|
Revenue
|
0.29M | 0.37M | 0.22M | 0.04M | 0.06M | 0.07M | 0.27M | 7.84M | 6.84M | 12.08M | 213.24M | 259.17M | 280.68M | 376.66M |
|
Cost of Revenue
|
0.71M | 0.36M | 0.02M | 0.00M | 0.02M | | 0.03M | 5.82M | 6.10M | 82.09M | 45.51M | 74.33M | 97.12M | 189.22M |
|
Gross Profit
|
-0.42M | 0.01M | 0.20M | 0.04M | 0.03M | 0.07M | 0.24M | 2.02M | 0.74M | -70.01M | 167.73M | 184.84M | 183.56M | 187.43M |
|
Depreciation & Amortization - Total
|
| | | | | 0.00M | 0.90M | 5.20M | 0.10M | 4.30M | 26.10M | | | |
|
Research & Development
|
9.29M | 6.11M | 5.67M | 3.84M | 6.71M | 0.25M | 0.02M | | | | | | | |
|
Selling, General & Administrative
|
6.05M | 7.42M | 5.58M | 5.18M | 5.52M | 4.41M | 7.31M | 20.86M | 9.16M | 87.43M | 87.43M | 67.45M | 100.35M | 266.92M |
|
Restructuring Costs
|
| | | | | | | | | 21.20M | 21.20M | 0.08M | | 5.54M |
|
Other Operating Expenses
|
| | 0.94M | | | 0.62M | 5.19M | 0.03M | 0.87M | 6.35M | 2.38M | -0.06M | 0.26M | 0.86M |
|
Operating Expenses
|
15.34M | 13.53M | 11.24M | 9.02M | 12.22M | 5.29M | 13.42M | 67.21M | 16.25M | 27.62M | 243.11M | 771.87M | 343.73M | 223.07M |
|
Operating Income
|
-15.55M | -13.45M | -10.98M | -8.96M | -12.10M | -5.19M | -13.15M | -59.37M | -20.45M | -15.54M | -29.87M | -521.30M | -63.05M | 153.59M |
|
EBIT
|
-15.55M | -13.45M | -10.98M | -8.96M | -12.10M | -5.19M | -13.15M | -59.37M | -20.45M | -15.54M | -29.87M | -521.30M | -63.05M | 153.59M |
|
Non Operating Investment Income
|
| | | | | | | | | -13.65M | -13.65M | -9.00M | | -69.49M |
|
Interest & Investment Income
|
0.19M | 0.06M | 0.02M | | | 0.12M | 0.10M | 0.07M | 0.04M | -0.30M | -0.30M | 0.45M | 8.22M | |
|
Other Non Operating Income
|
0.04M | 0.24M | 0.00M | -0.00M | 0.05M | | | | 2.87M | -0.01M | 2.38M | 1.76M | 11.08M | 27.17M |
|
Non Operating Income
|
0.04M | 0.24M | 0.76M | -0.25M | 0.05M | 2.03M | -4.88M | -1.64M | -11.03M | 1.44M | 14.69M | -8.60M | 8.48M | -43.45M |
|
EBT
|
-15.56M | -13.52M | -11.14M | -9.21M | -12.10M | -3.16M | -18.04M | -61.01M | -20.45M | 12.67M | -30.46M | -522.16M | -57.68M | 151.60M |
|
Tax Provisions
|
| | | | | | 17.68M | 56.45M | 20.45M | 0.25M | 0.25M | -11.75M | -5.09M | 0.74M |
|
Profit After Tax
|
-15.52M | -13.34M | -10.21M | -9.21M | -12.15M | -4.27M | -19.97M | -60.31M | -20.30M | -14.11M | -15.44M | -509.55M | -49.47M | 109.40M |
|
Income from Non-Controlling Interests
|
| | | | | | 0.88M | -2.21M | -0.26M | 0.01M | | | | |
|
Income from Continuing Operations
|
-15.56M | -13.52M | -11.14M | -9.21M | -12.10M | -3.16M | -35.72M | -117.46M | -40.89M | 12.41M | -30.72M | -510.41M | -52.59M | 150.86M |
|
Consolidated Net Income
|
-15.56M | -13.52M | -11.14M | -9.21M | -12.10M | -1.12M | -3.54M | 0.10M | -40.89M | 12.41M | -30.72M | -510.41M | -52.59M | 150.86M |
|
Income towards Parent Company
|
-15.56M | -13.52M | -11.14M | -9.21M | -12.10M | -1.12M | -3.54M | 0.10M | -40.89M | 12.41M | -30.72M | -510.41M | -52.59M | 150.86M |
|
Net Income towards Common Stockholders
|
-15.56M | -13.52M | -11.14M | -9.21M | -12.10M | -1.12M | -3.54M | 0.10M | -40.89M | 12.41M | -30.72M | -509.55M | -49.47M | 109.78M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
0.16M | 0.17M | 0.20M | 0.96M | 2.68M | 4.50M | 8.32M | 14.76M | 24.73M | 50.93M | 115.94M | 167.30M | 206.52M | 332.33M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 19.60M | 41.98M | 93.45M | 139.43M | 175.03M | 318.93M |
|
EBITDA
|
-15.55M | -13.45M | -10.98M | -8.96M | -12.10M | -5.19M | -12.25M | -54.17M | -20.35M | -11.24M | -3.77M | -521.30M | -63.05M | 153.59M |
|
Tax Rate
|
| | | | | | | | | 2.01% | | 2.25% | 8.83% | 0.49% |