|
Revenue
|
-0.21M | | -0.53M | 0.21M | | | | | -1.41M | -1.36M | -1.18M | -2.03M | -1.60M | -1.54M | -1.47M | -1.34M | -1.57M | -1.79M | -1.97M | -1.64M | -1.73M | -0.25M | -0.53M | -0.46M | -0.46M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M |
|
Amortization - Intangibles
|
| | | | | | | | 0.01M | | | 0.80M | 0.25M | 0.32M | 0.37M | 0.24M | 0.06M | -0.12M | -0.24M | -0.27M | -0.64M | -0.73M | -0.74M | -0.80M | -0.58M | -0.40M | -0.16M | 1.08M | 2.42M | 2.68M | 2.28M | 3.27M | 2.76M | 2.24M | 1.85M | 1.22M | 2.19M | 2.22M | 1.68M |
|
Research & Development
|
7.62M | | 8.41M | 6.46M | 2.29M | 2.82M | 4.89M | 4.92M | 5.74M | 10.77M | 13.06M | 23.68M | 15.14M | 13.99M | 14.83M | 13.95M | 16.96M | 16.73M | 21.66M | 50.09M | 28.31M | 24.53M | 39.62M | 33.02M | 30.79M | 41.36M | 43.38M | 50.04M | 46.37M | 51.38M | 46.84M | 41.74M | 45.23M | 46.34M | 42.31M | 37.36M | 35.94M | 42.66M | 34.07M |
|
Selling, General & Administrative
|
2.52M | | 2.31M | 2.31M | 0.58M | 0.70M | 1.83M | 1.74M | 8.66M | 4.10M | 2.27M | 2.87M | 3.81M | 4.40M | 4.34M | 5.70M | 7.16M | 6.83M | 5.73M | 9.14M | 10.91M | 9.52M | 10.03M | 11.32M | 11.77M | 12.85M | 15.11M | 19.05M | 15.82M | 17.37M | 18.59M | 21.54M | 22.15M | 27.37M | 27.11M | 25.34M | 28.45M | 25.02M | 18.35M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M |
|
Other Operating Expenses
|
| | | | -15.67M | | | -35.76M | -16.00M | -0.01M | -0.04M | -78.22M | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | 3.47M | |
|
Operating Expenses
|
10.14M | | 10.72M | 8.78M | 2.87M | 3.52M | 6.72M | 6.66M | 14.40M | 14.87M | 15.33M | 26.55M | 18.95M | 18.39M | 19.16M | 19.65M | 24.12M | 23.56M | 27.39M | 59.24M | 39.22M | 34.05M | 49.65M | 44.33M | 42.56M | 54.21M | 58.49M | 69.08M | 62.19M | 68.76M | 65.43M | 63.28M | 67.38M | 73.71M | 69.42M | 62.69M | 64.39M | 71.15M | 52.25M |
|
Operating Income
|
-10.14M | | -10.72M | -8.78M | -2.87M | -3.52M | -6.72M | -6.66M | -14.40M | -14.87M | -15.33M | -26.55M | -18.95M | -18.39M | -19.16M | -19.65M | -24.12M | -23.56M | -27.39M | -59.24M | -39.22M | -34.05M | -49.65M | -44.33M | -42.56M | -54.21M | -58.49M | -69.08M | -62.19M | -68.76M | -65.43M | -63.28M | -67.38M | -73.71M | -69.42M | -62.69M | -64.39M | -71.15M | -52.25M |
|
EBIT
|
-10.14M | | -10.72M | -8.78M | -2.87M | -3.52M | -6.72M | -6.66M | -14.40M | -14.87M | -15.33M | -26.55M | -18.95M | -18.39M | -19.16M | -19.65M | -24.12M | -23.56M | -27.39M | -59.24M | -39.22M | -34.05M | -49.65M | -44.33M | -42.56M | -54.21M | -58.49M | -69.08M | -62.19M | -68.76M | -65.43M | -63.28M | -67.38M | -73.71M | -69.42M | -62.69M | -64.39M | -71.15M | -52.25M |
|
Interest & Investment Income
|
0.07M | | 0.12M | 0.10M | | | 0.00M | | 0.29M | 0.47M | 0.42M | 0.45M | 0.60M | 0.94M | 0.98M | 0.89M | 0.97M | 0.43M | 0.52M | 0.24M | 0.91M | 0.50M | 0.81M | 0.85M | 0.62M | 0.67M | 1.35M | 1.25M | 1.91M | 0.85M | 1.72M | 0.81M | 3.03M | 2.29M | 1.33M | 1.62M | 1.34M | 0.48M | 0.71M |
|
EBT
|
-10.28M | | -11.13M | -8.47M | -2.87M | -3.52M | -6.72M | -6.66M | -15.54M | -15.77M | -16.09M | -28.12M | -19.95M | -19.00M | -19.65M | -20.10M | -24.73M | -24.92M | -28.84M | -60.64M | -40.04M | -33.80M | -49.37M | -43.95M | -42.41M | -54.01M | -57.60M | -68.30M | -60.75M | -68.38M | -64.18M | -62.94M | -64.82M | -71.89M | -68.57M | -61.55M | -63.52M | -71.14M | -52.01M |
|
Profit After Tax
|
-10.07M | | -11.13M | -8.68M | -2.68M | -3.52M | -6.72M | -6.66M | -15.34M | -15.77M | -16.09M | -27.32M | -19.45M | -18.68M | -19.28M | -19.86M | -24.66M | -25.04M | -29.08M | -60.92M | -40.18M | -34.52M | -50.12M | -44.25M | -42.98M | -54.40M | -57.76M | -66.72M | -58.34M | -65.70M | -61.90M | -59.66M | -62.05M | -69.65M | -66.72M | -60.33M | -61.33M | -68.92M | -50.33M |
