|
Revenue
|
0.22M | 1.04M | 0.06M | 0.16M | 0.03M | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | | | | | -0.01M | 0.00M | 0.01M | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.04M | | | 60.27M | 0.10M | 0.02M | | | 0.29M | 0.16M | 0.09M | -0.18M | 0.16M | 0.32M | 0.22M | 0.77M | 0.87M | 1.03M | 1.20M | 1.76M | 2.11M | 2.03M | | 0.35M | | | | | 8.85M | 0.12M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.02M | | | 0.26M | 0.13M | 0.03M | -0.21M | 0.11M | 0.29M | 0.17M | 0.68M | 0.78M | 0.93M | 1.07M | 1.66M | 2.11M | 1.94M | | 0.35M | | | | | | |
|
Research & Development
|
3.45M | 1.98M | 1.72M | 3.22M | 2.28M | 2.69M | 4.71M | 4.13M | 2.34M | 2.45M | 2.94M | | | | 3.09M | | | | | 10.60M | 11.27M | 10.68M | 10.52M | 11.23M | 8.13M | 9.06M | 4.14M | 14.16M | 6.05M | 7.07M | 5.29M | 3.62M | 2.96M | 3.94M | 4.33M | 3.13M | 3.26M | 3.64M | 3.93M | 2.92M | 4.01M | 2.51M | 3.48M | 3.48M | 5.43M | 4.98M | 7.44M | 6.03M | 4.37M | 4.83M | 7.41M | 5.01M | 5.55M | 7.16M | 4.67M | 5.74M | 3.43M | 3.76M | 1.97M | 2.53M | 4.32M |
|
Selling, General & Administrative
|
1.38M | 0.89M | 0.96M | 1.53M | 1.11M | 1.02M | 1.34M | 1.57M | 1.06M | 1.00M | 1.08M | | | | 1.82M | | | | | 1.20M | 1.36M | 1.41M | 2.21M | 1.21M | 1.31M | 4.77M | 1.35M | 1.54M | 1.63M | 2.41M | 3.06M | 2.04M | 2.09M | 1.82M | 3.75M | 1.83M | 2.40M | 2.07M | 3.46M | 2.33M | 5.04M | 4.01M | 5.95M | 3.84M | 3.32M | 3.01M | 6.35M | 3.51M | 3.17M | 3.54M | 5.07M | 3.20M | 3.03M | 2.03M | 4.00M | 2.02M | 1.68M | 1.47M | 2.63M | 1.66M | 3.12M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | -11.79M | -12.62M | -12.07M | -12.73M | -12.42M | -9.43M | -13.82M | -5.48M | -15.69M | -7.66M | -9.47M | -8.34M | -273.00 | -221.00 | 222.00 | 116.00 | | | | | 1.62M | | | -4.41M | | | | | 0.09M | | | | | 7.82M | 0.03M | 15.58M | | -2.50M | -0.42M | -2.33M | | |
|
Operating Expenses
|
4.83M | 2.87M | 2.68M | 4.74M | 3.39M | 3.71M | 6.05M | 5.70M | 3.40M | 3.45M | 4.02M | | | | 4.91M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 5.66M | 5.05M | 5.76M | 8.08M | 4.96M | 5.66M | 5.71M | 7.39M | 3.66M | 9.09M | 6.57M | 13.88M | 7.38M | 8.77M | 8.04M | 13.87M | 9.62M | 6.61M | 8.50M | 12.58M | 8.21M | 0.86M | 9.22M | 8.69M | 7.76M | 2.61M | 4.81M | 2.27M | 4.19M | 7.44M |
|
Operating Income
|
-4.62M | -1.83M | -2.62M | -4.59M | -3.37M | -3.70M | -6.03M | -5.69M | -3.40M | -3.44M | -4.02M | | | | -4.92M | | | | | -11.80M | -12.63M | -12.09M | -12.74M | -12.44M | -9.44M | -3.01M | 50.82M | 11.23M | 2.94M | -0.52M | 12.27M | -5.63M | -5.05M | -5.76M | 52.19M | -4.86M | -5.64M | -5.71M | -7.39M | -3.95M | -9.25M | -6.49M | -13.70M | -7.22M | -8.45M | -7.82M | -13.10M | -8.75M | -5.59M | -7.30M | -10.82M | -6.11M | 1.17M | -9.22M | -8.34M | -7.76M | -2.61M | -4.81M | -2.27M | 4.66M | -7.33M |
