|
Revenue
|
0.02M | 0.01M | 0.02M | 0.17M | 0.94M | 2.97M | 6.34M | 1.43M | 20.40M | 7.13M | 10.70M | 3.89M | 18.41M | 5.47M | 19.07M | 5.69M | 3.09M | 3.51M | 4.28M | 4.51M | 8.32M | 23.48M | 12.84M | 15.74M | 5.34M | 54.00M | 12.43M | 240.00M | 1.50M | 15.01M | 18.26M | 18.73M | 14.26M | 12.91M | 13.19M | 14.95M | 2.50M | 11.05M | 12.45M | 14.65M | 10.42M | 13.75M | 15.69M | 17.57M | 14.50M | 14.26M | 16.87M | 18.75M | 15.39M | 26.20M | 19.99M |
|
Cost of Revenue
|
| | | | 0.19M | 0.28M | 0.37M | 3.22M | 0.37M | 0.51M | 0.58M | 3.20M | 0.78M | 0.64M | 0.33M | 1.15M | 0.56M | 1.36M | 0.98M | 3.12M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | 0.76M | 2.69M | 5.97M | -1.79M | 20.03M | 6.63M | 10.12M | 0.69M | 17.63M | 4.83M | 18.74M | 4.55M | 2.52M | 2.15M | 3.29M | 1.40M | 7.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
25.41M | 30.40M | 32.30M | 32.47M | 41.72M | 46.28M | 38.32M | 42.19M | 36.02M | 30.38M | 30.37M | 32.40M | 35.68M | 32.07M | 31.95M | 42.01M | 40.56M | 42.93M | 39.34M | 51.05M | 47.77M | 48.62M | 52.69M | 52.27M | 53.82M | 46.40M | 52.01M | 67.03M | 66.01M | 62.40M | 67.37M | 65.17M | 67.60M | 51.09M | 43.74M | 31.23M | 23.25M | 14.92M | 9.87M | 15.35M | 14.57M | 9.43M | 8.31M | 8.31M | 8.97M | 9.95M | 9.27M | 9.45M | 11.45M | 10.49M | 8.11M |
|
Selling, General & Administrative
|
6.79M | 8.56M | 8.80M | 11.79M | 19.05M | 13.12M | 17.70M | 21.77M | 21.75M | 21.55M | 22.84M | 24.06M | 23.60M | 20.26M | 20.29M | 20.37M | 20.79M | 24.34M | 20.94M | 29.52M | 24.70M | 25.01M | 21.89M | 25.46M | 25.19M | 22.23M | 25.62M | 33.05M | 26.32M | 24.78M | 27.50M | 29.93M | 30.55M | 25.93M | 21.30M | 21.52M | 17.84M | 16.22M | 16.28M | 16.73M | 19.18M | 19.28M | 16.14M | 15.49M | 16.74M | 17.06M | 16.88M | 18.50M | 18.37M | 18.43M | 18.33M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 18.37M | 9.32M | 3.00M | 33.00M | | 1.57M | 1.17M | | | | | | | | | |
|
Other Operating Expenses
|
| | | | 0.19M | 0.28M | 0.37M | 3.22M | 0.37M | 0.51M | 0.58M | 3.20M | 0.78M | 0.64M | 0.33M | 1.15M | 0.56M | 1.36M | 0.98M | 3.12M | 0.83M | -1.45M | 0.70M | 0.63M | | | | | | | | 0.13M | | | | | 1.28M | 3.78M | -37.55M | 0.00M | | | | | | 2.95M | 1.56M | | | | |
|
Operating Expenses
|
32.20M | 38.96M | 41.10M | 44.26M | 60.96M | 59.68M | 56.40M | 67.19M | 58.14M | 52.43M | 53.79M | 59.67M | 60.05M | 52.97M | 52.57M | 63.53M | 61.92M | 68.63M | 61.27M | 83.69M | 73.30M | 72.18M | 75.29M | 78.36M | 79.00M | 68.63M | 77.63M | 100.07M | 92.34M | 87.18M | 94.87M | 95.22M | 98.15M | 77.02M | 66.81M | 71.11M | 51.70M | 37.93M | 21.59M | 32.08M | 35.33M | 29.87M | 24.45M | 23.80M | 25.71M | 29.96M | 27.70M | 27.95M | 29.82M | 28.92M | 26.45M |
|
Operating Income
