|
Revenue
|
1.24M | 1.61M | 2.13M | 2.09M | 2.02M | 1.05M | 2.93M | 0.14M | 0.03M | 0.03M | 0.02M | -0.35M | -0.36M | -0.38M | 0.90M | 0.01M | 0.01M | -0.39M | 6.65M | -0.27M | -0.20M | 4.65M | 11.95M | 11.05M | 19.66M | 24.43M | 29.94M | 34.00M | 39.27M | 20.71M | 16.80M | 5.94M | 5.25M | 6.55M | 8.27M | 5.84M | 33.45M | 0.39M | -0.76M | 1.10M | 0.30M | 0.45M |
|
Research & Development
|
4.97M | 5.48M | 7.21M | 6.65M | 6.00M | 6.02M | 11.03M | 11.04M | 10.99M | 9.50M | 13.62M | 11.14M | 14.41M | 11.88M | 10.26M | 7.35M | 12.13M | 8.10M | 15.15M | 14.72M | 10.73M | 13.96M | 15.09M | 13.00M | 14.46M | 20.95M | 20.32M | 17.69M | 19.18M | 16.54M | 18.97M | 18.62M | 17.78M | 13.00M | 21.85M | 9.74M | 12.66M | 11.40M | 11.31M | 14.67M | 14.87M | 13.80M |
|
Selling, General & Administrative
|
1.87M | 2.19M | 2.03M | 2.38M | 2.42M | 2.50M | 5.76M | 3.88M | 4.90M | 4.38M | 5.67M | 4.67M | 4.36M | 4.06M | 5.15M | 4.51M | 4.11M | 3.69M | 4.07M | 4.10M | 5.64M | 4.42M | 4.76M | 5.20M | 4.75M | 5.45M | 5.54M | 5.54M | 6.23M | 5.77M | 6.32M | 5.70M | 6.11M | 6.61M | 22.04M | 9.45M | 7.03M | 6.56M | 7.09M | 8.31M | 7.24M | 7.72M |
|
Other Operating Expenses
|
0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | | | | 7.58M | | | |
|
Operating Expenses
|
7.55M | 7.68M | 9.24M | 9.03M | 8.42M | 8.52M | 16.79M | 14.92M | 15.90M | 13.88M | 19.29M | 15.81M | 18.77M | 15.94M | 15.40M | 11.87M | 16.25M | 11.79M | 19.22M | 18.82M | 16.37M | 18.38M | 19.85M | 18.21M | 19.21M | 26.40M | 25.86M | 23.23M | 25.41M | 22.31M | 25.29M | 24.32M | 23.89M | 19.62M | 44.60M | 19.19M | 19.69M | 17.96M | 25.97M | 22.99M | 22.11M | 21.52M |
|
Operating Income
|
-5.81M | -6.07M | -7.11M | -6.94M | -6.40M | -7.47M | -13.86M | -14.78M | -15.87M | -13.85M | -19.28M | -15.81M | -18.77M | -15.94M | -14.50M | -11.86M | -16.23M | -11.79M | -12.57M | -18.82M | -16.37M | -13.73M | -7.90M | -7.16M | 0.45M | -1.97M | 4.08M | 10.77M | 13.86M | -1.60M | -8.50M | -18.38M | -18.64M | -13.06M | -36.33M | -13.35M | 13.76M | -17.57M | -26.73M | -21.89M | -21.81M | -21.07M |
|
EBIT
|
-5.81M | -6.07M | -7.11M | -6.94M | -6.40M | -7.47M | -13.86M | -14.78M | -15.87M | -13.85M | -19.28M | -15.81M | -18.77M | -15.94M | -14.50M | -11.86M | -16.23M | -11.79M | -12.57M | -18.82M | -16.37M | -13.73M | -7.90M | -7.16M | 0.45M | -1.97M | 4.08M | 10.77M | 13.86M | -1.60M | -8.50M | -18.38M | -18.64M | -13.06M | -36.33M | -13.35M | 13.76M | -17.57M | -26.73M | -21.89M | -21.81M | -21.07M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.60M | -6.89M | | | | | | |
|
Interest & Investment Income
|
0.06M | 0.03M | 0.02M | 0.01M | 0.01M | 0.10M | 0.11M | 0.11M | 0.10M | 0.17M | 0.24M | 0.29M | 0.25M | 0.29M | 0.22M | 0.28M | 0.25M | 0.18M | 0.13M | 0.24M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.21M | 0.71M | 1.14M | 1.33M | 1.39M | 1.30M | 0.94M | 1.16M | 1.20M | 2.57M | 2.45M | 2.02M | 1.75M | 1.55M |
