|
Revenue
|
3.16M | 4.73M | 4.06M | 10.24M | 6.65M | 6.53M | 2.94M | 4.69M | 2.20M | 1.51M | 1.86M | 4.75M | 3.24M | 4.57M | 4.91M | 8.93M | 4.62M | 6.93M | 5.71M | 6.87M | 8.12M | 10.38M | 12.42M | 14.95M | 13.49M | 8.36M | 8.57M | 9.12M | 3.94M | 3.70M | 2.82M | 8.92M | 3.42M | 8.25M | 11.81M | 13.08M | 12.64M | 21.42M | 23.56M | 26.84M | 8.07M | 17.55M | 21.96M | 54.85M | 13.08M | 21.55M | 57.76M | 25.80M | 26.28M | 27.87M | 28.56M | | 28.23M | 29.38M | 26.46M | 27.23M | 157.96M | 6.83M | 9.40M | 2.04M | 0.48M | 0.36M | 49.41M | 6.50M | 6.44M | 18.31M | 0.58M |
|
Research & Development
|
7.26M | 6.88M | 6.17M | 8.69M | 7.37M | 7.15M | 8.77M | 9.87M | 8.26M | 8.12M | 7.84M | 7.88M | 7.28M | 7.57M | 7.57M | 9.28M | 8.22M | 9.28M | 8.70M | 10.84M | 12.08M | 13.46M | 16.34M | 15.09M | 14.98M | 15.62M | 16.69M | 19.91M | 15.27M | 19.45M | 17.01M | 13.89M | 12.94M | 14.98M | 18.43M | 19.38M | 23.55M | 29.25M | 28.81M | 33.25M | 34.85M | 36.45M | 36.29M | 38.33M | 41.48M | 41.52M | 45.29M | 52.36M | 56.43M | 60.09M | 62.50M | 51.80M | 58.58M | 60.02M | 65.12M | 66.18M | 63.22M | 63.05M | 57.09M | 50.71M | 35.89M | 24.22M | 27.73M | 23.68M | 26.01M | 27.08M | 28.14M |
|
Selling, General & Administrative
|
2.93M | 3.01M | 2.70M | 3.97M | 3.29M | 3.26M | 2.89M | 3.15M | 3.54M | 3.68M | 3.59M | 3.23M | 3.24M | 2.74M | 3.14M | 3.02M | 3.31M | 3.12M | 3.16M | 4.21M | 3.64M | 3.97M | 3.73M | 4.33M | 4.73M | 5.02M | 4.56M | 4.89M | 5.36M | 11.09M | 5.02M | 4.86M | 7.28M | 6.04M | 6.42M | 7.47M | 10.09M | 11.30M | 10.99M | 14.36M | 17.12M | 14.60M | 14.92M | 15.05M | 16.12M | 17.93M | 16.18M | 16.87M | 16.15M | 16.49M | 14.50M | 16.08M | 14.91M | 15.09M | 16.24M | 16.44M | 18.14M | 16.01M | 13.92M | 13.10M | 11.77M | 12.04M | 11.05M | 9.87M | 10.06M | 9.08M | 7.99M |
|
Other Operating Expenses
|
| | | | | | | | | | | | 0.00M | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.57M | 51.35M | 44.80M | 0.30M | 4.35M | 1.17M | | | | | |
|
Operating Expenses
|
10.18M | 9.88M | 8.87M | 12.66M | 10.65M | 10.40M | 11.66M | 13.03M | 11.80M | 11.79M | 11.43M | 11.11M | 10.53M | 10.32M | 10.71M | 12.30M | 11.53M | 12.40M | 11.87M | 15.04M | 15.73M | 17.43M | 20.07M | 19.42M | 19.71M | 20.64M | 21.25M | 24.79M | 20.62M | 30.54M | 22.03M | 18.75M | 20.22M | 21.02M | 24.85M | 26.84M | 33.63M | 40.56M | 39.80M | 47.61M | 51.97M | 51.05M | 51.21M | 53.38M | 57.60M | 59.45M | 61.46M | 69.23M | 72.58M | 76.57M | 77.00M | 67.89M | 73.49M | 75.11M | 81.35M | 82.62M | 139.92M | 130.41M | 115.81M | 64.10M | 52.01M | 37.44M | 38.78M | 33.54M | 36.06M | 36.16M | 36.13M |
|
Operating Income
|
-7.03M | -5.16M | -4.80M | -2.42M | -4.00M | -3.88M | -8.71M | -8.34M | -9.60M | -10.28M | -9.57M | -6.37M | -7.28M | -5.74M | -5.80M | -3.37M | -6.91M | -5.47M | -6.16M | -8.17M | -7.61M | -7.05M | -7.65M | -4.47M | -6.22M | -12.28M | -12.69M | -15.67M | -16.68M | -26.84M | -19.21M | -9.83M | -16.79M | -12.77M | -13.04M | -13.77M | -21.00M | -19.14M | -16.24M | -20.77M | -43.90M | -33.50M | -29.25M | 1.47M | -44.52M | -37.90M | -3.70M | -43.43M | -46.30M | -48.70M | -48.44M | -39.90M | -45.26M | -45.73M | -54.89M | -55.39M | 18.03M | -123.57M | -106.41M | -62.06M | -51.53M | -37.08M | 10.63M | -25.99M | -29.63M | -17.86M | -35.55M |