|
-32.17M | -38.95M | -41.08M | -44.08M | -60.02M | -56.71M | -50.06M | -65.75M | -37.74M | -45.29M | -43.09M | -55.77M | -41.64M | -47.50M | -33.49M | -57.83M | -58.83M | -65.12M | -57.00M | -79.18M | -64.98M | -48.70M | -62.45M | -62.62M | -73.67M | -42.48M | -65.20M | -70.57M | -72.48M | -72.18M | -76.61M | -76.49M | -83.89M | -64.11M | -53.62M | -56.17M | -38.50M | -26.88M | -9.14M | -17.43M | -24.91M | -16.12M | -8.76M | -6.24M | -11.21M | -15.71M | -10.84M | -9.20M | -14.43M | -2.73M | -6.46M |
|
EBIT
|
-32.17M | -38.95M | -41.08M | -44.08M | -60.02M | -56.71M | -50.06M | -65.75M | -37.74M | -45.29M | -43.09M | -55.77M | -41.64M | -47.50M | -33.49M | -57.83M | -58.83M | -65.12M | -57.00M | -79.18M | -64.98M | -48.70M | -62.45M | -62.62M | -73.67M | -42.48M | -65.20M | -70.57M | -72.48M | -72.18M | -76.61M | -76.49M | -83.89M | -64.11M | -53.62M | -56.17M | -38.50M | -26.88M | -9.14M | -17.43M | -24.91M | -16.12M | -8.76M | -6.24M | -11.21M | -15.71M | -10.84M | -9.20M | -14.43M | -2.73M | -6.46M |
|
Other Non Operating Income
|
| | | | | 0.21M | 0.67M | 0.98M | 0.21M | 0.20M | 0.10M | 0.11M | 0.19M | 0.31M | 0.34M | 0.47M | 1.03M | 1.43M | 1.12M | 1.21M | 1.48M | 1.28M | 1.38M | 7.82M | 2.79M | 2.37M | 2.09M | 1.14M | -15.46M | -0.66M | 1.24M | 18.30M | -0.23M | 1.17M | -0.17M | 0.34M | -0.38M | 2.44M | -3.03M | 3.72M | 2.98M | 2.50M | 1.79M | 1.85M | 1.43M | 1.13M | 1.42M | 0.90M | 0.94M | 1.46M | 4.14M |
|
Non Operating Income
|
| | | | | 0.21M | 0.67M | 0.98M | 0.21M | 0.20M | 0.10M | 0.11M | 0.19M | 0.31M | 0.34M | 0.47M | 1.03M | 1.43M | 1.12M | 1.21M | 1.48M | 1.28M | 1.38M | 7.82M | 2.79M | 2.37M | 2.09M | 1.14M | 1.46M | -0.66M | 1.24M | 0.80M | -0.23M | 1.17M | -0.17M | 0.34M | -0.38M | 2.44M | 2.76M | 3.72M | 2.98M | 2.50M | 1.79M | 1.85M | 1.43M | 1.13M | 1.42M | 0.90M | 0.94M | 1.46M | 4.14M |
|
EBT
|
-32.17M | -32.17M | -41.08M | -44.08M | -60.02M | -56.49M | -49.39M | -64.77M | -37.53M | -45.09M | -42.99M | -55.66M | -41.46M | -47.19M | -33.15M | -58.77M | -59.94M | -65.83M | -66.01M | -79.93M | -64.94M | -47.61M | -60.09M | -53.44M | -72.50M | -39.64M | -63.98M | -65.56M | -82.91M | -62.85M | -73.55M | -84.04M | -79.45M | -52.62M | -55.92M | -57.97M | -39.73M | -22.80M | -16.02M | -14.26M | -22.48M | -14.19M | -7.58M | -5.02M | -10.40M | -15.22M | -10.05M | -8.94M | -14.14M | 73.21M | -2.89M |
|
Tax Provisions
|
| | | | | 1.72M | 5.10M | -0.46M | 4.95M | 2.51M | 4.32M | -10.84M | 0.69M | 0.04M | 0.81M | 8.57M | 5.38M | 0.45M | 0.87M | 7.00M | 0.14M | -6.79M | -0.66M | -3.29M | 0.08M | 0.20M | -5.55M | 0.05M | 0.15M | 0.04M | 0.09M | -8.80M | 0.23M | -0.22M | -0.01M | -0.20M | 0.52M | -0.01M | -0.51M | -0.02M | -0.40M | 1.46M | 1.37M | 3.49M | 1.26M | 1.31M | 2.65M | 14.16M | -0.60M | 18.37M | -6.50M |
