|
Revenue
|
0.22M | 0.65M | 1.45M | 1.36M | 1.54M | 1.75M | 2.14M | 2.70M | 2.61M | 2.16M | 1.85M | 1.79M | 2.18M | 2.48M | 2.77M | 2.23M | 2.32M | 2.82M | 2.19M | 3.54M | 2.04M | 2.34M | 2.97M | 1.57M | 3.85M | 12.47M |
|
Research & Development
|
1.26M | 5.10M | 5.64M | 5.54M | 8.98M | 9.46M | 13.62M | 20.68M | 22.71M | 24.83M | 32.97M | 27.69M | 39.79M | 37.32M | 45.61M | 47.77M | 42.67M | 47.71M | 52.82M | 66.83M | 63.94M | 77.20M | 95.62M | 99.49M | 138.12M | 154.95M |
|
Selling, General & Administrative
|
0.91M | 0.76M | 1.85M | 1.96M | 2.92M | 3.76M | 4.82M | 5.88M | 6.27M | 6.61M | 7.43M | 8.57M | 8.69M | 10.09M | 10.38M | 12.06M | 12.28M | 13.73M | 16.12M | 13.90M | 20.73M | 23.27M | 28.34M | 33.60M | 36.86M | 46.33M |
|
Other Operating Expenses
|
1.96M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
4.13M | 5.86M | 7.49M | 7.51M | 11.91M | 13.21M | 18.43M | 26.56M | 28.97M | 31.44M | 40.40M | 36.26M | 48.48M | 47.41M | 55.99M | 59.83M | 54.95M | 61.44M | 68.94M | 80.73M | 84.67M | 100.47M | 123.96M | 133.09M | 174.99M | 201.28M |
|
Operating Income
|
-2.17M | -5.21M | -6.05M | -6.15M | -10.37M | -11.47M | -16.29M | -23.86M | -26.37M | -29.28M | -38.55M | -34.46M | -46.30M | -44.93M | -53.23M | -57.60M | -52.63M | -58.62M | -66.74M | -77.19M | -82.63M | -98.13M | -120.99M | -131.52M | -171.14M | -188.81M |
|
EBIT
|
-2.17M | -5.21M | -6.05M | -6.15M | -10.37M | -11.47M | -16.29M | -23.86M | -26.37M | -29.28M | -38.55M | -34.46M | -46.30M | -44.93M | -53.23M | -57.60M | -52.63M | -58.62M | -66.74M | -77.19M | -82.63M | -98.13M | -120.99M | -131.52M | -171.14M | -188.81M |
|
Non Operating Investment Income
|
| | | | | | -0.01M | 0.00M | 0.00M | -0.00M | -0.19M | -1.84M | -0.96M | -0.48M | 0.77M | 1.17M | -1.14M | | | | | | | | | |
|
Interest & Investment Income
|
| | | 0.14M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.25M | 0.61M | 1.34M | 2.77M | 5.52M | 5.77M | 6.28M | 6.41M | 8.43M | 11.95M | 17.97M | 18.53M | 16.18M | 14.48M | 14.74M |
|
Other Non Operating Income
|
| | | | | | -0.07M | -0.00M | -0.00M | -0.01M | -0.05M | -0.03M | -0.00M | -0.01M | -0.02M | -0.31M | -0.16M | -0.01M | -0.10M | -0.10M | -0.12M | -0.23M | 0.20M | -0.43M | -0.65M | -0.38M |
|
Non Operating Income
|
-1.21M | -1.46M | -4.35M | 0.07M | -0.19M | 0.03M | 0.02M | 0.01M | 0.01M | -0.01M | -0.10M | 0.23M | 0.61M | 1.33M | 2.75M | 5.20M | 5.61M | 6.27M | 6.30M | 8.33M | 11.83M | 17.74M | 18.73M | 15.74M | 13.83M | 14.36M |
|
EBT
|
-2.55M | -6.67M | -10.38M | -6.08M | -10.48M | -11.44M | -16.27M | -23.84M | -26.35M | -29.26M | -38.49M | -34.21M | -45.69M | -43.59M | -50.45M | -52.08M | -46.86M | -52.34M | -60.34M | -68.75M | -70.68M | -80.17M | -102.46M | -115.34M | -156.66M | -174.06M |
|
Profit After Tax
|