|
EBIT
|
-4.62M | -1.83M | -2.62M | -4.59M | -3.37M | -3.70M | -6.03M | -5.69M | -3.40M | -3.44M | -4.02M | | | -3.36M | -4.92M | 795.00 | 0.00M | -0.01M | -0.01M | -11.80M | -12.63M | -12.09M | -12.74M | -12.44M | -9.44M | -3.01M | 50.82M | 11.23M | 2.94M | -0.52M | 12.27M | -5.63M | -5.05M | -5.76M | 52.19M | -4.86M | -5.64M | -5.71M | -7.39M | -3.95M | -9.25M | -6.49M | -13.70M | -7.22M | -8.45M | -7.82M | -13.10M | -8.75M | -5.59M | -7.30M | -10.82M | -6.11M | 1.17M | -9.22M | -8.34M | -7.76M | -2.61M | -4.81M | -2.27M | 4.66M | -7.33M |
|
Interest & Investment Income
|
0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | | -0.02M | | | | | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.29M | 0.05M | 0.08M | 0.09M | 0.09M | 0.15M | 0.10M | 0.11M | 0.09M | 0.37M | 0.40M | 0.33M | 0.10M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.09M | 0.19M | 0.23M | 0.18M | 0.07M | 0.06M | 0.14M | 0.10M | 0.08M | 0.03M | 0.03M | 0.03M | 0.02M | 0.07M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | 0.75M | -0.22M | 0.11M | -0.23M | 0.19M | 0.33M | 0.50M | 5.25M | -1.52M | 0.90M | 0.90M | -9.02M | 0.78M | 0.09M | -0.13M | 0.17M | -0.03M | 0.04M | 0.02M | 0.06M |
|
Non Operating Income
|
0.02M | 0.09M | -1.19M | 1.28M | 0.01M | 0.01M | 0.01M | 0.44M | -7.05M | 0.01M | 0.01M | | | | 7.04M | -99.00 | -78.00 | -428.00 | -306.00 | -612.00 | -622.00 | -611.00 | -618.00 | -618.00 | -588.00 | -552.00 | -504.00 | -405.00 | -310.00 | -241.00 | -185.00 | -0.05M | 0.01M | 0.04M | 0.04M | 0.36M | 0.40M | 0.33M | 0.09M | 0.00M | -0.74M | 0.76M | -0.23M | 0.10M | -0.24M | 0.19M | 0.33M | 0.50M | 3.62M | -1.37M | 1.00M | 0.90M | -9.02M | 0.78M | 0.09M | -0.06M | 0.17M | 0.00M | 0.04M | 0.02M | 0.06M |
|
EBT
|
-4.60M | -1.74M | -3.81M | -4.56M | -3.35M | -3.69M | -6.02M | -5.69M | -3.39M | -3.43M | -4.02M | | | -3.36M | -4.32M | 795.00 | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | -758.00 | 0.01M | -5.68M | -5.04M | -5.73M | 52.22M | -4.50M | -5.24M | -5.38M | -7.30M | -3.94M | -9.25M | -6.48M | -13.71M | -7.22M | -8.45M | -7.63M | -12.77M | -8.67M | -1.97M | -7.15M | -10.71M | -6.05M | -7.84M | -9.08M | -8.24M | -7.69M | -2.59M | -4.78M | -2.25M | 4.68M | -7.26M |
|
Tax Provisions
|
| -0.64M | | | | -1.07M | | | | -1.75M | | | | | -0.09M | | -532.00 | | | | | | | | | | 500.00 | 225.00 | 399.00 | 19.00 | 276.00 | | | | | | | | | | | | | | | | | | 4.67M | | -9.35M | | | | | | | | | | |
|
Profit After Tax
|
