|
Revenue
|
-0.19M | -0.28M | 0.74M | 2.14M | 2.16M | 6.13M | 3.46M | 5.43M | 50.59M | 0.88M | 0.65M | 0.49M | | 0.15M | 0.02M | 0.32M | | | | | | | | | 0.22M | | | | | | -3.12M | -3.10M | -2.45M | -0.01M | | | |
|
Research & Development
|
-6.86M | 7.55M | -5.10M | -5.95M | -6.28M | 8.53M | 9.77M | -16.25M | -12.62M | -10.64M | -12.23M | -11.32M | | -8.94M | | -12.50M | | | | | | | | | 17.05M | 5.39M | | | 15.32M | 24.81M | 30.87M | 30.80M | 37.72M | 51.38M | 51.27M | 208.02M | 131.10M |
|
Selling, General & Administrative
|
-2.05M | 2.67M | -2.46M | -3.76M | -3.04M | 3.21M | 2.61M | -3.26M | -3.61M | -6.04M | -3.87M | -3.08M | | -5.40M | | -0.67M | | | | | | | | | 5.57M | 7.58M | | | 5.43M | 11.57M | 11.52M | 13.81M | 20.65M | 14.54M | 15.59M | 360.42M | 103.11M |
|
Other Operating Expenses
|
| | 0.00 | | 0.05M | | | | -5.31M | 0.02M | | 0.03M | -0.02M | | -0.02M | | | | | | | | | | 5.46M | 1.13M | | | 0.27M | 0.18M | | 15.01M | -0.26M | 0.20M | | | |
|
Operating Expenses
|
-8.91M | 10.23M | -7.55M | -9.70M | -9.32M | 11.74M | 12.37M | -19.51M | -21.54M | -16.69M | -16.10M | -14.40M | | -14.35M | | -13.17M | | | | | | | | | 22.62M | 21.43M | | | 20.76M | 36.39M | 42.39M | 59.62M | 58.38M | 65.93M | 66.85M | 568.44M | 234.21M |
|
Operating Income
|
-8.83M | -10.21M | -6.81M | -7.56M | -7.17M | -5.61M | 6.84M | -9.24M | 32.64M | -12.14M | -7.54M | -7.96M | | -9.52M | | -7.60M | | | | | | | | | -16.94M | -20.30M | | | -20.49M | -36.21M | | | -58.38M | -65.61M | | | |
|
EBIT
|
-8.83M | -10.21M | -6.81M | -7.56M | -7.17M | -5.61M | 6.84M | -9.24M | 32.64M | -12.14M | -7.54M | -7.96M | | -9.52M | | -7.60M | | | | | | | | | -16.94M | -20.30M | | | -20.49M | -36.21M | | | -58.38M | -65.61M | | | |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 4.06M | -0.00M | 3.71M | | 0.00M | 0.00M | | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.06M | -0.15M | -0.18M | 1.13M | 0.59M | | | -0.64M | | 0.34M | 1.88M | 0.90M | -2.55M | | | 3.53M | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -4.45M | 5.47M | | | -0.78M | 16.10M | 2.04M | 2.33M | 4.58M | 4.42M | 3.94M | 2.73M | 2.42M |
|
EBT
|
-9.10M | -10.50M | -7.12M | -7.83M | 7.44M | -5.89M | -16.92M | -9.51M | 36.17M | -12.22M | -7.60M | -8.03M | | -9.60M | | -7.66M | | | | | | | | | -16.94M | -20.30M | | | -20.49M | -36.21M | | | -60.83M | -65.62M | | | |
|
Profit After Tax
|
-7.76M | -8.99M | -5.91M | -6.11M | -5.94M | -4.23M | 1.14M | -8.19M | 35.51M | -10.56M | -6.61M | -6.95M | | -8.70M | | -6.33M | | | | | | | | | -21.39M | -19.23M | | | -21.27M | -36.57M | -43.47M | -60.38M | -56.25M | -61.20M | -62.91M | -565.71M | -231.79M |
|
