|
Revenue
|
17.50M | 4.04M | 5.79M | 5.70M | 7.84M | 19.09M | 8.63M | 10.53M | 12.28M | 11.30M | 7.15M | 9.47M | 17.82M | 8.28M | 14.66M | 28.05M | 8.52M | 10.65M | 5.90M | 28.10M | 25.15M | 8.63M | 12.67M | 10.41M | 16.92M | 113.72M | 13.01M | 17.80M | 8.52M | 14.81M | 5.70M | 63.74M | 9.69M |
|
Research & Development
|
13.67M | 15.14M | 13.08M | 13.75M | 12.64M | 14.79M | 15.18M | 16.14M | 16.90M | 17.39M | 17.62M | 17.24M | 19.36M | 22.74M | 22.56M | 25.31M | 26.60M | 29.93M | 29.99M | 32.33M | 31.71M | 43.13M | 39.40M | 41.59M | 45.67M | 53.77M | 56.88M | 62.02M | 62.11M | 71.04M | 51.60M | 38.33M | 39.85M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 28.40M | 28.27M | 28.94M | 22.30M | 8.51M | 3.86M | 17.89M |
|
Selling, General & Administrative
|
4.89M | 4.07M | 4.41M | 4.04M | 5.35M | 7.57M | 7.71M | 8.07M | 8.12M | 8.70M | 8.71M | 8.64M | 9.08M | 10.38M | 11.11M | 12.54M | 16.59M | 15.76M | 15.04M | 15.14M | 14.64M | 14.72M | 15.51M | 15.00M | 15.27M | 16.80M | 12.72M | 12.37M | 14.33M | 9.03M | 13.27M | 10.34M | 8.74M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 13.01M | 7.31M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.79M | 5.42M | 2.25M |
|
Operating Expenses
|
18.56M | 19.21M | 17.50M | 17.79M | 17.99M | 22.36M | 22.89M | 24.21M | 25.01M | 26.09M | 26.33M | 25.89M | 28.44M | 33.12M | 33.67M | 37.85M | 43.19M | 45.69M | 45.03M | 47.48M | 46.36M | 57.85M | 54.91M | 56.59M | 60.94M | 70.57M | 69.60M | 74.39M | 76.44M | 80.07M | 85.91M | 67.09M | 58.15M |
|
Operating Income
|
-1.06M | -15.17M | -11.70M | -12.09M | -10.16M | -3.27M | -14.27M | -13.69M | -12.73M | -14.78M | -19.18M | -16.42M | -10.62M | -24.84M | -19.01M | -9.80M | -34.67M | -35.04M | -39.13M | -19.38M | -21.21M | -49.22M | -42.24M | -46.18M | -44.01M | 43.15M | -56.59M | -48.69M | -67.92M | -65.26M | -68.51M | -3.35M | -48.46M |
|
EBIT
|
-1.06M | -15.17M | -11.70M | -12.09M | -10.16M | -3.27M | -14.27M | -13.69M | -12.73M | -14.78M | -19.18M | -16.42M | -10.62M | -24.84M | -19.01M | -9.80M | -34.67M | -35.04M | -39.13M | -19.38M | -21.21M | -49.22M | -42.24M | -46.18M | -44.01M | 43.15M | -56.59M | -48.69M | -67.92M | -65.26M | -68.51M | -3.35M | -48.46M |
|
Interest & Investment Income
|
0.06M | -0.88M | 0.04M | 0.04M | 0.40M | 1.13M | 1.18M | 1.12M | 0.96M | 0.81M | 0.64M | 0.38M | 0.29M | -5.29M | 0.20M | 0.17M | 0.11M | -3.62M | -0.66M | -0.59M | -2.79M | 7.49M | -2.99M | -2.92M | 4.55M | 4.56M | 4.10M | 4.91M | 22.17M | -0.90M | 3.19M | 2.52M | 2.01M |
|
Other Non Operating Income
|
-0.18M | 0.12M | | | -0.07M | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.18M | 0.12M | | | -0.07M | 1.07M | | | | | | | | | | | | | | | | | | | | | -1.62M | 0.68M | 19.13M | -4.83M | -7.45M | -8.17M | -8.40M |
|
EBT
|
-1.24M | -16.43M | -12.05M | -11.54M | -10.24M | -1.49M | -14.25M | -13.79M | -12.91M | -14.79M | -19.59M | -18.99M | -12.64M | -27.89M | -19.67M | -6.15M | -30.90M | -38.12M | -39.11M | -23.51M | -19.49M | -34.59M | -49.66M | -38.37M | -47.45M | 46.87M | -58.21M | -48.01M | -48.79M | -70.09M | -65.33M | -11.52M | -56.86M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | 2.50M | | | 0.40M | 0.15M | 1.84M | 15.81M | | 0.01M | | 2.39M | | -0.02M | |
|
Profit After Tax
|
-1.42M | -15.34M | -12.05M | -11.54M | -10.24M | -1.49M | -14.25M | -13.79M | -12.91M | -14.79M | -19.59M | 29.87M | 17.14M | -59.54M | -30.36M | -6.15M | -30.90M | -38.12M | -39.11M | -26.01M | -19.49M | -34.59M | -50.05M | -38.52M | -49.28M | 31.07M | -58.21M | -48.02M | -48.79M | -72.44M | -75.97M | -11.50M | -56.86M |
|
Equity Income
|