|
EBIT
|
-7.03M | -5.16M | -4.80M | -2.42M | -4.00M | -3.88M | -8.71M | -8.34M | -9.60M | -10.28M | -9.57M | -6.37M | -7.28M | -5.74M | -5.80M | -3.37M | -6.91M | -5.47M | -6.16M | -8.17M | -7.61M | -7.05M | -7.65M | -4.47M | -6.22M | -12.28M | -12.69M | -15.67M | -16.68M | -26.84M | -19.21M | -9.83M | -16.79M | -12.77M | -13.04M | -13.77M | -21.00M | -19.14M | -16.24M | -20.77M | -43.90M | -33.50M | -29.25M | 1.47M | -44.52M | -37.90M | -3.70M | -43.43M | -46.30M | -48.70M | -48.44M | -39.90M | -45.26M | -45.73M | -54.89M | -55.39M | 18.03M | -123.57M | -106.41M | -62.06M | -51.53M | -37.08M | 10.63M | -25.99M | -29.63M | -17.86M | -35.55M |
|
Interest & Investment Income
|
0.19M | 0.65M | -0.05M | | 0.03M | 0.02M | 0.02M | | 0.02M | | | | 0.01M | 0.02M | 0.01M | | 0.02M | 0.02M | 0.01M | | 0.04M | 0.07M | 0.11M | | 0.15M | 0.15M | 0.10M | 0.03M | 0.19M | 0.24M | 0.24M | 0.22M | 0.16M | 0.28M | 0.68M | 0.68M | 0.81M | 2.50M | 3.40M | 1.55M | 1.69M | 3.15M | 1.89M | 3.03M | 1.55M | 1.93M | 2.43M | 2.87M | 0.62M | 1.55M | 0.83M | 2.34M | 1.34M | 2.64M | 1.77M | 3.68M | 3.29M | 2.80M | 3.52M | 1.49M | 0.45M | 0.42M | 0.35M | 4.64M | 0.31M | 0.39M | 0.35M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 0.61M | -0.22M | | -1.16M | -2.49M | 0.11M |
|
Non Operating Income
|
| | | | | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 0.61M | -0.22M | | -1.16M | -2.49M | 0.11M |
|
EBT
|
-6.83M | -4.51M | -4.85M | -2.42M | -3.98M | -3.86M | -8.70M | -8.34M | -9.58M | -10.28M | -9.57M | -6.37M | -7.27M | -5.73M | -5.79M | -3.37M | -6.88M | -5.45M | -6.14M | -8.17M | -7.57M | -6.98M | -7.54M | -4.32M | -6.07M | -12.13M | -12.58M | -15.65M | -16.49M | -26.60M | -18.97M | -9.61M | -16.63M | -12.49M | -12.35M | -13.09M | -20.19M | -16.64M | -12.84M | -19.22M | -42.20M | -30.36M | -27.36M | 4.50M | -42.97M | -35.97M | -1.27M | -40.57M | -45.68M | -47.15M | -47.60M | -37.56M | -43.92M | -43.09M | -53.12M | -51.71M | 21.33M | -120.77M | -102.89M | -60.57M | -48.99M | -36.05M | 10.76M | -23.82M | -30.48M | -19.96M | -35.09M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.75M | | -3.34M | -1.64M | | -0.02M | -0.00M | 0.01M | | | | | | | | | | | | | | | 0.24M | 0.11M | 0.26M | 0.02M | 0.10M | -0.09M | 0.10M | 0.08M | 0.03M | 0.23M | 0.19M | -6.26M | 1.27M | -0.27M | 0.10M | 0.07M | 0.09M | -0.43M | 0.12M | 0.03M | -0.16M |
|
Profit After Tax
|
