|
Revenue
|
0.18M | 0.07M | 0.07M | 0.34M | 0.06M | 1.33M | 2.15M | 3.07M | 3.31M | 3.62M | 3.96M | 4.61M | 4.05M | 4.01M | 4.16M | 4.44M | 3.07M | 3.07M | 4.03M | 4.00M | 4.21M | 4.05M | 4.12M |
|
Gross Profit
|
| 0.07M | 0.07M | 0.34M | 0.06M | 0.75M | 1.17M | 1.43M | 1.24M | 1.61M | 1.95M | 2.29M | 2.07M | 2.28M | 2.16M | 2.00M | 1.36M | 1.73M | 1.94M | 2.02M | 2.06M | 2.11M | 2.11M |
|
Research & Development
|
4.22M | 4.54M | 4.76M | 5.42M | 6.23M | 6.93M | 7.75M | 8.21M | 10.73M | 10.87M | 11.56M | 12.63M | 14.47M | 14.15M | 13.23M | 11.16M | 12.27M | 12.73M | 12.97M | 12.62M | 11.35M | 11.98M | 10.80M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | 9.72M | 9.41M | 9.17M | 8.48M | 9.36M | 9.40M | 8.63M |
|
Selling, General & Administrative
|
1.78M | 1.90M | 3.73M | 7.96M | 10.33M | 10.48M | 11.86M | 13.09M | 14.30M | 14.17M | 15.45M | 14.61M | 15.04M | 16.07M | 14.77M | 13.07M | 14.29M | 16.09M | 13.30M | 12.89M | 11.44M | 10.66M | 10.66M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 2.42M | 2.52M | 2.50M | 2.40M | 2.24M | 2.44M | 2.19M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | -2.42M | -2.52M | -2.50M | -2.40M | -2.24M | -2.44M | -2.19M |
|
Operating Expenses
|
6.00M | 6.44M | 8.49M | 13.38M | 16.56M | 17.42M | 19.60M | 21.31M | 25.03M | 25.04M | 27.01M | 27.24M | 29.51M | 30.22M | 28.00M | 24.23M | 26.55M | 28.83M | 26.26M | 25.51M | 22.79M | 22.64M | 21.46M |
|
Operating Income
|
-5.83M | -6.37M | -8.42M | -13.04M | -16.50M | -16.67M | -18.43M | -19.87M | -23.79M | -23.43M | -25.07M | -24.95M | -27.45M | -27.94M | -25.84M | -22.23M | -25.19M | -27.10M | -24.32M | -23.49M | -20.73M | -20.53M | -19.35M |
|
EBIT
|
-5.83M | -6.37M | -8.42M | -13.04M | -16.50M | -16.67M | -18.43M | -19.87M | -23.79M | -23.43M | -25.07M | -24.95M | -27.45M | -27.94M | -25.84M | -22.23M | -25.19M | -27.10M | -24.32M | -23.49M | -20.73M | -20.53M | -19.35M |
|
Interest & Investment Income
|
0.33M | 0.25M | 0.20M | 0.10M | 0.07M | 0.06M | 0.05M | 0.16M | 0.14M | 0.68M | 1.28M | 2.50M | 3.72M | 4.56M | 4.77M | 4.72M | 4.59M | 4.43M | 4.08M | 3.56M | 3.22M | 2.99M | 2.77M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | -0.19M | | | | 0.00M | |
|
Non Operating Income
|
0.33M | 0.25M | 0.19M | 0.10M | 0.07M | 0.06M | 0.05M | 0.14M | 0.14M | 0.62M | 1.09M | 2.42M | 3.49M | 4.51M | 4.76M | 4.43M | 4.51M | 4.25M | 3.00M | 1.84M | 0.88M | 1.15M | 1.14M |
|
EBT
|
-5.49M | -6.12M | -8.23M | -12.94M | -16.43M | -16.62M | -18.39M | -19.74M | -23.65M | -22.82M | -23.98M | -22.52M | -23.96M | -23.43M | -21.09M | -17.80M | -20.68M | -22.85M | -21.33M | -21.64M | -19.85M | -19.38M | -18.21M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | 0.35M | 0.10M | 0.05M | 0.02M |
|
Profit After Tax
|