| | | | | | | | | | | 48.86M | 29.78M | -37.14M | -10.69M | 4.33M | 4.48M | -2.57M | 0.56M | -3.74M | 3.50M | 11.81M | -6.99M | 8.32M | 0.69M | 7.89M | 3.68M | 4.81M | | | | | |
|
Income from Continuing Operations
|
-1.24M | -16.43M | -12.05M | -11.54M | -10.24M | -1.49M | -14.25M | -13.79M | -12.91M | -14.79M | -19.59M | -18.99M | -12.64M | -27.89M | -19.67M | -6.15M | -30.90M | -38.12M | -39.11M | -26.01M | -19.49M | -34.59M | -50.05M | -38.52M | -49.28M | 31.06M | -58.21M | -48.02M | -48.79M | -72.48M | -65.33M | -11.50M | -56.86M |
|
Consolidated Net Income
|
-1.24M | -16.43M | -12.05M | -11.54M | -10.24M | -1.49M | -14.25M | -13.79M | -12.91M | -14.79M | -19.59M | -18.99M | -12.64M | -27.89M | -19.67M | -6.15M | -30.90M | -38.12M | -39.11M | -26.01M | -19.49M | -34.59M | -50.05M | -38.52M | -49.28M | 31.06M | -58.21M | -48.02M | -48.79M | -72.48M | -65.33M | -11.50M | -56.86M |
|
Income towards Parent Company
|
-1.24M | -16.43M | -12.05M | -11.54M | -10.24M | -1.49M | -14.25M | -13.79M | -12.91M | -14.79M | -19.59M | -18.99M | -12.64M | -27.89M | -19.67M | -6.15M | -30.90M | -38.12M | -39.11M | -26.01M | -19.49M | -34.59M | -50.05M | -38.52M | -49.28M | 31.06M | -58.21M | -48.02M | -48.79M | -72.48M | -65.33M | -11.50M | -56.86M |
|
Net Income towards Common Stockholders
|
-1.24M | -16.43M | -12.05M | -11.54M | -10.24M | -1.49M | -14.25M | -13.79M | -12.91M | -14.79M | -19.59M | -18.99M | -12.64M | -27.89M | -19.67M | -6.15M | -30.90M | -38.12M | -39.11M | -26.01M | -19.49M | -34.59M | -50.05M | -38.52M | -49.28M | 31.06M | -58.21M | -48.02M | -48.79M | -72.48M | -65.33M | -11.50M | -56.86M |
|
EPS (Basic)
|
-3.14 | -36.67 | -25.75 | -24.17 | -21.26 | -0.26 | -0.62 | -0.60 | -0.56 | -0.64 | -0.84 | 1.00 | 0.46 | -0.86 | -0.66 | -0.13 | -0.67 | -0.83 | -0.84 | -0.55 | -0.37 | -0.61 | -0.85 | -0.64 | -0.81 | 0.52 | -0.95 | -0.59 | -0.59 | -0.94 | -0.79 | -0.14 | -0.67 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.60 | -0.56 | | | 0.94 | 0.45 | -1.89 | | -0.13 | -0.67 | -0.83 | -0.84 | -0.55 | -0.37 | -0.61 | -0.85 | -0.64 | -0.81 | 0.52 | -0.95 | -0.59 | -0.59 | -0.94 | -0.79 | -0.14 | -0.67 |
|
Shares Outstanding (Weighted Average)
|
0.45M | 0.45M | 0.47M | 0.48M | 0.48M | 5.76M | 22.87M | 22.93M | 22.95M | 22.96M | 23.20M | | | 32.57M | 45.91M | 46.12M | 46.16M | 46.12M | 46.50M | 46.96M | 52.35M | 50.74M | 58.72M | 60.34M | 60.60M | 60.16M | 61.46M | 81.22M | 82.04M | 76.83M | 83.11M | 84.58M | 84.87M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | 32.57M | | 46.12M | 46.16M | 46.12M | 46.50M | 46.96M | 52.35M | 50.74M | 58.72M | 60.34M | 60.60M | 60.16M | 61.46M | 81.22M | 82.04M | 76.83M | 83.11M | 84.58M | 84.87M |
|
EBITDA
|
-1.06M | -15.17M | -11.70M | -12.09M | -10.16M | -3.27M | -14.27M | -13.69M | -12.73M | -14.78M | -19.18M | -16.42M | -10.62M | -24.84M | -19.01M | -9.80M | -34.67M | -35.04M | -39.13M | -19.38M | -21.21M | -49.22M | -42.24M | -46.18M | -44.01M | 43.15M | -56.59M | -48.69M | -67.92M | -65.26M | -68.51M | -3.35M | -48.46M |
|
Interest Expenses
|
0.23M | 0.38M | 0.38M | -0.51M | 0.48M | -0.65M | 1.16M | 1.23M | 1.14M | 0.82M | 1.06M | 2.96M | 2.32M | -2.25M | 0.86M | 0.85M | 0.82M | 0.61M | 0.66M | 0.59M | 2.79M | | | | | | | | | | | | |
|
Shares Outstanding
|
| 0.47M | 0.47M | 0.48M | 0.49M | 22.85M | 22.93M | 22.93M | 23.09M | 23.10M | 23.23M | 35.88M | 37.98M | 45.75M | 46.10M | 46.14M | 46.26M | 46.33M | 46.93M | 48.67M | 54.63M | 57.50M | 60.16M | 60.47M | 60.90M | 61.01M | 62.46M | 81.86M | 82.40M | 82.53M | 84.35M | 84.72M | 85.10M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | -10.63 | | | -0.80 | -0.39 | -3.88 | 33.74 | | -0.02 | | -3.41 | | 0.16 | |