|
Revenue
|
| 4.38M | 9.17M | 18.65M | 15.42M | 19.34M | 39.83M | 52.78M | 41.09M | 66.95M | 99.50M | 155.44M | 67.41M | 92.95M | 133.74M | 167.42M | 25.47M | 34.00M | 29.29M | 55.83M | 32.51M | 38.37M | 38.24M |
|
Cost of Revenue
|
| 6.12M | 10.90M | 17.70M | 15.54M | 19.46M | 36.70M | 54.43M | 37.44M | 59.16M | 90.37M | 142.91M | 66.41M | 81.08M | 154.03M | 156.33M | 49.66M | 24.62M | 23.09M | 58.26M | 21.97M | 25.57M | 24.66M |
|
Gross Profit
|
| -1.75M | -1.73M | 0.95M | -0.12M | -0.13M | 3.14M | -1.65M | 3.64M | 7.79M | 9.13M | 12.53M | 0.99M | 11.87M | -20.29M | 11.09M | -24.19M | 9.38M | 6.20M | -2.44M | 10.54M | 12.80M | 13.58M |
|
Research & Development
|
| 3.62M | 5.05M | 3.86M | 4.41M | 4.83M | 6.27M | 7.22M | 8.94M | 8.96M | 10.53M | 9.87M | 13.44M | 14.16M | 14.42M | 14.49M | 14.14M | 15.28M | 11.09M | 10.78M | 11.33M | 9.99M | 6.92M |
|
Selling, General & Administrative
|
| 2.40M | 2.63M | 6.69M | 2.69M | 15.01M | 11.02M | 12.92M | 20.51M | 15.69M | 18.01M | 22.81M | 17.80M | 18.90M | 21.95M | 16.26M | 18.56M | 15.85M | 27.21M | 26.45M | 13.57M | 8.90M | 12.54M |
|
Other Operating Expenses
|
| 4.24M | 3.05M | 3.13M | 2.67M | 3.91M | 4.97M | 8.39M | 9.14M | 12.96M | 13.19M | 13.60M | 12.41M | 13.68M | 11.61M | 13.87M | 11.13M | 558.10M | 112.35M | 7.47M | 6.79M | 7.25M | 6.98M |
|
Operating Expenses
|
| 10.27M | 10.74M | 13.67M | 9.77M | 23.75M | 22.27M | 28.53M | 38.60M | 37.61M | 41.73M | 46.28M | 43.65M | 46.74M | 47.98M | 44.61M | 43.82M | 589.22M | 150.65M | 44.70M | 31.69M | 26.14M | 26.43M |
|
Operating Income
|
| -12.01M | -12.47M | -12.72M | -9.88M | -23.88M | -19.13M | -30.18M | -34.95M | -29.82M | -32.60M | -33.75M | -42.65M | -34.87M | -68.27M | -33.52M | -68.01M | -579.85M | -144.45M | -47.14M | -21.15M | -13.34M | -12.85M |
|
EBIT
|
| -12.01M | -12.47M | -12.72M | -9.88M | -23.88M | -19.13M | -30.18M | -34.95M | -29.82M | -32.60M | -33.75M | -42.65M | -34.87M | -68.27M | -33.52M | -68.01M | -579.85M | -144.45M | -47.14M | -21.15M | -13.34M | -12.85M |
|
Interest & Investment Income
|
| | 0.02M | 0.12M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.14M | -2.10M | -81.45M | -66.40M | -67.18M | 137.00M | | 0.47M | 0.48M | 0.86M | 0.55M | -0.44M | 59.12M | -5.16M | | 0.57M | 1.48M | 0.79M | 0.44M | 0.50M | 220.05M | 0.38M |
|
Non Operating Income
|
| -6.97M | -6.17M | -88.30M | -72.67M | -76.33M | 134.74M | -3.87M | -2.74M | -2.21M | -1.66M | -1.49M | -2.22M | 54.48M | -8.85M | -4.08M | -4.14M | -2.36M | -3.72M | -4.01M | -3.79M | 216.35M | -11.08M |
|
EBT
|
| -18.98M | -18.64M | -101.02M | -82.55M | -100.22M | 115.61M | -34.05M | -37.70M | -32.03M | -34.26M | -35.23M | -44.87M | 19.61M | -77.12M | -37.61M | -72.15M | -582.21M | -148.17M | -51.15M | -24.94M | 203.01M | -23.93M |
|
Tax Provisions
|
| | 0.14M | -0.14M | | | | | -15.21M | -0.01M | 0.02M | 0.04M | -0.10M | 0.50M | -0.05M | 0.03M | 0.20M | 0.10M | 0.13M | -0.01M | 0.10M | 0.50M | -0.14M |
