|
Revenue
|
| 0.48M | 0.56M | 0.63M | 1.04M | 2.20M | 2.58M | 2.81M | 4.20M | 3.79M | 4.91M | 6.37M | 2.35M | 5.95M | 5.08M | 4.65M | 4.46M | 6.02M | 7.54M | 4.56M |
|
Gross Profit
|
| -0.08M | 0.02M | -0.10M | -0.57M | 0.17M | -0.41M | -0.73M | 3.17M | -2.48M | -1.99M | -0.82M | -5.03M | 1.66M | -0.36M | -2.32M | 0.88M | 3.32M | -0.92M | 0.93M |
|
Research & Development
|
| 3.11M | 3.20M | 4.40M | 6.39M | 6.66M | 8.44M | 9.71M | 13.78M | 11.65M | 14.51M | 14.24M | 14.36M | 18.87M | 18.53M | 17.32M | 18.62M | 19.02M | 18.34M | 18.28M |
|
Selling, General & Administrative
|
| 0.60M | 2.33M | 3.27M | -0.55M | 4.02M | 5.85M | 5.16M | 6.90M | 7.19M | 5.67M | 6.44M | 6.24M | 8.57M | 8.05M | 7.95M | 7.28M | 8.33M | 6.61M | 7.07M |
|
Other Operating Expenses
|
| 1.07M | 1.07M | 1.44M | 2.92M | 2.83M | 2.99M | 3.54M | 1.03M | 6.27M | 6.90M | 7.18M | 7.38M | 4.29M | 5.44M | 6.97M | 3.58M | 2.70M | 8.46M | 3.63M |
|
Operating Expenses
|
| 4.77M | 6.61M | 9.11M | 8.77M | 13.51M | 17.28M | 18.41M | 21.71M | 25.11M | 27.08M | 27.86M | 27.98M | 31.73M | 32.01M | 32.24M | 29.48M | 30.05M | 33.41M | 28.98M |
|
Operating Income
|
| -4.29M | -6.05M | -8.48M | -7.72M | -11.31M | -14.70M | -15.60M | -17.51M | -21.32M | -22.17M | -21.50M | -25.63M | -25.78M | -26.94M | -27.59M | -25.02M | -24.03M | -25.87M | -24.42M |
|
EBIT
|
| -4.29M | -6.05M | -8.48M | -7.72M | -11.31M | -14.70M | -15.60M | -17.51M | -21.32M | -22.17M | -21.50M | -25.63M | -25.78M | -26.94M | -27.59M | -25.02M | -24.03M | -25.87M | -24.42M |
|
Interest & Investment Income
|
| 0.00M | 0.01M | 0.02M | 0.03M | 0.24M | 0.93M | 3.13M | 4.18M | 4.83M | 4.99M | 5.21M | 5.22M | 5.12M | 4.52M | 4.25M | 3.96M | 3.60M | 3.24M | 3.05M |
|
Other Non Operating Income
|
| | -3.10M | -0.00M | -0.50M | 0.04M | 0.20M | 1.35M | 2.20M | | | | | | | -0.28M | | -0.52M | -0.15M | -0.06M |
|
Non Operating Income
|
| -2.90M | -3.21M | -0.02M | 50.74M | 0.94M | 28.40M | 3.12M | 16.88M | 2.16M | 9.97M | 6.36M | 6.59M | 4.57M | 5.17M | 5.55M | -5.16M | 8.95M | -0.15M | -0.48M |
|
EBT
|
| -7.19M | -9.26M | -8.50M | 43.02M | -10.37M | 13.70M | -12.48M | -0.64M | -19.16M | -12.21M | -15.14M | -19.04M | -21.21M | -21.76M | -22.04M | -30.18M | -15.08M | -26.01M | -24.90M |
|
Tax Provisions
|
| -0.05M | 0.01M | -0.05M | 0.06M | -0.02M | 0.04M | -0.08M | -0.16M | | | | | | 0.51M | 0.38M | 0.31M | | 0.01M | 0.36M |
|
Profit After Tax
|
| -7.14M | -9.27M | -8.45M | 42.96M | -10.34M | 13.67M | -12.40M | -0.48M | -19.16M | -12.21M | -15.14M | -19.04M | -21.21M | -22.27M | -22.42M | -30.49M | -15.08M | -26.01M | -25.26M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | -0.07M | 0.68M | -0.61M |