-5.12M | -6.67M | -10.40M | -6.08M | -10.56M | -11.44M | -16.27M | -23.84M | -26.35M | -29.27M | -38.54M | -34.23M | -45.69M | -43.60M | -50.47M | -52.39M | -47.02M | -52.36M | -60.44M | -68.86M | -70.79M | -80.40M | -102.26M | -115.77M | -157.31M | -174.44M |
|
Income from Continuing Operations
|
-2.55M | -6.67M | -10.38M | -6.08M | -10.48M | -11.44M | -16.27M | -23.84M | -26.35M | -29.26M | -38.49M | -34.21M | -45.69M | -43.59M | -50.45M | -52.08M | -46.86M | -52.34M | -60.34M | -68.75M | -70.68M | -80.17M | -102.46M | -115.34M | -156.66M | -174.06M |
|
Consolidated Net Income
|
-2.55M | -6.67M | -10.38M | -6.08M | -10.48M | -11.44M | -16.27M | -23.84M | -26.35M | -29.26M | -38.49M | -34.21M | -45.69M | -43.59M | -50.45M | -52.08M | -46.86M | -52.34M | -60.34M | -68.75M | -70.68M | -80.17M | -102.46M | -115.34M | -156.66M | -174.06M |
|
Income towards Parent Company
|
-2.55M | -6.67M | -10.38M | -6.08M | -10.48M | -11.44M | -16.27M | -23.84M | -26.35M | -29.26M | -38.49M | -34.21M | -45.69M | -43.59M | -50.45M | -52.08M | -46.86M | -52.34M | -60.34M | -68.75M | -70.68M | -80.17M | -102.46M | -115.34M | -156.66M | -174.06M |
|
Net Income towards Common Stockholders
|
-2.55M | -6.67M | -10.38M | -6.08M | -10.48M | -11.44M | -16.27M | -23.84M | -26.35M | -29.26M | -38.49M | -34.21M | -45.69M | -43.59M | -50.45M | -52.08M | -46.86M | -52.34M | -60.34M | -68.75M | -70.68M | -80.17M | -102.46M | -115.34M | -156.66M | -174.06M |
|
EPS (Basic)
|
-1.89 | -2.43 | -3.75 | -2.14 | -1.23 | -0.31 | -0.43 | -0.64 | -0.70 | -0.68 | -0.84 | -0.71 | -0.92 | -0.82 | -0.89 | -0.74 | -0.66 | -0.71 | -0.80 | -0.79 | -0.65 | -0.65 | -0.81 | -0.90 | -1.21 | -1.27 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.75 | | -0.64 | -0.68 | -0.84 | -0.71 | -0.92 | -0.82 | -0.89 | -0.74 | -0.66 | -0.71 | -0.80 | -0.79 | -0.65 | -0.65 | -0.81 | -0.90 | -1.21 | -1.27 |
|
Shares Outstanding (Weighted Average)
|
| | | 32.95M | 32.95M | 37.53M | 37.53M | 37.58M | 37.62M | 37.67M | 46.90M | 47.75M | 49.76M | 52.13M | 54.46M | 70.81M | 70.82M | 74.10M | 74.10M | 79.72M | 95.64M | 109.80M | 119.31M | 120.21M | 120.54M | 128.65M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 21.66M | | 37.58M | 43.27M | 41.43M | 48.25M | 49.93M | 53.07M | 52.16M | 70.43M | 71.39M | 74.10M | 73.01M | 87.21M | 106.93M | 123.38M | 111.58M | 129.23M | 129.62M | 137.90M |
|
EBITDA
|
-2.17M | -5.21M | -6.05M | -6.08M | -10.56M | -11.44M | -16.28M | -23.84M | -26.35M | -29.27M | -38.72M | -36.07M | -46.65M | -44.08M | -49.71M | -51.23M | -48.16M | -51.57M | -58.44M | -69.44M | -70.78M | -72.84M | -106.46M | -115.91M | -158.30M | -174.45M |
|
Interest Expenses
|
0.37M | 1.46M | 4.34M | 0.08M | 0.13M | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
2.93M | 2.98M | 2.99M | 3.03M | 37.53M | 37.53M | 37.57M | 37.60M | 37.66M | 46.90M | 47.75M | 49.28M | 52.08M | 54.45M | | | | | | | | | | | | |