|
Other Non Operating Income
|
0.19M | 0.67M | 0.32M | -0.22M | -0.16M | -0.05M | -0.10M | -0.17M | 0.08M | -0.67M | 0.03M | -0.01M | 0.08M | 0.03M | 0.02M | -0.07M | -0.01M | 0.01M | -1.24M | 0.08M | 0.06M | -0.46M | | 0.01M | -0.01M | 0.01M | | 0.15M | -0.10M | 0.01M | 0.17M | 0.26M | 0.24M | 0.25M | -0.06M | 0.51M | 0.29M | 0.25M | -0.44M | | -0.01M | |
|
Non Operating Income
|
| -0.01M | 0.02M | -0.02M | -0.06M | 0.00M | 0.08M | | | -0.02M | -0.14M | | 0.01M | 0.00M | -0.00M | -0.07M | 0.01M | -0.00M | -1.24M | -0.00M | 0.06M | 0.01M | 0.03M | | 0.01M | 0.01M | | 0.15M | | 0.00M | 0.17M | 0.26M | 0.24M | 0.25M | -0.06M | 0.51M | 0.29M | 0.25M | -0.44M | | -0.01M | |
|
EBT
|
-5.93M | -6.38M | -7.19M | -7.24M | -6.70M | -7.68M | -14.07M | -14.97M | -16.05M | -13.96M | -19.05M | -15.88M | -18.89M | -16.03M | -14.27M | -11.97M | -16.39M | -12.00M | -12.78M | -18.86M | -16.56M | -9.73M | -15.45M | -7.86M | -0.25M | -2.07M | 12.38M | 10.08M | 13.35M | -8.21M | 5.61M | -17.86M | -18.00M | -9.00M | -196.66M | -12.18M | 14.95M | -15.00M | -24.28M | -19.87M | -20.06M | -19.52M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.83M | 0.14M | | | -0.32M | -0.29M | | | | | | | | | | | |
|
Profit After Tax
|
-6.87M | -5.72M | -6.85M | -7.48M | -6.92M | -7.73M | -14.08M | -15.13M | -15.97M | -14.68M | -19.54M | -15.89M | -18.80M | -16.00M | -14.65M | -12.07M | -16.39M | -11.99M | -14.89M | -19.62M | -24.08M | -9.73M | -15.45M | -24.60M | 4.57M | -17.89M | 12.24M | 28.78M | 8.60M | -7.89M | 5.89M | -21.66M | -11.39M | -9.00M | -177.66M | -56.82M | 13.84M | -24.18M | -10.25M | -17.71M | 15.89M | -35.90M |
|
Income from Continuing Operations
|
-5.93M | -6.38M | -7.19M | -7.24M | -6.70M | -7.68M | -14.07M | -14.97M | -16.05M | -13.96M | -19.05M | -15.88M | -18.89M | -16.03M | -14.27M | -11.97M | -16.39M | -12.00M | -12.78M | -18.86M | -16.56M | -9.73M | -15.45M | -7.86M | -0.25M | -17.89M | 12.24M | 10.08M | 13.35M | -7.89M | 5.89M | -17.86M | -18.00M | -9.00M | -196.66M | -12.18M | 14.95M | -15.00M | -24.28M | -19.87M | -20.06M | -19.52M |
|
Consolidated Net Income
|
-5.93M | -6.38M | -7.19M | -7.24M | -6.70M | -7.68M | -14.07M | -14.97M | -16.05M | -13.96M | -19.05M | -15.88M | -18.89M | -16.03M | -14.27M | -11.97M | -16.39M | -12.00M | -12.78M | -18.86M | -16.56M | -9.73M | -15.45M | -7.86M | -0.25M | -17.89M | 12.24M | 10.08M | 13.35M | -7.89M | 5.89M | -17.86M | -18.00M | -9.00M | -196.66M | -12.18M | 14.95M | -15.00M | -24.28M | -19.87M | -20.06M | -19.52M |
|
Income towards Parent Company
|