|
Income from Continuing Operations
|
| -7.14M | -9.27M | -8.45M | 42.96M | -10.34M | 13.67M | -12.40M | -0.48M | -19.16M | -12.21M | -15.14M | -19.04M | -21.21M | -22.27M | -22.42M | -30.49M | -15.08M | -26.01M | -25.26M |
|
Consolidated Net Income
|
| -7.14M | -9.27M | -8.45M | 42.96M | -10.34M | 13.67M | -12.40M | -0.48M | -19.16M | -12.21M | -15.14M | -19.04M | -21.21M | -22.27M | -22.42M | -30.49M | -15.08M | -26.01M | -25.26M |
|
Income towards Parent Company
|
| -7.14M | -9.27M | -8.45M | 42.96M | -10.34M | 13.67M | -12.40M | -0.48M | -19.16M | -12.21M | -15.14M | -19.04M | -21.21M | -22.27M | -22.42M | -30.49M | -15.08M | -26.01M | -25.26M |
|
Net Income towards Common Stockholders
|
| -7.14M | -9.27M | -8.45M | 37.52M | -10.34M | 13.67M | -12.40M | -0.48M | -19.16M | -12.21M | -15.14M | -19.04M | -21.21M | -22.27M | -22.42M | -30.62M | -15.15M | -25.34M | -25.87M |
|
EPS (Basic)
|
| -0.10 | -0.10 | -0.08 | 0.41 | -0.06 | 0.08 | -0.07 | 0.00 | -0.11 | -0.07 | -0.08 | -0.11 | -0.12 | -0.13 | -0.13 | -0.17 | -0.08 | -0.14 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
| -0.10 | -0.10 | -0.08 | 0.39 | -0.06 | 0.08 | -0.07 | 0.00 | -0.11 | -0.07 | -0.08 | -0.11 | -0.12 | -0.13 | -0.13 | -0.17 | -0.08 | -0.14 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
69.23M | 70.09M | 88.94M | 102.39M | 95.48M | 172.40M | 174.13M | 175.03M | 174.37M | 176.93M | 178.06M | 178.39M | 178.01M | 180.78M | 179.19M | 179.18M | 179.40M | 181.40M | 180.87M | 182.35M |
|
Shares Outstanding (Diluted Average)
|
69.23M | 70.09M | 88.94M | 102.39M | 114.91M | 172.40M | 174.70M | 175.03M | 174.37M | 176.93M | 178.06M | 178.39M | 178.01M | 180.78M | 179.19M | 179.18M | 179.40M | 181.40M | 180.87M | 182.35M |
|
EBITDA
|
| -7.14M | -9.27M | -8.45M | 37.52M | -10.67M | 12.71M | -14.95M | 0.20M | -18.27M | -11.11M | -15.36M | -16.44M | -21.79M | -22.29M | -20.36M | -31.49M | -14.98M | -25.32M | -25.71M |
|
Interest Expenses
|
| 0.22M | 0.12M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | 0.01M | 2.94M | 0.01M | 0.01M | 0.01M |
|
Shares Outstanding
|
69.89M | 70.16M | 102.26M | 102.49M | 167.56M | 173.77M | 174.45M | 175.74M | 176.01M | 177.69M | 178.33M | 178.42M | 179.01M | 178.35M | 178.64M | 179.63M | 180.36M | 182.45M | 180.71M | 190.21M |
|
Tax Rate
|
| 0.74 | -0.13 | 0.55 | 0.15 | 0.22 | 0.26 | 0.67 | 24.57 | | | | | | -2.35 | -1.71 | -1.02 | | -0.02 | -1.45 |