|
Profit After Tax
|
| -18.98M | -18.79M | -100.89M | -82.55M | -100.22M | 115.61M | -34.05M | -22.48M | -32.02M | -34.28M | -35.27M | -44.78M | 19.12M | -77.07M | -37.69M | -72.31M | -582.27M | -148.30M | -51.14M | -25.00M | 202.53M | -23.79M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -0.00M | 0.00M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| -18.98M | -18.79M | -100.89M | -82.55M | -100.22M | 115.61M | -34.05M | -22.48M | -32.02M | -34.27M | -35.27M | -44.77M | 19.11M | -77.07M | -37.64M | -72.35M | -582.31M | -148.30M | -51.14M | -25.04M | 202.51M | -23.79M |
|
Consolidated Net Income
|
| -18.98M | -18.79M | -100.89M | -82.55M | -100.22M | 115.61M | -34.05M | -22.48M | -32.02M | -34.27M | -35.27M | -44.77M | 19.11M | -77.07M | -37.64M | -72.35M | -582.31M | -148.30M | -51.14M | -25.04M | 202.51M | -23.79M |
|
Income towards Parent Company
|
| -18.98M | -18.79M | -100.89M | -82.55M | -100.22M | 115.61M | -34.05M | -22.48M | -32.02M | -34.27M | -35.27M | -44.77M | 19.11M | -77.07M | -37.64M | -72.35M | -582.31M | -148.30M | -51.14M | -25.04M | 202.51M | -23.79M |
|
Net Income towards Common Stockholders
|
| -18.98M | -18.79M | -100.89M | -82.55M | -100.22M | 115.61M | -34.05M | -22.48M | -32.02M | -34.27M | -35.27M | -44.77M | -40.01M | -77.07M | -37.64M | -72.35M | -582.27M | -148.30M | -51.14M | -25.04M | 202.53M | -23.79M |
|
EPS (Basic)
|
| -0.48 | -0.47 | -2.52 | -2.04 | -1.00 | 0.85 | -0.23 | -0.15 | -0.21 | -0.22 | -0.23 | -0.29 | 0.12 | -0.49 | -0.24 | -0.46 | -71.81 | -18.24 | -0.32 | -0.15 | 24.31 | -2.84 |
|
EPS (Weighted Average and Diluted)
|
| -0.48 | -0.47 | -2.52 | -2.04 | -1.00 | -0.15 | -0.23 | -0.15 | -0.21 | -0.22 | -0.23 | -0.29 | -0.26 | -0.49 | -0.24 | -0.46 | -71.81 | -18.24 | -0.32 | -0.15 | -1.79 | -2.84 |
|
Shares Outstanding (Weighted Average)
|
42.81M | 40.21M | 40.09M | 40.06M | 40.43M | 100.61M | 135.23M | 105.56M | 150.49M | 154.13M | 154.39M | 153.41M | 154.97M | 155.62M | 155.83M | 155.58M | 158.18M | 8.11M | 8.13M | 161.44M | 163.89M | 8.33M | 8.38M |
|
Shares Outstanding (Diluted Average)
|
42.81M | 40.21M | 40.09M | 40.06M | 40.43M | 100.61M | 140.29M | 105.56M | 150.49M | 154.13M | 154.39M | 153.41M | 154.97M | 155.80M | 155.83M | 155.58M | 158.18M | 8.11M | 8.13M | 161.44M | 163.89M | 8.48M | 8.45M |
|
EBITDA
|
| -12.01M | -12.47M | -12.72M | -9.88M | -23.88M | -19.13M | -30.18M | -34.95M | -29.82M | -32.60M | -33.75M | -42.65M | -34.87M | -68.27M | -33.52M | -68.01M | -579.85M | -144.45M | -47.14M | -21.15M | -13.34M | -12.85M |
|
Interest Expenses
|
| 5.19M | 4.26M | 6.98M | 6.23M | 3.93M | 2.67M | 4.56M | 3.22M | 2.69M | 2.52M | 2.04M | 1.78M | 3.90M | 4.41M | 4.89M | 4.71M | 4.63M | 4.51M | 4.44M | 4.29M | 4.07M | 7.27M |
|
Tax Rate
|
| | -0.76% | 0.14% | | | | | 40.36% | 0.02% | -0.06% | -0.11% | 0.22% | 2.55% | 0.06% | -0.09% | -0.28% | -0.02% | -0.09% | 0.02% | -0.40% | 0.25% | 0.59% |