|
Revenue
|
| 13.17M | 12.28M | 12.51M | 12.09M | 11.55M | 10.03M | 12.66M | 8.75M | 10.13M | 8.70M | 1.10M | 9.46M | 7.58M | 9.12M | 3.36M | 15.33M | 7.01M | 3.82M | | 0.74M | -2.81M | | | 2.81M | | | -11.43M |
|
Research & Development
|
| 21.19M | 20.12M | 22.96M | 27.49M | 27.46M | 32.92M | 34.87M | 37.01M | 40.86M | 45.94M | 46.47M | 53.68M | 56.49M | 61.00M | 69.45M | 66.13M | 68.95M | 97.98M | 107.73M | 148.48M | 118.02M | 134.93M | 151.75M | 188.10M | 205.75M | 224.13M | 262.51M |
|
Selling, General & Administrative
|
| 2.42M | 2.73M | 3.10M | 4.16M | 5.17M | 5.09M | 5.34M | 5.83M | 6.67M | 7.30M | 7.79M | 8.69M | 9.04M | 10.20M | 10.43M | 10.91M | 13.22M | 14.64M | 15.51M | 32.24M | 22.84M | 21.71M | 23.96M | 28.21M | 35.01M | 40.58M | 52.76M |
|
Operating Expenses
|
| 23.60M | 22.84M | 26.07M | 31.65M | 32.63M | 38.01M | 40.21M | 42.83M | 47.53M | 53.23M | 54.26M | 62.37M | 65.53M | 71.20M | 79.89M | 77.04M | 82.17M | 112.62M | 123.25M | 180.72M | 140.86M | 156.64M | 175.71M | 216.31M | 240.76M | 264.71M | 315.27M |
|
Operating Income
|
| -10.44M | -10.56M | -13.56M | -19.56M | -21.08M | -27.98M | -27.55M | -34.08M | -37.40M | -44.53M | -53.16M | -52.91M | -57.95M | -62.09M | -76.53M | -61.71M | -75.16M | -108.80M | -123.25M | -179.98M | -140.86M | -156.64M | -175.71M | -216.31M | -240.76M | -264.71M | -315.27M |
|
EBIT
|
| -10.44M | -10.56M | -13.56M | -19.56M | -21.08M | -27.98M | -27.55M | -34.08M | -37.40M | -44.53M | -53.16M | -52.91M | -57.95M | -62.09M | -76.53M | -61.71M | -75.16M | -108.80M | -123.25M | -179.98M | -140.86M | -156.64M | -175.71M | -216.31M | -240.76M | -264.71M | -315.27M |
|
Interest & Investment Income
|
| 0.34M | 0.47M | 0.77M | 0.62M | 0.91M | 0.73M | 0.35M | 0.25M | 0.23M | 0.24M | 0.22M | 0.24M | 0.30M | 0.87M | 2.91M | 5.08M | 7.06M | 10.50M | 10.95M | 18.98M | 23.76M | 21.49M | 20.41M | 21.23M | 24.91M | 22.40M | 22.08M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -2.81M | 0.02M | 0.28M | | -0.01M | | |
|
Non Operating Income
|
| 0.30M | 0.44M | 0.74M | 0.59M | 0.89M | 0.71M | 0.33M | 0.24M | 0.22M | 0.24M | 0.22M | 0.24M | 0.30M | 0.87M | 2.91M | 5.08M | 7.06M | 10.50M | 10.95M | 18.79M | 24.86M | 23.41M | 19.42M | 20.99M | 27.34M | 16.93M | 10.06M |
|
EBT
|
| -10.13M | -10.12M | -12.82M | -18.97M | -20.19M | -27.27M | -27.22M | -33.84M | -37.18M | -44.30M | -52.94M | -52.68M | -57.65M | -61.22M | -73.63M | -56.63M | -68.10M | -98.30M | -112.30M | -161.19M | -116.00M | -133.23M | -156.29M | -195.32M | -213.42M | -247.79M | -305.21M |
|
Tax Provisions
|
| | | | | -0.68M | -0.06M | | 0.36M | | | | | | | -0.30M | -0.12M | | | -3.87M | 0.34M | | | | -0.80M | | | |
|
Profit After Tax
|
| -10.13M | -10.12M | -12.82M | -14.60M | -19.52M | -27.21M | -27.22M | -34.20M | -37.18M | -44.30M | -52.94M | -52.68M | -57.65M | -61.22M | -73.33M | -56.51M | -68.10M | -98.30M | -108.43M | -161.54M | -116.00M | -133.23M | -156.29M | -194.57M | -213.42M | -247.79M | -305.21M |