Income from Continuing Operations
|
-9.10M | -10.50M | -7.12M | -7.83M | 7.44M | -5.89M | -16.92M | -9.51M | 36.17M | -12.22M | -7.60M | -8.03M | | -9.60M | | -7.66M | | | | | | | | | -16.94M | -20.30M | | | -20.49M | -36.21M | | | -60.83M | -65.62M | | | |
|
Consolidated Net Income
|
-9.10M | -10.50M | -7.12M | -7.83M | 7.44M | -5.89M | -16.92M | -9.51M | 36.17M | -12.22M | -7.60M | -8.03M | | -9.60M | | -7.66M | | | | | | | | | -16.94M | -20.30M | | | -20.49M | -36.21M | | | -60.83M | -65.62M | | | |
|
Income towards Parent Company
|
-9.10M | -10.50M | -7.12M | -7.83M | 7.44M | -5.89M | -16.92M | -9.51M | 36.17M | -12.22M | -7.60M | -8.03M | | -9.60M | | -7.66M | | | | | | | | | -16.94M | -20.30M | | | -20.49M | -36.21M | | | -60.83M | -65.62M | | | |
|
Net Income towards Common Stockholders
|
-9.10M | -10.50M | -7.12M | -7.83M | 7.44M | -5.89M | -16.92M | -9.51M | 36.17M | -12.22M | -7.60M | -8.03M | | -9.60M | | -7.66M | | | | | | | | | -16.94M | -20.30M | | | -20.49M | -36.21M | | | -60.83M | -65.62M | | | |
|
EPS (Basic)
|
-0.78 | -0.86 | -0.58 | -0.64 | 0.60 | -0.48 | -1.37 | -0.65 | 2.46 | -0.83 | -0.24 | -0.25 | | -0.30 | | -0.24 | | | | | | | | | -0.10 | -0.04 | | | -0.03 | -0.01 | -0.06 | -0.09 | -0.08 | -0.09 | -0.09 | -0.76 | -0.31 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.07 | -0.19 | | 0.33 | -0.11 | -0.34 | | | -0.05 | | | | | | | | | | | -0.10 | -0.04 | | | -0.03 | -0.01 | -0.06 | -0.09 | -0.08 | -0.09 | -0.09 | -0.76 | -0.31 |
|
Shares Outstanding (Weighted Average)
|
11.67M | 12.26M | 12.26M | 12.26M | 12.37M | 12.37M | 12.37M | 14.71M | 14.71M | 14.71M | 32.08M | 32.08M | 32.08M | 32.08M | 32.08M | 32.08M | 67.18M | 82.26M | 82.92M | 97.24M | 97.38M | 97.71M | 98.12M | 98.12M | 98.12M | 201.32M | 697.69M | 697.69M | 697.69M | 700.84M | 701.70M | 701.98M | 724.54M | 737.45M | 737.68M | 742.67M | 742.85M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 83.61M | 86.80M | | 110.16M | 106.66M | 22.09M | | 203.49M | 198.64M | 42.21M | | | 69.52M | | | | 131.71M | | | 208.91M | 193.34M | 378.16M | 697.69M | 697.74M | 619.65M | 701.79M | 707.90M | 726.66M | 718.54M | 738.08M | 742.62M | 743.42M |
|
EBITDA
|
-7.77M | -8.96M | -5.87M | -6.13M | 5.96M | -4.22M | 1.13M | 8.18M | 35.53M | -10.55M | -6.62M | 6.96M | | -8.72M | | 6.31M | | | | | | | | | -21.43M | -17.91M | | | -21.15M | -36.69M | -43.47M | -60.34M | -56.06M | -61.18M | -63.19M | -565.90M | -231.75M |
|
Interest Expenses
|
0.28M | 0.29M | -0.31M | -0.27M | 0.28M | 0.28M | 0.30M | 0.28M | -0.19M | -0.08M | -0.06M | -0.08M | | -0.08M | | 0.07M | | | | | | | | | | | | | | | 3.12M | 3.10M | 2.45M | 0.01M | | | |