-4.60M | -1.10M | -3.81M | -3.95M | -3.35M | -2.62M | -6.02M | -6.32M | -10.45M | -1.68M | -4.02M | | | -3.36M | 2.22M | 795.00 | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | -739.00 | 0.01M | -5.68M | -5.04M | -5.73M | 52.22M | -4.50M | -5.24M | -5.38M | -7.30M | -3.94M | -9.99M | -5.73M | -13.93M | -7.11M | -8.69M | -7.63M | -12.77M | -8.26M | 2.71M | -8.67M | -9.82M | -5.21M | -7.84M | -8.44M | -8.25M | -7.82M | -2.44M | -4.81M | -2.23M | 4.68M | -7.26M |
|
Income from Continuing Operations
|
-4.60M | -1.10M | -3.81M | -4.56M | -3.35M | -2.62M | -6.02M | -5.69M | -3.39M | -1.68M | -4.02M | | | -3.36M | -4.23M | 795.00 | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | -777.00 | 0.01M | -5.68M | -5.04M | -5.73M | 52.22M | -4.50M | -5.24M | -5.38M | -7.30M | -3.94M | -9.25M | -6.48M | -13.71M | -7.22M | -8.45M | -7.63M | -12.77M | -8.67M | -6.64M | -7.15M | -1.36M | -6.05M | -7.84M | -9.08M | -8.24M | -7.69M | -2.59M | -4.78M | -2.25M | 4.68M | -7.26M |
|
Consolidated Net Income
|
-4.60M | -1.10M | -3.81M | -4.56M | -3.35M | -2.62M | -6.02M | -5.69M | -3.39M | -1.68M | -4.02M | | | -3.36M | -4.23M | 795.00 | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | -777.00 | 0.01M | -5.68M | -5.04M | -5.73M | 52.22M | -4.50M | -5.24M | -5.38M | -7.30M | -3.94M | -9.25M | -6.48M | -13.71M | -7.22M | -8.45M | -7.63M | -12.77M | -8.67M | -6.64M | -7.15M | -1.36M | -6.05M | -7.84M | -9.08M | -8.24M | -7.69M | -2.59M | -4.78M | -2.25M | 4.68M | -7.26M |
|
Income towards Parent Company
|
-4.60M | -1.10M | -3.81M | -4.56M | -3.35M | -2.62M | -6.02M | -5.69M | -3.39M | -1.68M | -4.02M | | | -3.36M | -4.23M | 795.00 | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | -777.00 | 0.01M | -5.68M | -5.04M | -5.73M | 52.22M | -4.50M | -5.24M | -5.38M | -7.30M | -3.94M | -9.25M | -6.48M | -13.71M | -7.22M | -8.45M | -7.63M | -12.77M | -8.67M | -6.64M | -7.15M | -1.36M | -6.05M | -7.84M | -9.08M | -8.24M | -7.69M | -2.59M | -4.78M | -2.25M | 4.68M | -7.26M |
|
Net Income towards Common Stockholders
|
-4.60M | -1.10M | -3.81M | -4.56M | -3.35M | -2.62M | -6.02M | -5.69M | -3.39M | -1.68M | -4.02M | | | -3.36M | -4.23M | 795.00 | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | -777.00 | 0.01M | -5.68M | -5.04M | -5.73M | 52.22M | -4.50M | -5.24M | -5.38M | -7.30M | -3.94M | -9.25M | -6.48M | -13.71M | -7.22M | -8.45M | -7.63M | -12.77M | -8.67M | -6.64M | -7.15M | -1.36M | -6.05M | -7.84M | -9.08M | -8.24M | -7.69M | -2.59M | -4.78M | -2.25M | 4.68M | -7.26M |
|
EPS (Basic)
|
-0.39 | -0.09 | -0.17 | -0.23 | -0.10 | -0.08 | -0.17 | -0.16 | -0.05 | -0.02 | -0.04 | | | -0.03 | -0.04 | 0.01 | 0.03 | -0.07 | 0.00 | -0.08 | -0.08 | -0.08 | 0.00 | -0.08 | -0.06 | -0.02 | 0.00 | 0.05 | 0.02 | 0.00 | 0.00 | -0.03 | -0.02 | -0.03 | 0.25 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.04 | -0.03 | -0.06 | -0.03 | -0.04 | -0.03 | | | | | -0.13 | -0.43 | -0.56 | | -0.56 | -19.71 | -5.92 | | | 4.81 | -2.86 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | 0.00 | 0.00 | | | 0.00 | 0.00 | | 0.00 | -0.08 | -0.06 | -0.02 | 0.00 | 0.05 | 0.01 | 0.00 | 0.00 | -0.03 | -0.02 | -0.03 | 0.23 | -0.02 | -0.02 | -0.02 | -0.03 | | | | | | | | | | | | | | | -0.53 | -28.04 | -19.71 | -5.92 | -0.18 | -4.17 | 4.26 | -2.86 |