|
Profit After Tax
|
-32.17M | -38.95M | -41.08M | -44.08M | -60.02M | -58.22M | -54.49M | -64.31M | -42.47M | -47.60M | -47.31M | -44.83M | -42.15M | -47.23M | -33.96M | -67.33M | -65.32M | -66.29M | -66.88M | -86.92M | -65.09M | -40.82M | -59.43M | -50.19M | -72.58M | -39.84M | -58.43M | -65.61M | -83.05M | -62.89M | -73.64M | -58.43M | -86.49M | -64.86M | -55.91M | -57.81M | -41.54M | -26.57M | 916.63M | -14.26M | -22.09M | -15.64M | -8.95M | -8.51M | -11.66M | -16.53M | -12.70M | -15.53M | -13.58M | 54.84M | 3.62M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | 0.69M | 1.95M | 3.12M | 5.43M | 6.23M | 8.37M | 7.20M | 11.91M | 13.52M | 21.38M | 13.40M | 20.14M | 16.55M | 21.93M | 30.21M | 35.31M | 25.11M | 28.13M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-32.17M | -32.17M | -41.08M | -44.08M | -60.02M | -58.22M | -54.49M | -64.31M | -42.47M | -47.60M | -47.31M | -44.83M | -42.15M | -47.23M | -33.96M | -67.33M | -65.32M | -66.29M | -66.88M | -86.93M | -65.09M | -40.82M | -59.43M | -50.15M | -72.58M | -39.84M | -58.43M | -65.61M | -83.05M | -62.89M | -73.64M | -75.24M | -79.68M | -52.41M | -55.91M | -57.77M | -40.26M | -22.79M | -15.52M | -14.24M | -22.09M | -15.64M | -8.95M | -8.51M | -11.66M | -16.53M | -12.70M | -23.10M | -13.54M | 54.84M | 3.62M |
|
Consolidated Net Income
|
-32.17M | -32.17M | -41.08M | -44.08M | -60.02M | -58.22M | -54.49M | -64.31M | -42.47M | -47.60M | -47.31M | -44.83M | -42.15M | -47.23M | -33.96M | -67.33M | -65.32M | -66.29M | -66.88M | -86.93M | -65.09M | -40.82M | -59.43M | -50.15M | -72.58M | -39.84M | -58.43M | -65.61M | -83.05M | -62.89M | -73.64M | -75.24M | 6.81M | 12.45M | 20.60M | 25.78M | 15.59M | 18.38M | 927.09M | 3.89M | -22.09M | -15.64M | -8.95M | -8.51M | -11.66M | -16.53M | -12.70M | -23.10M | -13.54M | 54.84M | 3.62M |
|
Income towards Parent Company
|
-32.17M | -32.17M | -41.08M | -44.08M | -60.02M | -58.22M | -54.49M | -64.31M | -42.47M | -47.60M | -47.31M | -44.83M | -42.15M | -47.23M | -33.96M | -67.33M | -65.32M | -66.29M | -66.88M | -86.93M | -65.09M | -40.82M | -59.43M | -50.15M | -72.58M | -39.84M | -58.43M | -65.61M | -83.05M | -62.89M | -73.64M | -75.24M | 6.81M | 12.45M | 20.60M | 25.78M | 15.59M | 18.38M | 927.09M | 3.89M | -22.09M | -15.64M | -8.95M | -8.51M | -11.66M | -16.53M | -12.70M | -23.10M | -13.54M | 54.84M | 3.62M |
|
Net Income towards Common Stockholders
|
-32.17M | -32.17M | -41.08M | -44.08M | -60.02M | -58.22M | -54.49M | -64.31M | -42.47M | -47.60M | -47.31M | -44.83M | -42.15M | -47.23M | -33.96M | -67.33M | -65.32M | -66.29M | -66.88M | -86.93M | -65.09M | -40.82M | -59.43M | -50.15M | -72.58M | -39.84M | -58.43M | -65.61M | -83.05M | -62.89M | -73.64M | -75.24M | 6.81M | 12.45M | 20.60M | 25.78M | 15.59M | 18.38M | 927.09M | 3.89M | -22.09M | -15.64M | -8.95M | -8.51M | -11.66M | -16.53M | -12.70M | -23.10M | -13.54M | 54.84M | 3.62M |