-5.93M | -6.38M | -7.19M | -7.24M | -6.70M | -7.68M | -14.07M | -14.97M | -16.05M | -13.96M | -19.05M | -15.88M | -18.89M | -16.03M | -14.27M | -11.97M | -16.39M | -12.00M | -12.78M | -18.86M | -16.56M | -9.73M | -15.45M | -7.86M | -0.25M | -17.89M | 12.24M | 10.08M | 13.35M | -7.89M | 5.89M | -17.86M | -18.00M | -9.00M | -196.66M | -12.18M | 14.95M | -15.00M | -24.28M | -19.87M | -20.06M | -19.52M |
|
Preferred Dividend Payments
|
1.56M | 1.84M | 2.38M | 2.36M | 2.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.21M | | | | -2.63M | |
|
Net Income towards Common Stockholders
|
-8.43M | -7.56M | -9.22M | -9.83M | -9.13M | -7.73M | -14.08M | -15.13M | -15.97M | -14.68M | -19.54M | -15.89M | -18.80M | -16.00M | -14.65M | -12.07M | -16.39M | -11.99M | -12.78M | -18.86M | -16.56M | -9.73M | -15.45M | -7.86M | -0.25M | -17.89M | 12.24M | 10.08M | 13.35M | -7.89M | 5.89M | -17.86M | -21.66M | -9.00M | -196.66M | -12.18M | -52.62M | -15.00M | -24.28M | -19.87M | -15.08M | -19.52M |
|
EPS (Basic)
|
-3.93 | -3.50 | -4.26 | -4.52 | -2.75 | -0.43 | -0.77 | -0.82 | -0.85 | -0.66 | -0.88 | -0.71 | -0.84 | -0.71 | -0.65 | -0.31 | -0.37 | -0.26 | -0.28 | -0.21 | -0.25 | -0.09 | -0.14 | -0.22 | 0.04 | -0.16 | 0.12 | 0.23 | 0.06 | -0.05 | 0.03 | -4.24 | -2.23 | -1.74 | -41.56 | -10.50 | 0.58 | -1.13 | 0.13 | -0.68 | 0.51 | -1.38 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | -0.28 | | -0.21 | -0.09 | -0.14 | -0.22 | 0.00 | -0.16 | 0.12 | 0.08 | 0.06 | -0.05 | -0.05 | -4.24 | -2.23 | -1.74 | -41.56 | -10.50 | 0.54 | -1.13 | 0.12 | -0.68 | 0.50 | -1.38 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.56M | 0.61M | 0.61M | 0.61M | 0.62M | 0.62M | 0.74M | 0.74M | 0.74M | 0.74M | 0.75M | 0.75M | 1.49M | 1.49M | 1.50M | 1.61M | 2.88M | 2.92M | 3.57M | 3.60M | 3.75M | 3.77M | 3.84M | 3.89M | 4.14M | 5.06M | 5.09M | 5.10M | 5.11M | 5.11M | 5.11M | 5.17M | 5.40M | 17.80M | 24.33M | 25.41M | 25.91M | 25.95M | 26.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 45.55M | | 96.79M | 105.33M | 101.20M | 110.74M | 121.18M | 115.17M | 114.33M | 127.57M | 148.51M | 152.85M | 145.87M | 5.11M | 5.11M | 5.16M | 5.17M | 5.41M | 17.79M | 21.47M | 17.36M | 25.90M | 26.45M | 26.00M |
|
EBITDA
|
-5.81M | -6.53M | -7.20M | -7.25M | -6.75M | -7.70M | -14.05M | -15.00M | -16.00M | -14.67M | -19.55M | -15.87M | -18.87M | -16.04M | -14.69M | -12.05M | -16.39M | -12.00M | -14.88M | -19.68M | -24.05M | -9.76M | -15.43M | -24.60M | 4.58M | -17.90M | 12.23M | 28.75M | 8.72M | -7.94M | 5.87M | -21.67M | -11.41M | -9.02M | -177.64M | -56.83M | 13.85M | -24.20M | -10.27M | -17.68M | 15.90M | -35.91M |
|
Interest Expenses
|
0.18M | 0.33M | 0.10M | 0.31M | 0.31M | 0.31M | 0.32M | 0.30M | 0.28M | 0.27M | 0.01M | 0.35M | 0.36M | 0.38M | -0.01M | 0.40M | 0.40M | 0.39M | 0.34M | 0.27M | 0.20M | 0.36M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.80M | 0.81M | 0.81M | 0.75M | 1.27M | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.11% | | | 3.91% | | | | | | | | | | | | |