|
Revenue
|
0.01M | 0.02M | | | -0.28M | 0.02M | 0.04M | 0.28M | 0.55M | 0.81M | 2.10M | 2.91M | 2.95M | 3.62M | 5.16M | 7.19M | 3.42M | 4.61M | 4.32M | 8.95M | 0.04M | 0.26M | 0.77M | 3.88M | 2.85M | 3.29M | 3.53M | 4.01M | 2.48M | 3.71M | 4.62M | 5.57M | 4.14M | 4.13M | 6.10M | 8.03M | 5.05M | 4.87M | 4.26M | 8.30M | 6.26M | 6.65M | 8.10M |
|
Cost of Revenue
|
0.33M | 0.26M | 0.35M | -0.15M | 0.63M | 0.64M | 0.73M | 0.73M | 1.14M | 1.71M | 2.96M | 4.04M | 3.44M | 6.18M | 7.85M | 10.26M | 12.83M | 14.18M | 11.56M | 10.98M | 11.14M | 3.14M | 3.23M | 4.79M | 2.32M | 2.90M | 4.78M | 4.49M | 1.95M | 2.89M | 3.87M | 4.95M | 3.72M | 3.71M | 4.92M | 6.94M | 4.71M | 4.57M | 8.31M | 4.35M | 4.75M | 3.53M | 4.63M |
|
Gross Profit
|
0.01M | 0.02M | | | | -0.01M | -0.08M | -0.24M | -0.49M | -0.90M | -0.86M | -1.13M | -0.36M | -0.22M | -2.58M | -4.98M | -3.31M | -4.55M | -3.34M | -8.24M | -19.63M | -1.14M | 0.83M | 2.58M | 0.53M | 0.39M | -1.25M | -0.47M | 0.53M | 0.82M | 0.76M | 0.62M | 0.41M | 0.42M | 1.17M | 1.09M | 0.34M | 0.30M | -4.05M | 3.95M | 1.50M | 3.12M | 3.47M |
|
Research & Development
|
3.67M | 5.20M | 4.68M | 4.71M | 6.42M | 7.54M | 6.88M | 5.51M | 7.00M | 5.60M | 9.77M | 8.37M | 8.11M | 8.29M | 7.40M | 8.06M | 7.11M | 10.50M | 11.08M | 9.74M | 7.36M | 3.80M | 4.57M | 4.69M | 5.25M | 7.11M | 7.20M | 7.66M | 7.80M | 9.30M | 10.98M | 11.63M | 12.40M | 12.83M | 12.77M | 10.75M | 10.44M | 10.80M | 10.55M | 9.36M | 7.30M | 7.71M | 7.76M |
|
Selling, General & Administrative
|
1.42M | 1.48M | 3.28M | 3.63M | 3.88M | 3.36M | 2.82M | 2.96M | 3.77M | 3.89M | 3.89M | 3.79M | 4.01M | 5.38M | 5.14M | 5.31M | 6.52M | 5.42M | 5.39M | 5.91M | 5.69M | 4.45M | 5.50M | 25.72M | 4.97M | 9.18M | 7.58M | 5.81M | 7.88M | 8.56M | 7.34M | 7.85M | 7.72M | 7.46M | 7.42M | 7.34M | 8.13M | 8.99M | 8.25M | 8.86M | 7.69M | 9.73M | 15.31M |
|
Other Operating Expenses
|
0.33M | 0.26M | -7.96M | -0.15M | | 0.64M | 0.73M | 0.74M | 1.14M | 1.25M | 2.09M | 2.38M | 3.44M | 6.18M | 7.85M | 10.26M | 12.83M | 14.18M | 11.56M | 10.98M | 11.14M | 3.14M | 3.23M | -17.52M | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
5.41M | 6.93M | 0.00M | 8.19M | 10.29M | 11.54M | 10.44M | 9.21M | 11.90M | 10.74M | 15.74M | 14.54M | 15.56M | 19.85M | 20.39M | 23.63M | 26.46M | 30.10M | 28.02M | 26.63M | 24.20M | 11.38M | 13.30M | 12.88M | 10.23M | 16.28M | 14.79M | 13.46M | 15.69M | 17.86M | 18.32M | 19.48M | 20.12M | 20.29M | 20.19M | 18.09M | 18.57M | 19.79M | 18.80M | 18.22M | 14.99M | 17.44M | 23.07M |
|
Operating Income
|
-5.40M | -6.91M | -8.31M | -8.19M | -10.93M | -11.55M | -10.51M | -9.44M | -12.40M | -11.64M | -16.61M | -15.67M | -15.93M | -20.06M | -22.98M | -28.61M | -29.77M | -34.65M | -31.36M | -34.88M | -43.83M | -12.53M | -12.47M | -10.31M | -11.32M | -15.89M | -16.03M | -13.95M | -15.16M | -17.04M | -17.57M | -18.86M | -19.71M | -19.87M | -19.02M | -17.00M | -18.23M | -19.49M | -22.85M | -14.27M | -13.49M | -14.32M | -19.60M |
|
EBIT
|