|
EPS (Basic)
|
-1.01 | -1.23 | -1.29 | -1.39 | -1.89 | -1.83 | -1.72 | -2.02 | -1.29 | -1.42 | -1.40 | -1.23 | -1.10 | -1.06 | -0.73 | -1.36 | -1.27 | -1.27 | -1.27 | -1.64 | -1.22 | -0.76 | -1.10 | -0.92 | -1.32 | -0.72 | -1.05 | -1.17 | -1.40 | -1.00 | -1.16 | -0.92 | -1.35 | -0.99 | -0.76 | -0.78 | -0.55 | -0.35 | 12.14 | -0.21 | -0.35 | -0.28 | -0.17 | -0.17 | -0.24 | -0.34 | -0.26 | -0.31 | -0.27 | 1.09 | 0.07 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18 | -1.40 | -1.00 | -1.16 | -0.92 | -1.35 | -0.99 | -0.76 | -0.78 | -0.55 | -0.35 | 12.14 | -0.21 | -0.35 | -0.28 | -0.17 | -0.17 | -0.24 | -0.34 | -0.26 | -0.31 | -0.27 | 1.08 | 0.07 |
|
Shares Outstanding (Weighted Average)
|
32.26M | 32.26M | 32.26M | 32.26M | 32.26M | 32.26M | 32.23M | 32.23M | 33.80M | 33.80M | 37.84M | 37.84M | 38.43M | 47.85M | 47.85M | 51.94M | 52.86M | 53.36M | 54.10M | 54.10M | 54.38M | 55.10M | 55.10M | 55.41M | 55.58M | 56.14M | 56.76M | 62.52M | 62.52M | 63.52M | 63.52M | 63.98M | 64.33M | 65.28M | 73.70M | 73.70M | 76.12M | 76.43M | 76.43M | 62.86M | 62.86M | 57.80M | 49.80M | 48.16M | 48.16M | 48.92M | 49.17M | 49.17M | 49.47M | 50.00M | 50.36M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 55.61M | | | 63.30M | 62.34M | 64.49M | 65.67M | 73.57M | 69.46M | 75.25M | 76.27M | 75.68M | 73.59M | 62.93M | 59.79M | 57.29M | 55.30M | 48.28M | 48.75M | 49.04M | 48.85M | 49.71M | 50.73M | |
|
EBITDA
|
-32.17M | -38.95M | -41.08M | -44.08M | -60.02M | -56.71M | -54.59M | -65.75M | -42.36M | -47.61M | -47.30M | -55.77M | -41.95M | -47.17M | -34.10M | -57.83M | -65.34M | -66.26M | -66.92M | -79.18M | -65.21M | -40.49M | -59.24M | -62.62M | -72.45M | -39.67M | -58.47M | -70.57M | -82.69M | -63.12M | -73.80M | -76.49M | -79.71M | -52.41M | -35.30M | -56.17M | -25.97M | -8.21M | 916.55M | -17.43M | -22.02M | -15.98M | -8.89M | -6.24M | -11.64M | -16.51M | -12.63M | -9.20M | -13.59M | 54.83M | 3.66M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | 1.40M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 4.07M | 7.86M | 7.90M | 8.07M | 8.04M | 9.94M | 11.39M | 11.57M | -24.36M | 11.87M | 11.61M | 2.14M | 2.14M | 2.14M | 2.14M | 1.54M | 0.55M | 0.55M | 0.57M | 0.61M | 0.62M | 0.63M | 0.64M | 0.63M | 0.64M | 0.64M | 0.66M | 0.57M |
|
Tax Rate
|
| | | | | | | 0.71% | | | | 19.47% | | | | | | | | | | 14.26% | 1.10% | 6.17% | | | 8.68% | | | | | 10.47% | | 0.42% | 0.01% | 0.35% | | 0.02% | 3.16% | 0.15% | 1.76% | | | | | | | | 4.24% | 25.09% | |