|
Revenue
|
| 3.43M | 1.07M | 1.58M | 0.86M | 1.37M | 1.15M | 1.25M | 0.98M | 1.48M | 1.26M | 1.48M | 1.51M | 2.38M | | | | | | | | | | | | 12.00M | 12.00M | 3.64M | 1.36M | 0.62M | 0.17M | 0.17M | 0.20M | 0.69M | | | | | | | | | |
|
Research & Development
|
1.62M | 2.74M | 3.13M | 3.97M | 3.60M | 4.42M | 5.38M | 4.74M | 4.95M | 5.83M | 6.24M | 5.79M | 6.87M | 9.12M | 8.93M | 11.80M | 14.39M | 14.81M | 17.84M | 17.57M | | 14.56M | 12.45M | 15.76M | 11.86M | 13.58M | 14.85M | 16.78M | 16.98M | 15.37M | 11.98M | 14.25M | 13.78M | 17.39M | 24.66M | 33.68M | 34.93M | 32.64M | 44.74M | 50.48M | 41.62M | 40.15M | 45.25M |
|
Selling, General & Administrative
|
0.85M | 2.12M | 1.36M | 1.62M | 1.83M | 2.45M | 2.06M | 2.05M | 2.36M | 2.36M | 3.02M | 2.32M | 2.88M | 2.93M | 3.31M | 3.51M | 3.27M | 3.82M | 4.31M | 4.34M | | 4.46M | 5.67M | 7.02M | 6.35M | 6.82M | 6.84M | 7.30M | 8.82M | 7.67M | 6.95M | 5.08M | 5.23M | 12.06M | 8.58M | 14.07M | 12.85M | 11.51M | 10.65M | 10.77M | 11.94M | 11.79M | 11.64M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.49M | 14.61M | 1.84M | | | | | | -10.00M | |
|
Operating Expenses
|
2.47M | 4.86M | 4.49M | 5.58M | 5.43M | 6.87M | 7.45M | 6.79M | 7.31M | 8.20M | 9.26M | 8.11M | 9.76M | 12.05M | 12.24M | 15.30M | 17.66M | 18.62M | 22.15M | 21.91M | | 19.02M | 18.12M | 22.78M | 18.21M | 20.40M | 21.69M | 24.09M | 25.80M | 23.05M | 18.93M | 19.33M | 19.00M | 159.93M | 18.34M | 45.91M | 47.77M | 44.15M | 55.39M | 61.25M | 53.57M | 41.94M | 56.89M |
|
Operating Income
|
-2.47M | -1.43M | -3.42M | -4.00M | -4.57M | -5.50M | -6.30M | -5.54M | -6.33M | -6.72M | -8.00M | -6.63M | -8.24M | -9.67M | -12.24M | -15.30M | -17.66M | -18.62M | -22.15M | -21.91M | | -19.02M | -18.12M | -22.78M | -18.21M | -6.71M | -20.29M | -20.44M | -24.44M | -22.42M | -18.75M | -19.16M | -18.81M | -159.25M | -18.34M | -45.91M | -47.77M | -44.15M | -55.39M | -61.25M | -53.57M | -41.94M | -56.89M |
|
EBIT
|
-2.47M | -1.43M | -3.42M | -4.00M | -4.57M | -5.50M | -6.30M | -5.54M | -6.33M | -6.72M | -8.00M | -6.63M | -8.24M | -9.67M | -12.24M | -15.30M | -17.66M | -18.62M | -22.15M | -21.91M | | -19.02M | -18.12M | -22.78M | -18.21M | -6.71M | -20.29M | -20.44M | -24.44M | -22.42M | -18.75M | -19.16M | -18.81M | -159.25M | -18.34M | -45.91M | -47.77M | -44.15M | -55.39M | -61.25M | -53.57M | -41.94M | -56.89M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.40M | | | -0.93M | | -0.80M | | | |
|
Interest & Investment Income
|
0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.07M | 0.07M | 0.07M | 0.10M | 0.10M | 0.14M | 0.15M | 0.14M | 0.26M | 0.34M | 0.43M | 0.51M | 0.62M | 0.58M | 0.43M | | 0.30M | 0.09M | 0.04M | 0.02M | 0.02M | 0.04M | 0.03M | 0.04M | 0.10M | 0.29M | 0.41M | 0.42M | 0.35M | 1.25M | 4.13M | 4.43M | 5.92M | 5.18M | 5.78M | 6.49M | 5.87M | 5.38M |