|
Income from Continuing Operations
|
-10.28M | | -11.13M | -8.47M | -2.87M | -3.52M | -6.72M | -6.66M | -15.54M | -15.77M | -16.09M | -28.12M | -19.95M | -19.00M | -19.65M | -20.10M | -24.73M | -24.92M | -28.84M | -60.64M | -40.04M | -33.80M | -49.37M | -43.95M | -42.41M | -54.01M | -57.60M | -68.30M | -60.75M | -68.38M | -64.18M | -62.94M | -64.82M | -71.89M | -68.57M | -61.55M | -63.52M | -71.14M | -52.01M |
|
Consolidated Net Income
|
-10.28M | | -11.13M | -8.47M | -2.87M | -3.52M | -6.72M | -6.66M | -15.54M | -15.77M | -16.09M | -28.12M | -19.95M | -19.00M | -19.65M | -20.10M | -24.73M | -24.92M | -28.84M | -60.64M | -40.04M | -33.80M | -49.37M | -43.95M | -42.41M | -54.01M | -57.60M | -68.30M | -60.75M | -68.38M | -64.18M | -62.94M | -64.82M | -71.89M | -68.57M | -61.55M | -63.52M | -71.14M | -52.01M |
|
Income towards Parent Company
|
-10.28M | | -11.13M | -8.47M | -2.87M | -3.52M | -6.72M | -6.66M | -15.54M | -15.77M | -16.09M | -28.12M | -19.95M | -19.00M | -19.65M | -20.10M | -24.73M | -24.92M | -28.84M | -60.64M | -40.04M | -33.80M | -49.37M | -43.95M | -42.41M | -54.01M | -57.60M | -68.30M | -60.75M | -68.38M | -64.18M | -62.94M | -64.82M | -71.89M | -68.57M | -61.55M | -63.52M | -71.14M | -52.01M |
|
Net Income towards Common Stockholders
|
-10.28M | | -11.13M | 22.31M | -2.68M | -3.33M | -6.72M | -6.66M | -15.34M | -15.77M | -16.09M | -27.32M | -19.95M | -19.00M | -19.65M | -20.10M | -24.66M | -25.04M | -29.08M | -60.92M | -40.18M | -34.52M | -50.12M | -44.25M | -42.98M | -54.40M | -57.76M | -66.72M | -58.34M | -65.70M | -61.90M | -59.66M | -62.05M | -69.65M | -66.72M | -60.33M | -61.33M | -68.92M | -50.33M |
|
EPS (Basic)
|
-0.38 | | -0.41 | -0.33 | -0.39 | -0.49 | -0.99 | -0.98 | -0.42 | -0.40 | -0.40 | -0.66 | -0.43 | -0.38 | -0.38 | -0.39 | -0.45 | -0.45 | -0.53 | -1.09 | -0.65 | -0.55 | -0.79 | -0.68 | -0.67 | -0.83 | -0.87 | -0.89 | -0.73 | -0.82 | -0.75 | -0.62 | -0.66 | -0.74 | -0.71 | -0.62 | -0.56 | -0.62 | -0.45 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | -0.41 | -0.45 | -0.45 | -0.53 | -1.09 | -0.65 | -0.55 | -0.79 | -0.68 | -0.67 | -0.83 | -0.87 | -0.89 | -0.73 | -0.82 | -0.75 | -0.62 | -0.66 | -0.74 | -0.71 | -0.62 | -0.56 | -0.62 | -0.45 |
|
Shares Outstanding (Weighted Average)
|
6.61M | 6.61M | 6.73M | 6.73M | 6.75M | 6.75M | 6.75M | 6.81M | 39.40M | 39.48M | 39.66M | 39.84M | 45.11M | 50.29M | 50.35M | 50.38M | 55.07M | 55.16M | 55.19M | 55.23M | 61.78M | 63.40M | 63.62M | 64.44M | 64.51M | 65.84M | 66.04M | 75.68M | 79.35M | 80.46M | 80.53M | 90.16M | 90.50M | 90.78M | 90.98M | 91.16M | 106.63M | 107.74M | 107.90M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 49.01M | 54.88M | 55.16M | 55.19M | 55.38M | 61.57M | 63.06M | 63.83M | 63.24M | 64.51M | 65.48M | 66.22M | 68.15M | 79.45M | 80.47M | 82.64M | 84.01M | 93.55M | 93.76M | 94.16M | 94.81M | 110.09M | 111.02M | 111.57M |
|
EBITDA
|
-10.14M | | -10.72M | -8.78M | -2.87M | -3.52M | -6.72M | -6.66M | -14.40M | -14.87M | -15.33M | -26.55M | -18.95M | -18.39M | -19.16M | -19.65M | -24.12M | -23.56M | -27.39M | -59.24M | -39.22M | -34.05M | -49.65M | -44.33M | -42.56M | -54.21M | -58.49M | -69.08M | -62.19M | -68.76M | -65.43M | -63.28M | -67.38M | -73.71M | -69.42M | -62.69M | -64.39M | -71.15M | -52.25M |
|
Interest Expenses
|
0.21M | | 0.53M | -0.21M | | | | | 1.43M | 1.36M | 1.18M | 2.03M | 1.60M | 1.54M | 1.47M | 1.34M | 1.57M | 1.79M | 1.97M | 1.64M | 1.73M | 0.25M | 0.53M | 0.46M | 0.46M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M |