-5.40M | -6.91M | -8.31M | -8.19M | -10.93M | -11.55M | -10.51M | -9.44M | -12.40M | -11.64M | -16.61M | -15.67M | -15.93M | -20.06M | -22.98M | -28.61M | -29.77M | -34.65M | -31.36M | -34.88M | -43.83M | -12.53M | -12.47M | -10.31M | -11.32M | -15.89M | -16.03M | -13.95M | -15.16M | -17.04M | -17.57M | -18.86M | -19.71M | -19.87M | -19.02M | -17.00M | -18.23M | -19.49M | -22.85M | -14.27M | -13.49M | -14.32M | -19.60M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.02M | -0.21M | -0.62M | -0.29M | -0.06M | 0.51M | 0.46M | 0.10M | 0.06M | 0.05M | 0.01M | -0.01M | 0.04M | -0.03M | -0.00M | 0.03M | 0.07M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.04M | 0.01M | 0.02M | 0.04M | 0.13M | -0.05M | 0.18M | 0.24M | 0.82M | 0.76M | 0.63M | 0.41M | 0.52M | 0.38M | 0.21M | 0.01M | 0.00M | 0.00M | 0.01M | 0.25M | 0.49M | -0.50M | 0.09M | 0.24M | 0.54M | 0.95M | 1.11M | 1.31M | 1.46M | 1.48M | 1.38M | 1.19M | 1.01M | 0.92M | 0.68M | 0.97M | 1.24M |
|
Other Non Operating Income
|
0.01M | -0.01M | -0.01M | 0.04M | -0.01M | -0.07M | 0.09M | 0.02M | -0.01M | -0.00M | 0.01M | 0.18M | 0.09M | -0.27M | -0.04M | -0.10M | -0.26M | 0.24M | -0.64M | 0.14M | -0.36M | -0.29M | -0.39M | 0.41M | -3.18M | -0.16M | -0.44M | | -0.02M | -0.05M | -0.04M | 0.01M | 0.02M | 0.15M | 0.01M | 0.01M | 0.02M | -0.00M | -0.01M | 0.05M | -0.02M | -0.01M | 0.01M |
|
Non Operating Income
|
0.01M | -0.01M | -0.01M | 0.04M | -0.01M | -0.07M | 0.09M | -1.50M | -0.68M | -0.73M | -0.77M | -0.60M | -6.35M | -12.43M | -8.91M | 21.29M | 0.40M | 3.58M | 11.87M | -0.73M | 1.24M | 5.01M | -10.96M | -91.33M | -238.20M | -164.42M | 58.95M | 98.38M | 101.88M | 121.27M | -42.82M | 30.42M | 21.03M | -0.56M | -5.08M | -0.19M | -0.65M | -0.79M | -1.13M | -1.21M | -0.77M | -0.18M | 0.07M |
|
EBT
|
-5.70M | -7.17M | -8.58M | -8.45M | -11.20M | -11.79M | -10.98M | -9.99M | -13.06M | -12.37M | -17.39M | -16.46M | -17.51M | -22.06M | -23.88M | -29.63M | -31.18M | -36.21M | -32.52M | -42.09M | -47.99M | -16.07M | -16.10M | -14.91M | -18.55M | -19.68M | -19.79M | -18.80M | -19.56M | -21.30M | -21.83M | -22.81M | -23.25M | -20.87M | -19.99M | -17.24M | -18.89M | -20.39M | -23.97M | -15.52M | -14.24M | -14.49M | -19.54M |
|
Profit After Tax
|
-5.69M | -7.18M | -8.59M | -8.41M | -11.22M | -11.86M | -10.89M | -9.96M | -13.07M | -12.37M | -17.38M | -16.27M | -22.27M | -32.50M | -31.88M | -7.32M | -29.36M | -31.07M | -19.50M | -35.61M | -42.59M | -7.51M | -23.43M | -101.63M | -249.51M | -180.31M | 42.91M | 84.43M | 86.72M | 104.23M | -60.39M | 11.56M | 1.32M | -20.42M | -24.10M | -17.19M | -18.88M | -20.29M | -23.98M | -15.48M | -14.30M | -14.50M | -19.53M |
|
Income from Continuing Operations
|
-5.70M | -7.17M | -8.58M | -8.45M | -11.20M | -11.79M | -10.98M | -9.99M | -13.06M | -12.37M | -17.39M | -16.46M | -17.51M | -22.06M | -23.88M | -29.63M | -31.18M | -36.21M | -32.52M | -42.09M | -47.99M | -16.07M | -16.10M | -14.91M | -18.55M | -19.68M | -19.79M | -18.80M | -19.56M | -21.30M | -21.83M | -22.81M | -23.25M | -20.87M | -19.99M | -17.24M | -18.89M | -20.39M | -23.97M | -15.52M | -14.24M | -14.49M | -19.54M |
|
Consolidated Net Income
|