|
Other Non Operating Income
|
| | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.01M | -0.02M | | -0.01M | 0.00M | 0.02M | -0.03M | -0.05M | -0.02M | -0.01M | -0.03M | 0.01M | 0.02M | -0.03M | -0.07M | -0.01M | 2.34M | -21.39M | -0.48M | -0.61M | -18.80M | -0.82M | 2.29M | -0.66M | 40.33M |
|
Non Operating Income
|
0.00M | 0.01M | 0.00M | 0.01M | 0.02M | 0.07M | 0.06M | 0.06M | 0.08M | 0.09M | 0.12M | 0.14M | 0.13M | 0.26M | 0.33M | 0.41M | 0.49M | 0.60M | 0.57M | 0.41M | | 0.29M | 0.09M | 0.06M | -0.03M | -0.05M | -0.02M | -0.01M | -0.03M | 0.11M | 0.31M | 0.38M | 0.35M | -57.83M | -21.77M | -17.27M | 3.95M | 5.31M | -18.80M | -0.82M | 8.78M | 5.22M | 45.70M |
|
EBT
|
-2.47M | -1.43M | -3.41M | -3.99M | -4.54M | -5.42M | -6.23M | -5.47M | -6.24M | -6.62M | -7.86M | -6.48M | -8.10M | -9.41M | -11.90M | -14.88M | -17.15M | -18.00M | -21.56M | -21.48M | | -18.73M | -18.03M | -22.71M | -18.19M | -18.22M | -20.28M | -20.42M | -24.44M | -22.31M | -18.44M | -18.78M | -18.46M | -217.07M | -40.10M | -63.18M | -43.83M | -38.84M | -69.01M | -56.30M | -44.79M | -36.72M | -11.18M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | | 0.01M | -0.21M | 0.04M | -0.04M | 0.01M | 0.00M | | 0.03M | | 0.02M | 0.00M | -0.01M | | |
|
Profit After Tax
|
-2.47M | -1.43M | -3.41M | -3.99M | -4.55M | -5.43M | -6.24M | -5.48M | -6.25M | -6.63M | -7.87M | -6.48M | -8.12M | -9.41M | -11.92M | -14.90M | -17.17M | -18.02M | -21.57M | -21.50M | | -18.73M | -18.03M | -22.71M | -18.22M | -6.83M | -20.31M | -20.45M | -24.44M | -22.32M | -18.23M | -18.82M | -18.42M | -217.08M | -40.11M | -63.18M | -43.86M | -38.84M | -69.03M | -56.30M | -44.77M | -36.72M | -11.18M |
|
Income from Continuing Operations
|
-2.47M | -1.43M | -3.41M | -3.99M | -4.54M | -5.42M | -6.23M | -5.47M | -6.24M | -6.62M | -7.86M | -6.48M | -8.10M | -9.41M | -11.90M | -14.88M | -17.15M | -18.00M | -21.56M | -21.48M | | -18.73M | -18.03M | -22.71M | -18.19M | -18.22M | -20.31M | -20.45M | -24.44M | -22.32M | -18.23M | -18.82M | -18.42M | -217.08M | -40.11M | -63.18M | -43.86M | -38.84M | -69.03M | -56.30M | -44.77M | -36.72M | -11.18M |
|
Consolidated Net Income
|
-2.47M | -1.43M | -3.41M | -3.99M | -4.54M | -5.42M | -6.23M | -5.47M | -6.24M | -6.62M | -7.86M | -6.48M | -8.10M | -9.41M | -11.90M | -14.88M | -17.15M | -18.00M | -21.56M | -21.48M | | -18.73M | -18.03M | -22.71M | -18.19M | -18.22M | -20.31M | -20.45M | -24.44M | -22.32M | -18.23M | -18.82M | -18.42M | -217.08M | -40.11M | -63.18M | -43.86M | -38.84M | -69.03M | -56.30M | -44.77M | -36.72M | -11.18M |
|
Income towards Parent Company
|