|
Income from Continuing Operations
|
| -10.13M | -10.12M | -12.82M | -18.97M | -19.52M | -27.21M | -27.22M | -34.20M | -37.18M | -44.30M | -52.94M | -52.68M | -57.65M | -61.22M | -73.33M | -56.51M | -68.10M | -98.30M | -108.43M | -161.54M | -116.00M | -133.23M | -156.29M | -194.52M | -213.42M | -247.79M | -305.21M |
|
Consolidated Net Income
|
| -10.13M | -10.12M | -12.82M | -18.97M | -19.52M | -27.21M | -27.22M | -34.20M | -37.18M | -44.30M | -52.94M | -52.68M | -57.65M | -61.22M | -73.33M | -56.51M | -68.10M | -98.30M | -108.43M | -161.54M | -116.00M | -133.23M | -156.29M | -194.52M | -213.42M | -247.79M | -305.21M |
|
Income towards Parent Company
|
| -10.13M | -10.12M | -12.82M | -18.97M | -19.52M | -27.21M | -27.22M | -34.20M | -37.18M | -44.30M | -52.94M | -52.68M | -57.65M | -61.22M | -73.33M | -56.51M | -68.10M | -98.30M | -108.43M | -161.54M | -116.00M | -133.23M | -156.29M | -194.52M | -213.42M | -247.79M | -305.21M |
|
Net Income towards Common Stockholders
|
| -12.81M | -13.18M | -17.07M | -18.85M | -21.74M | -27.21M | -27.22M | -34.20M | -37.18M | -44.30M | -52.94M | -52.68M | -57.65M | -61.22M | -73.33M | -56.51M | -68.10M | -98.30M | -108.43M | -161.54M | -116.00M | -133.23M | -156.29M | -194.57M | -213.42M | -247.79M | -305.21M |
|
EPS (Basic)
|
| -4.84 | -4.85 | -6.08 | -6.48 | -0.74 | -0.46 | -0.42 | -0.52 | -0.53 | -0.60 | -0.72 | -0.72 | -0.78 | -0.82 | -0.87 | -0.61 | -0.72 | -0.92 | -0.99 | -1.21 | -0.70 | -0.81 | -0.94 | -1.13 | -1.13 | -1.31 | -1.61 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.62 | | -0.53 | -0.72 | -0.72 | -0.78 | -0.82 | -0.87 | -0.61 | -0.72 | -0.92 | -0.99 | -1.21 | -0.70 | -0.81 | -0.94 | -1.13 | -1.13 | -1.31 | -1.61 |
|
Shares Outstanding (Weighted Average)
|
52.90M | 52.90M | 52.90M | 52.90M | 52.90M | 59.00M | 59.01M | 65.93M | 66.38M | 73.38M | 73.44M | 73.58M | 73.69M | 74.19M | 74.25M | 87.70M | 88.79M | 90.49M | 106.31M | 109.17M | 109.56M | 164.69M | 164.99M | 167.04M | 168.22M | 185.91M | 186.27M | 186.93M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 54.87M | | 73.40M | 73.54M | 72.81M | 74.16M | 74.28M | 84.69M | 80.63M | 94.83M | 106.88M | 109.23M | 113.15M | 164.73M | 165.14M | 166.84M | 167.74M | 188.15M | 188.58M | 189.23M |
|
EBITDA
|
| -10.44M | -10.56M | -13.56M | -19.56M | -21.08M | -27.98M | -27.55M | -34.08M | -37.40M | -44.53M | -53.16M | -52.91M | -57.95M | -62.09M | -76.53M | -61.71M | -75.16M | -108.80M | -108.05M | -160.12M | -140.86M | -156.64M | -150.61M | -197.06M | -240.76M | -264.71M | -303.39M |
|
Interest Expenses
|
| 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | 2.81M | | | -2.81M | | | 11.43M |
|
Tax Rate
|
| | | | | 3.34% | 0.21% | | | | | | | | | 0.40% | 0.22% | | | 3.44% | | | | | 0.41% | | | |