6.83M | 4.51M | -4.85M | -34.78M | -3.98M | 3.86M | -8.70M | -8.32M | 9.58M | -10.28M | -9.57M | -6.37M | -7.27M | -5.73M | -5.79M | -3.48M | -6.88M | -5.45M | -6.14M | -8.14M | -7.57M | -6.98M | -7.54M | -4.32M | -5.32M | -12.13M | -9.24M | -14.01M | -16.49M | -26.57M | -18.96M | -9.62M | -16.63M | -12.49M | -12.35M | -13.09M | -20.19M | -16.64M | -12.84M | -19.22M | -42.20M | -30.36M | -27.36M | 4.55M | -42.97M | -35.97M | -1.55M | -40.67M | -45.94M | -47.17M | -47.69M | -37.50M | -43.98M | -43.17M | -53.16M | -51.97M | 21.13M | -114.51M | -104.16M | -60.30M | -49.09M | -36.13M | 10.67M | -23.40M | -30.60M | -19.99M | -34.93M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -0.05M | -0.07M | -0.05M | -0.05M | -0.06M | -0.04M | 0.04M | -0.07M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-6.83M | -4.51M | -4.85M | -2.42M | -3.98M | -3.86M | -8.70M | -8.34M | -9.58M | -10.28M | -9.57M | -6.37M | -7.27M | -5.73M | -5.79M | -3.37M | -6.88M | -5.45M | -6.14M | -8.17M | -7.57M | -6.98M | -7.54M | -4.32M | -5.32M | -12.13M | -9.24M | -14.01M | -16.49M | -26.57M | -18.96M | -9.62M | -16.63M | -12.49M | -12.35M | -13.09M | -20.19M | -16.64M | -12.84M | -19.22M | -42.20M | -30.36M | -27.36M | 4.50M | -42.97M | -35.97M | -1.51M | -40.67M | -45.94M | -47.17M | -47.70M | -37.47M | -44.02M | -43.17M | -53.16M | -51.94M | 21.13M | -114.51M | -104.16M | -60.30M | -49.09M | -36.13M | 10.67M | -23.40M | -30.60M | -19.99M | -34.93M |
|
Consolidated Net Income
|
-6.83M | -4.51M | -4.85M | -2.42M | -3.98M | -3.86M | -8.70M | -8.34M | -9.58M | -10.28M | -9.57M | -6.37M | -7.27M | -5.73M | -5.79M | -3.37M | -6.88M | -5.45M | -6.14M | -8.17M | -7.57M | -6.98M | -7.54M | -4.32M | -5.32M | -12.13M | -9.24M | -14.01M | -16.49M | -26.57M | -18.96M | -9.62M | -16.63M | -12.49M | -12.35M | -13.09M | -20.19M | -16.64M | -12.84M | -19.22M | -42.20M | -30.36M | -27.36M | 4.50M | -42.97M | -35.97M | -1.51M | -40.67M | -45.94M | -47.17M | -47.70M | -37.47M | -44.02M | -43.17M | -53.16M | -51.94M | 21.13M | -114.51M | -104.16M | -60.30M | -49.09M | -36.13M | 10.67M | -23.40M | -30.60M | -19.99M | -34.93M |
|
Income towards Parent Company
|
-6.83M | -4.51M | -4.85M | -2.42M | -3.98M | -3.86M | -8.70M | -8.34M | -9.58M | -10.28M | -9.57M | -6.37M | -7.27M | -5.73M | -5.79M | -3.37M | -6.88M | -5.45M | -6.14M | -8.17M | -7.57M | -6.98M | -7.54M | -4.32M | -5.32M | -12.13M | -9.24M | -14.01M | -16.49M | -26.57M | -18.96M | -9.62M | -16.63M | -12.49M | -12.35M | -13.09M | -20.19M | -16.64M | -12.84M | -19.22M | -42.20M | -30.36M | -27.36M | 4.50M | -42.97M | -35.97M | -1.51M | -40.67M | -45.94M | -47.17M | -47.70M | -37.47M | -44.02M | -43.17M | -53.16M | -51.94M | 21.13M | -114.51M | -104.16M | -60.30M | -49.09M | -36.13M | 10.67M | -23.40M | -30.60M | -19.99M | -34.93M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | |
|
Net Income towards Common Stockholders
|
-6.83M | -4.51M | -4.85M | -2.42M | -3.98M | -3.86M | -8.70M | -8.34M | -9.58M | -10.28M | -9.57M | -6.37M | -7.27M | -5.73M | -5.79M | -3.37M | -6.88M | -5.45M | -6.14M | -8.17M | -7.57M | -6.98M | -7.54M | -4.32M | -5.32M | -12.13M | -9.24M | -14.01M | -16.49M | -26.57M | -18.96M | -9.62M | -16.63M | -12.49M | -12.35M | -13.09M | -20.19M | -16.64M | -12.84M | -19.22M | -42.20M | -30.36M | -27.36M | 4.50M | -42.97M | -35.97M | -1.51M | -40.67M | -45.94M | -47.17M | -47.69M | -37.47M | -44.02M | -43.17M | -53.16M | -51.94M | 21.13M | -114.51M | -104.16M | -60.30M | -49.09M | -36.13M | 9.38M | -23.40M | -30.60M | -19.99M | -34.93M |