|
Shares Outstanding (Weighted Average)
|
11.73M | 11.84M | 22.83M | 20.08M | 34.90M | 34.90M | 34.90M | 34.90M | 71.67M | 106.42M | 106.42M | 106.61M | 106.67M | 106.71M | 106.68M | 106.95M | 109.31M | 134.01M | 121.01M | 156.18M | 156.46M | 156.74M | 156.55M | 165.85M | 177.80M | 196.58M | 198.10M | 197.11M | 197.24M | 197.49M | 198.10M | 205.01M | 206.49M | 207.02M | 212.25M | 233.11M | 234.92M | 235.32M | 234.68M | 236.35M | 236.41M | 236.83M | 236.65M | 238.23M | 238.28M | 238.81M | | | | | 10.89M | 12.17M | 14.10M | | 14.70M | 0.40M | 0.41M | | | 0.97M | 2.54M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 106.61M | 106.67M | | | 107.95M | 109.82M | | | 156.36M | 156.36M | | 156.55M | 165.85M | 177.80M | 196.58M | 207.01M | 201.36M | 202.71M | 197.49M | 207.01M | 205.01M | 206.49M | 207.02M | 228.53M | 233.11M | 234.92M | 235.32M | 235.39M | | | | | | | | | | | | | | | 15.79M | 0.29M | 0.40M | 0.41M | 26.34M | 0.54M | 1.10M | 2.54M |
|
EBITDA
|
-4.62M | -1.83M | -2.62M | -4.59M | -3.37M | -3.70M | -6.03M | -5.69M | -3.40M | -3.44M | -4.02M | | | -3.36M | -4.92M | 795.00 | 0.00M | -0.01M | -0.01M | -11.80M | -12.63M | -12.09M | -12.74M | -12.44M | -9.44M | -3.01M | 50.82M | 11.23M | 2.94M | -0.52M | 12.27M | -5.63M | -5.05M | -5.76M | 52.19M | -4.86M | -5.64M | -5.71M | -7.39M | -3.95M | -9.25M | -6.49M | -13.70M | -7.22M | -8.45M | -7.82M | -13.10M | -8.75M | -5.59M | -7.30M | -10.82M | -6.11M | 1.17M | -9.22M | -8.34M | -7.76M | -2.61M | -4.81M | -2.27M | 4.66M | -7.33M |
|
Interest Expenses
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.00M | | | | | 0.63M | 0.63M | 0.63M | 0.63M | 0.62M | 0.59M | 0.56M | -0.33M | 0.46M | 0.39M | 0.33M | 0.28M | 0.21M | 0.09M | 0.07M | 0.05M | 0.01M | 0.00M | 278.00 | 0.01M | 0.01M | 0.00M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 498.00 |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 160.52M | 184.39M | 195.37M | 195.48M | 200.55M | 203.03M | 203.06M | 203.06M | 226.82M | 227.70M | 229.17M | 229.24M | 9.17M | 229.86M | 230.03M | 230.05M | 9.20M | 231.30M | 9.27M | 9.27M | 9.27M | 9.29M | 10.35M | 11.15M | 0.23M | 11.95M | 14.31M | 16.14M | 17.93M | 19.55M | 23.46M | 28.56M | 0.93M | 0.97M | 1.76M |
|
Tax Rate
|
| 36.68 | | | | 28.93 | | | | 51.13 | | | | | 2.16 | | -23.70 | | | | | | | | | | 3.62 | 2.08 | 15.17 | -2.51 | 2.28 | | | | | | | | | | | | | | | | | | -237.60 | | 87.27 | | | | | | | | | | |