-5.49M | -6.12M | -8.23M | -12.94M | -16.43M | -16.62M | -18.39M | -19.74M | -23.65M | -22.82M | -23.98M | -22.52M | -23.96M | -23.43M | -21.09M | -17.80M | -20.68M | -22.85M | -21.33M | -21.74M | -19.95M | -19.42M | -18.23M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | -0.86M | -1.79M | -1.57M | -1.84M | -1.42M |
|
Income from Continuing Operations
|
-5.49M | -6.12M | -8.23M | -12.94M | -16.43M | -16.62M | -18.39M | -19.74M | -23.65M | -22.82M | -23.98M | -22.52M | -23.96M | -23.43M | -21.09M | -17.80M | -20.68M | -22.85M | -21.33M | -21.99M | -19.95M | -19.42M | -18.23M |
|
Consolidated Net Income
|
-5.49M | -6.12M | -8.23M | -12.94M | -16.43M | -16.62M | -18.39M | -19.74M | -23.65M | -22.82M | -23.98M | -22.52M | -23.96M | -23.43M | -21.09M | -17.80M | -20.68M | -22.85M | -21.33M | -21.99M | -19.95M | -19.42M | -18.23M |
|
Income towards Parent Company
|
-5.49M | -6.12M | -8.23M | -12.94M | -16.43M | -16.62M | -18.39M | -19.74M | -23.65M | -22.82M | -23.98M | -22.52M | -23.96M | -23.43M | -21.09M | -17.80M | -20.68M | -22.85M | -21.33M | -21.99M | -19.95M | -19.42M | -18.23M |
|
Net Income towards Common Stockholders
|
-5.49M | -6.12M | -8.23M | -12.94M | -16.43M | -16.62M | -18.39M | -19.74M | -23.65M | -22.82M | -23.98M | -22.52M | -23.96M | -23.43M | -21.09M | -17.80M | -20.68M | -22.85M | -21.33M | -21.99M | -19.95M | -19.42M | -18.23M |
|
EPS (Basic)
|
-0.61 | -0.63 | -0.80 | -0.98 | -0.27 | -0.27 | -0.30 | -0.32 | -0.38 | -0.37 | -0.38 | -0.36 | -0.38 | -0.37 | -0.33 | -0.28 | -0.32 | -0.35 | -0.35 | -0.35 | -0.34 | -0.33 | -0.32 |
|
EPS (Weighted Average and Diluted)
|
-0.61 | -0.63 | -0.80 | -0.98 | -0.27 | -0.27 | -0.30 | -0.32 | -0.38 | -0.37 | -0.38 | -0.36 | -0.38 | -0.37 | -0.33 | -0.28 | -0.32 | -0.35 | -0.35 | -0.35 | -0.34 | -0.33 | -0.32 |
|
Shares Outstanding (Weighted Average)
|
8.94M | 9.72M | 10.29M | 13.22M | 59.89M | 60.84M | 61.13M | 60.86M | 62.00M | 62.38M | 62.54M | 62.43M | 63.54M | 63.76M | 63.93M | 63.85M | 64.59M | 64.58M | 63.44M | 62.35M | 59.41M | 58.74M | 57.93M |
|
Shares Outstanding (Diluted Average)
|
8.94M | 9.72M | 10.29M | 13.22M | 59.89M | 60.84M | 61.13M | 60.86M | 62.00M | 62.38M | 62.54M | 62.43M | 63.54M | 63.76M | 63.93M | 63.85M | 64.59M | 64.58M | 63.44M | 62.35M | 59.41M | 58.74M | 57.93M |
|
EBITDA
|
-4.96M | -6.37M | -8.39M | -13.03M | -16.45M | -16.68M | -18.36M | -20.27M | -25.34M | -23.70M | -23.56M | -21.08M | -22.80M | -24.87M | -20.85M | -16.70M | -21.01M | -22.95M | -19.91M | -22.39M | -19.78M | -19.42M | -18.11M |
|
Interest Expenses
|
| | 0.01M | | | | | 0.02M | 0.00M | 0.06M | 0.20M | 0.07M | 0.23M | 0.05M | 0.01M | 0.29M | 0.07M | 0.19M | 0.22M | -0.07M | 0.76M | | 0.21M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | -1.60 | -0.51 | -0.25 | -0.13 |