|
EPS (Basic)
|
-0.04M | -0.02M | -0.01M | -0.06 | -0.04M | -0.09 | -0.19 | -0.18 | -0.05M | -0.20 | -0.18 | -0.13 | -0.13 | -0.11 | -0.11 | -0.06 | -0.13 | -0.10 | -0.11 | -0.15 | -0.12 | -0.10 | -0.11 | -0.06 | -0.08 | -0.17 | -0.13 | -0.20 | -0.23 | -0.38 | -0.27 | -0.14 | -0.23 | -0.17 | -0.15 | -0.17 | -0.23 | -0.17 | -0.13 | -0.20 | -0.41 | -0.26 | -0.24 | 0.04 | -0.37 | -0.26 | -0.01 | -0.30 | -0.32 | -0.33 | -0.33 | -0.25 | -0.30 | -0.29 | -0.34 | -0.34 | 0.13 | -0.66 | -0.59 | -0.35 | -0.27 | -0.18 | 0.05 | -0.12 | -0.14 | -0.08 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04 | | -0.26 | -0.01 | -0.29 | -0.32 | -0.33 | -0.33 | -0.25 | -0.30 | -0.29 | -0.34 | -0.34 | 0.12 | -0.66 | -0.59 | -0.35 | -0.27 | -0.18 | 0.04 | -0.12 | -0.14 | -0.08 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
170.00 | 280.00 | 390.00 | 42.05M | 90.00 | 45.16M | 45.20M | 45.17M | 210.00 | 51.50M | 52.46M | 50.51M | 52.57M | 52.66M | 52.77M | 52.74M | 53.38M | 53.79M | 54.79M | 55.97M | 63.20M | 67.98M | 68.23M | 67.02M | 69.28M | 69.68M | 69.89M | 69.76M | 70.37M | 70.49M | 70.62M | 70.55M | 71.03M | 72.53M | 83.75M | 78.08M | 86.33M | 97.27M | 101.72M | 96.94M | 102.27M | 114.38M | 115.71M | 112.11M | 116.06M | 138.98M | 141.10M | 134.45M | 143.11M | 143.98M | 145.40M | 144.57M | 146.22M | 148.16M | 158.04M | 154.34M | 168.53M | 174.32M | 177.17M | 174.44M | 180.34M | 203.95M | 208.34M | 201.70M | 220.30M | 257.00M | 304.30M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.11M | | 138.98M | 141.10M | 134.45M | 143.11M | 143.98M | 145.40M | 144.57M | 146.22M | 148.16M | 158.04M | 154.34M | 169.18M | 174.32M | 177.17M | 174.44M | 180.34M | 203.95M | 214.32M | 201.70M | 220.30M | 257.00M | 304.30M |
|
EBITDA
|
-7.03M | -5.16M | -4.80M | -2.42M | -4.00M | -3.88M | -8.71M | -8.34M | -9.60M | -10.28M | -9.57M | -6.37M | -7.28M | -5.74M | -5.80M | -3.37M | -6.91M | -5.47M | -6.16M | -8.17M | -7.61M | -7.05M | -7.65M | -4.47M | -6.22M | -12.28M | -12.69M | -15.67M | -16.68M | -26.84M | -19.21M | -9.83M | -16.79M | -12.77M | -13.04M | -13.77M | -21.00M | -19.14M | -16.24M | -20.77M | -43.90M | -33.50M | -29.25M | 1.47M | -44.52M | -37.90M | -3.70M | -43.43M | -46.30M | -48.70M | -48.44M | -39.90M | -45.26M | -45.73M | -54.89M | -55.39M | 18.03M | -123.57M | -106.41M | -62.06M | -51.53M | -37.08M | 10.63M | -25.99M | -29.63M | -17.86M | -35.55M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | 12.33% | | 26.53% | 10.45% | | 0.09% | 0.02% | -0.14% | | | | | | | | | | | | | | | -18.65% | -0.27% | -0.57% | -0.05% | -0.21% | 0.25% | -0.23% | -0.19% | -0.06% | -0.44% | 0.91% | 5.19% | -1.23% | 0.45% | -0.20% | -0.21% | 0.82% | 1.79% | -0.39% | -0.14% | 0.46% |