-2.47M | -1.43M | -3.41M | -3.99M | -4.54M | -5.42M | -6.23M | -5.47M | -6.24M | -6.62M | -7.86M | -6.48M | -8.10M | -9.41M | -11.90M | -14.88M | -17.15M | -18.00M | -21.56M | -21.48M | | -18.73M | -18.03M | -22.71M | -18.19M | -18.22M | -20.31M | -20.45M | -24.44M | -22.32M | -18.23M | -18.82M | -18.42M | -217.08M | -40.11M | -63.18M | -43.86M | -38.84M | -69.03M | -56.30M | -44.77M | -36.72M | -11.18M |
|
Preferred Dividend Payments
|
0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-2.70M | -1.43M | -3.41M | -3.99M | -4.55M | -5.43M | -6.24M | -5.48M | -6.24M | -6.62M | -7.86M | -6.48M | -8.10M | -9.41M | -11.90M | -14.88M | -17.15M | -18.00M | -21.56M | -21.48M | | -18.73M | -18.03M | -22.71M | -18.19M | -18.22M | -20.31M | -20.45M | -24.44M | -22.32M | -18.23M | -18.82M | -18.42M | -217.08M | -40.11M | -63.18M | -43.86M | -38.84M | -69.03M | -56.30M | -44.77M | -36.72M | -11.18M |
|
EPS (Basic)
|
-4.71 | -2.44 | -5.57 | -6.36 | -7.10 | -0.46 | -0.47 | -0.41 | -0.47 | -0.47 | -0.48 | -0.39 | -0.49 | -0.46 | -0.54 | -0.62 | -0.59 | -0.55 | -0.66 | -0.65 | | -0.53 | -0.29 | -0.35 | -0.28 | -0.10 | -0.31 | -24.33 | -0.37 | -0.27 | -4.84 | -4.69 | -4.89 | 40.14 | 0.86 | -564.94 | -28.93 | -23.61 | -42.24 | -31.53 | -23.95 | -19.62 | -5.97 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.43 | | -0.28 | -0.31 | -24.33 | -0.37 | -0.27 | -4.84 | -4.69 | -4.89 | 40.14 | 0.86 | -564.94 | -28.93 | -23.61 | -42.24 | -31.53 | -23.95 | 22.86 | -0.15 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.46M | 0.46M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.66M | 0.67M | 0.67M | 0.87M | 0.88M | 0.96M | 1.15M | 1.15M | 1.16M | 1.16M | 1.16M | 1.78M | 1.78M | 1.92M | 1.92M | 1.96M | 1.96M | 1.97M | 1.97M | 2.02M | 2.45M | 2.46M | 2.62M | 2.62M | 4.05M | 4.05M | 36.15M | 40.28M | 50.79M | 51.43M | 60.35M | 60.40M | 60.40M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | 53.37M | | 65.63M | 65.79M | 2.63M | 66.00M | 82.21M | 3.77M | 3.37M | 3.77M | 3.82M | 4.29M | 6.90M | 36.51M | 45.32M | 50.89M | 47.03M | 60.27M | 60.33M | 60.41M |
|
EBITDA
|
-2.47M | -1.43M | -3.42M | -4.00M | -4.57M | -5.50M | -6.30M | -5.54M | -6.33M | -6.72M | -8.00M | -6.63M | -8.24M | -9.67M | -12.24M | -15.30M | -17.66M | -18.62M | -22.15M | -21.91M | | -19.02M | -18.12M | -22.78M | -18.21M | -6.71M | -20.29M | -20.44M | -24.44M | -22.42M | -18.75M | -19.16M | -18.81M | -159.25M | -18.34M | -45.91M | -47.77M | -44.15M | -55.39M | -61.25M | -53.57M | -41.94M | -56.89M |
|
Shares Outstanding
|
| | | 0.76M | | | | 13.43M | | | | 16.67M | 16.81M | 21.91M | 22.10M | 24.14M | 28.84M | 28.85M | 28.92M | 29.08M | 29.15M | 44.60M | 44.69M | 47.96M | 49.02M | 49.03M | 49.31M | 1.97M | 1.98M | 2.45M | 2.46M | 2.61M | 2.62M | 3.24M | 4.05M | 36.06M | 36.63M | 50.78M | 51.40M | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13 | | 0.20 | | | | | | | | 0.03 | | |