-5.70M | -7.17M | -8.58M | -8.45M | -11.20M | -11.79M | -10.98M | -9.99M | -13.06M | -12.37M | -17.39M | -16.46M | -17.51M | -22.06M | -23.88M | -29.63M | -31.18M | -36.21M | -32.52M | -42.09M | -47.99M | -16.07M | -16.10M | -14.91M | -18.55M | -19.68M | -19.79M | -18.80M | -19.56M | -21.30M | -21.83M | -22.81M | -23.25M | -20.87M | -19.99M | -17.24M | -18.89M | -20.39M | -23.97M | -15.52M | -14.24M | -14.49M | -19.54M |
|
Income towards Parent Company
|
-5.70M | -7.17M | -8.58M | -8.45M | -11.20M | -11.79M | -10.98M | -9.99M | -13.06M | -12.37M | -17.39M | -16.46M | -17.51M | -22.06M | -23.88M | -29.63M | -31.18M | -36.21M | -32.52M | -42.09M | -47.99M | -16.07M | -16.10M | -14.91M | -18.55M | -19.68M | -19.79M | -18.80M | -19.56M | -21.30M | -21.83M | -22.81M | -23.25M | -20.87M | -19.99M | -17.24M | -18.89M | -20.39M | -23.97M | -15.52M | -14.24M | -14.49M | -19.54M |
|
Net Income towards Common Stockholders
|
-5.70M | -7.17M | -8.58M | -8.45M | -11.20M | -11.79M | -10.98M | -9.99M | -13.06M | -12.37M | -17.39M | -16.46M | -17.51M | -22.06M | -23.88M | -29.63M | -31.18M | -36.21M | -32.52M | -42.09M | -47.99M | -16.07M | -16.10M | -14.91M | -18.55M | -19.68M | -19.79M | -18.80M | -19.56M | -21.30M | -21.83M | -22.81M | -23.25M | -20.87M | -19.99M | -17.24M | -18.89M | -20.39M | -23.97M | -15.52M | -14.24M | -14.49M | -19.54M |
|
EPS (Basic)
|
-2.94 | -3.68 | -4.39 | -1.21 | -0.15 | -0.13 | -0.12 | -0.11 | -0.14 | -0.12 | -0.13 | -0.14 | -0.16 | -0.23 | -0.18 | -0.19 | -0.17 | -0.17 | -0.10 | -0.22 | -0.21 | -0.03 | -0.10 | -0.07 | -0.68 | -0.42 | 0.10 | 0.21 | 0.19 | 0.22 | -0.13 | 0.02 | | -0.04 | -0.04 | -0.03 | -0.03 | -0.03 | -0.77 | -0.02 | -0.02 | -0.02 | -0.43 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | -0.10 | -0.44 | -0.68 | -0.42 | 0.08 | 0.21 | -0.03 | -0.03 | -0.13 | -0.01 | | -0.04 | -0.04 | -0.03 | -0.03 | -0.03 | -0.77 | -0.02 | -0.02 | -0.02 | -0.43 |
|
Shares Outstanding (Weighted Average)
|
1.93M | 1.95M | 1.96M | 7.00M | 77.32M | 92.74M | 93.39M | 89.24M | 93.91M | 103.69M | 128.90M | 115.98M | 137.07M | 138.77M | 176.33M | 157.43M | 176.95M | 177.01M | 197.22M | 188.75M | 203.75M | 220.31M | 236.52M | 227.91M | 364.27M | 431.84M | | | | | | | | | | 567.97M | 614.59M | 616.59M | 31.04M | 629.72M | 718.88M | 813.36M | 44.95M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.97M | 614.59M | 616.59M | 31.04M | 629.72M | 718.88M | 813.36M | 44.95M |
|
EBITDA
|
-5.40M | -6.91M | -8.59M | -8.19M | -11.22M | -11.86M | -10.89M | -9.97M | -13.07M | -12.37M | -17.38M | -16.27M | -22.27M | -32.50M | -31.88M | -7.32M | -29.36M | -31.07M | -19.50M | -35.61M | -42.59M | -7.51M | -23.43M | -101.63M | -249.51M | -180.32M | 42.93M | 84.22M | 86.09M | 103.94M | -60.45M | 12.07M | 1.78M | -20.32M | -24.04M | -17.14M | -18.87M | -20.29M | -23.93M | -15.51M | -14.26M | -14.47M | -19.46M |
|
Interest Expenses
|
0.30M | 0.27M | 0.27M | 0.27M | 0.28M | 0.27M | 0.50M | 0.56M | 0.68M | 0.77M | 0.92M | 0.73M | 1.77M | 2.24M | 1.72M | 1.77M | 2.03M | 1.97M | 1.68M | 7.59M | 4.37M | 3.56M | 3.63M | 4.61M | 7.24M | 4.03M | 4.25M | 4.36M | 4.49M | 4.51M | 4.80M | 4.90M | 4.65M | 2.31M | 2.42M | 1.72M | 2.05M | 2.08M | 2.13M | 2.17M | 1.43M | 1.15M | 1.17M |