|
Revenue
|
| | 0.37M | 0.30M | 1.53M | 2.44M | 2.75M | 3.17M | 3.44M | 5.50M | 5.79M | 6.95M | 4.56M | 1.38M | 0.97M | 0.47M | 34.22M | 13.38M | 8.05M | 8.24M |
|
Cost of Revenue
|
| | 0.24M | 0.16M | 0.96M | 1.21M | 1.74M | 1.75M | 2.62M | 3.42M | 5.76M | 5.94M | 3.84M | 0.73M | 0.85M | 0.29M | 3.06M | 6.37M | 6.27M | 5.53M |
|
Gross Profit
|
| | 0.13M | 0.14M | 0.57M | 1.24M | 1.01M | 1.42M | 0.81M | 2.09M | 0.03M | 1.01M | 0.72M | 0.64M | 0.12M | 0.18M | 31.17M | 7.00M | 1.78M | 2.71M |
|
Research & Development
|
| | 20.90M | 26.37M | 28.37M | 24.38M | 29.51M | 35.30M | 37.99M | 27.57M | 26.93M | 63.73M | 37.82M | 13.15M | 12.13M | 12.16M | 9.37M | 9.13M | 11.80M | 11.05M |
|
Selling, General & Administrative
|
| | 10.89M | 13.69M | 6.20M | 10.52M | 11.97M | 16.48M | 16.33M | 14.70M | 16.32M | 16.40M | 17.98M | 19.36M | 16.83M | 17.02M | 22.69M | 23.26M | 22.52M | 519.22M |
|
Other Operating Expenses
|
| | -31.41M | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | 0.38M | 40.06M | 34.57M | 34.90M | 41.47M | 51.79M | 54.32M | 42.27M | 43.26M | 80.13M | 55.81M | 32.51M | 28.96M | 29.18M | 32.06M | 32.40M | 34.33M | 530.28M |
|
Operating Income
|
| | -40.95M | -45.84M | -51.06M | -43.85M | -52.67M | -66.10M | -67.38M | -55.47M | -56.12M | -92.92M | -71.06M | -43.97M | -41.88M | -41.02M | -11.86M | -35.33M | -43.08M | -538.44M |
|
EBIT
|
| | -40.95M | -45.84M | -51.06M | -43.85M | -52.67M | -66.10M | -67.38M | -55.47M | -56.12M | -92.92M | -71.06M | -43.97M | -41.88M | -41.02M | -11.86M | -35.33M | -43.08M | -538.44M |
|
Interest & Investment Income
|
| | 0.01M | | | | | | | | | 2.74M | 2.11M | 1.54M | 1.73M | 2.01M | 3.11M | 5.21M | 5.45M | 5.76M |
|
Non Operating Income
|
| | 9.28M | 5.92M | 17.06M | 10.19M | 12.20M | 15.73M | 13.87M | 15.30M | 12.90M | 13.80M | 15.97M | 12.10M | 13.04M | 12.02M | 10.96M | 9.93M | 10.54M | 10.87M |
|
EBT
|
| | -24.68M | -27.10M | -28.05M | -23.37M | -21.38M | -49.63M | -47.19M | -35.61M | -29.73M | -58.33M | -56.44M | -48.08M | -74.44M | -45.54M | -178.39M | -30.05M | -37.61M | -532.65M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | 0.01M | 1.92M | | | |
|
Profit After Tax
|
| | -24.68M | -27.10M | -28.05M | -23.37M | -21.38M | -49.63M | -47.19M | -35.61M | -29.73M | -58.33M | -56.44M | -48.08M | -74.44M | -45.55M | -180.31M | -30.39M | -37.61M | -532.65M |
|
Income from Non-Controlling Interests
|
| | | | | | -11.01M | -38.92M | -34.58M | -24.65M | -20.21M | -39.21M | -37.69M | -31.51M | -46.82M | -28.09M | -105.34M | -16.39M | -19.97M | -259.33M |
|
Income from Continuing Operations
|
| | -24.68M | -27.10M | -28.05M | -23.37M | -21.38M | -49.63M | -47.19M | -35.61M | -29.73M | -58.33M | -56.44M | -48.08M | -74.44M | -45.55M | -180.31M | -30.05M | -37.61M | -532.65M |
|
Consolidated Net Income
|
| | -24.68M | -27.10M | -28.05M | -23.37M | -21.38M | -49.63M | -47.19M | -35.61M | -29.73M | -58.33M | -56.44M | -48.08M | -74.44M | -45.55M | -180.31M | -30.05M | -37.61M | -532.65M |
|
Income towards Parent Company
|
| | -24.68M | -27.10M | -28.05M | -23.37M | -21.38M | -49.63M | -47.19M | -35.61M | -29.73M | -58.33M | -56.44M | -48.08M | -74.44M | -45.55M | -180.31M | -30.05M | -37.61M | -532.65M |
|
Net Income towards Common Stockholders
|
| | -24.68M | -27.10M | -28.05M | -23.37M | -21.38M | -49.63M | -47.19M | -35.61M | -29.73M | -58.33M | -56.44M | -48.08M | -74.44M | -45.55M | -180.31M | -30.05M | -37.61M | -532.65M |
|
EPS (Basic)
|
| | | | | | -0.06 | -0.23 | -0.51 | -0.16 | -0.13 | -0.26 | -0.25 | -0.21 | -0.31 | -0.18 | -1.93 | -0.11 | -0.13 | -1.85 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.06 | -0.23 | -0.51 | -0.16 | -0.13 | -0.26 | -0.25 | -0.21 | -0.31 | -0.18 | -1.93 | -0.11 | -0.13 | -1.85 |
|
Shares Outstanding (Weighted Average)
|
5.75M | 23.00M | | | | | 42.03M | 46.42M | 50.76M | 69.68M | 72.13M | 74.84M | 73.39M | 79.59M | 89.55M | 95.20M | 93.25M | 127.72M | 133.42M | 223.20M |
|
Shares Outstanding (Diluted Average)
|
| 23.00M | | | | | 42.03M | 46.42M | 50.76M | 69.68M | 72.13M | 74.84M | 73.39M | 79.59M | 89.55M | 95.20M | 93.25M | 127.72M | 133.42M | 223.20M |
|
EBITDA
|
| | -40.95M | -45.84M | -51.06M | -43.85M | -52.67M | -66.10M | -67.38M | -55.47M | -56.12M | -92.92M | -71.06M | -43.97M | -41.88M | -41.02M | -11.86M | -35.33M | -43.08M | -538.44M |
|
Tax Rate
|
| | | | | | | | | | | | | | | -0.03% | -1.08% | | | |