 | -0.77 | -0.43 | -0.84 | -0.64 | -0.70 | -0.67 | -0.68 | -0.58 | 0.52 | 3.41 | -0.50 | -0.54 | 2.13 | -0.19 | -0.55 | -0.62 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | -0.54 | -0.69 | -0.70 | -0.77 | -0.43 | -0.84 | -0.64 | -0.70 | -0.67 | -0.68 | -0.58 | 0.52 | 3.26 | -0.50 | -0.54 | 2.01 | -0.19 | -0.55 | -0.62 |
|
Shares Outstanding (Weighted Average)
|
16.79M | 16.86M | 16.90M | 20.48M | 21.10M | 21.20M | 21.22M | 24.19M | 23.35M | 23.40M | 26.28M | 27.21M | 27.29M | 27.43M | 36.81M | 38.26M | 43.81M | 43.95M | 47.55M | 47.73M | 48.41M | 48.66M | 49.08M | 49.20M | 51.28M | 57.25M | 57.53M | 57.68M | 58.27M | 58.65M | 58.90M | 59.60M | 61.38M | 61.98M | 62.21M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | 44.22M | 44.86M | 47.99M | 46.32M | 48.75M | 49.05M | 49.11M | | 50.57M | 56.78M | 59.18M | 56.76M | 63.60M | 63.91M | 64.61M | 65.08M | 62.96M | 63.51M | 63.77M |
|
EBITDA
|
| | -4.98M | -3.51M | -8.23M | -9.24M | -9.39M | -15.41M | -14.65M | -31.41M | -17.17M | -17.30M | -19.70M | -18.22M | -7.77M | -18.83M | -24.02M | -30.88M | -33.93M | -37.02M | -21.11M | -41.44M | -32.30M | -36.52M | -36.02M | -42.35M | -38.33M | 23.05M | 206.31M | -38.79M | -41.45M | 126.78M | -19.31M | -42.04M | -46.42M |
|
Interest Expenses
|
| | | | | | | | | | | | 0.24M | 0.21M | 0.02M | 0.13M | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | 5.46% | | 5.29% | 0.62% | | | | | | | | | | | | | | | | | | 1.58% | 2.24% | 1.25% | 1.49% | | | |