|
Revenue
|
0.07M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.63M | 0.34M | 0.27M | 0.27M | 1.87M | 1.92M | 1.97M | 1.70M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 0.15M | | | | | | | | | | | | | 0.40M | 0.00M | | | 2.91M | 0.01M | | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | | |
|
Cost of Revenue
|
| 9.12M | 10.67M | | | 161.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| -8.93M | -10.47M | | | -160.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
24.64M | 9.12M | 10.67M | 128.90M | 13.98M | 18.26M | 16.21M | 212.34M | 19.11M | 14.78M | 6.25M | 255.20M | 6.54M | 8.35M | 9.73M | | 74.25M | 7.42M | 10.00M | 8.14M | 10.20M | 129.23M | 8.97M | 9.39M | 11.97M | 10.83M | 11.11M | 11.18M | 10.18M | 7.49M | 8.26M | 8.20M | | 10.00M | 8.64M | | | | 24.58M | | 13.57M | 14.52M | 8.22M | 5.58M | 5.94M | 7.89M | 5.61M | 6.50M | 5.19M | 3.66M | 0.93M | 0.13M | 0.18M | 0.14M | -0.09M | 0.35M | 0.18M | 0.47M |
|
Selling, General & Administrative
|
3.35M | 3.92M | 3.74M | 68.80M | 4.85M | 4.90M | 5.71M | 88.32M | 4.67M | 3.72M | 3.07M | 103.98M | 3.44M | 3.03M | 2.84M | | 4.25M | 7.07M | 3.06M | 3.26M | 3.81M | 3.71M | 3.54M | 3.32M | 3.60M | 3.78M | 3.57M | 3.85M | 6.16M | 4.89M | 4.31M | 4.56M | | 4.75M | 4.81M | | | | 13.96M | | 9.07M | 8.17M | 2.10M | 3.50M | 3.43M | 3.28M | 2.92M | 3.17M | 3.04M | 3.58M | 2.43M | 1.62M | 0.99M | 1.01M | 0.84M | 0.75M | 0.85M | 0.72M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.85M | | | | | | | |
|
Other Operating Expenses
|
| | | -181.08M | | | | -261.62M | | | | -352.26M | | | | 10.94M | | | 6.97M | | | | | | | | | | | | | | | | | 18.66M | 18.61M | 20.32M | -15.77M | | | | 0.74M | | -0.13M | | | | -0.24M | 1.01M | 3.74M | | | | | | | |
|
Operating Expenses
|
27.99M | 13.05M | 14.41M | 16.62M | 18.83M | 23.17M | 21.93M | 39.04M | 23.78M | 18.50M | 9.31M | 6.92M | 9.98M | 11.38M | 12.57M | 10.94M | 78.50M | 14.50M | 20.04M | 11.40M | 14.01M | 132.94M | 12.51M | 12.71M | 15.56M | 14.61M | 14.68M | 15.03M | 16.34M | 12.38M | 12.57M | 12.76M | | 14.75M | 13.45M | 18.66M | 18.61M | 20.32M | 22.77M | | 22.64M | 22.69M | 11.05M | 9.09M | 9.23M | 11.18M | 8.53M | 9.67M | 7.99M | 8.66M | 7.95M | 1.74M | 1.17M | 1.15M | 0.76M | 1.09M | 1.04M | 1.19M |
|
Operating Income
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.04M | -131.24M | -10.91M | -11.11M | -13.96M | -13.01M | -13.08M | -13.44M | -16.20M | -12.38M | -12.57M | -12.76M | | -14.75M | -13.45M | -18.66M | -18.61M | -20.32M | -22.77M | | -22.64M | -22.30M | -11.05M | -9.09M | -9.23M | -8.26M | -8.52M | -9.67M | -7.98M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
EBIT
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.04M | -131.24M | -10.91M | -11.11M | -13.96M | -13.01M | -13.08M | -13.44M | -16.20M | -12.38M | -12.57M | -12.76M | | -14.75M | -13.45M | -18.66M | -18.61M | -20.32M | -22.77M | | -22.64M | -22.30M | -11.05M | -9.09M | -9.23M | -8.26M | -8.52M | -9.67M | -7.98M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
Other Non Operating Income
|
13.94M | 2.12M | 13.39M | 3.16M | -5.81M | 1.74M | 3.94M | 8.57M | 10.79M | -0.40M | -7.41M | -1.79M | 0.08M | 5.60M | 5.85M | 0.19M | -0.00M | 0.01M | -0.00M | 0.01M | 0.02M | 0.04M | 0.04M | -3.53M | -1.56M | 0.09M | 0.20M | -0.00M | 0.15M | 0.18M | -0.17M | 0.17M | | 0.13M | 0.20M | | | | -0.14M | | | 0.01M | 0.00M | -0.02M | 0.04M | 0.25M | 0.25M | 0.48M | 0.28M | 0.19M | 0.11M | 0.06M | 0.04M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M |
|
Non Operating Income
|
-0.00M | 0.01M | 0.02M | 4.71M | -0.03M | 0.00M | -0.04M | 4.70M | -0.00M | 0.01M | -0.19M | 4.12M | -0.01M | 0.00M | 0.00M | | -0.00M | 0.01M | -0.00M | 0.01M | 0.02M | 0.04M | 0.04M | 0.03M | 0.04M | 0.09M | 0.17M | 0.17M | 0.15M | 0.16M | 0.15M | 0.17M | | 0.13M | 0.20M | | | | -0.14M | | -0.03M | -0.44M | -0.74M | -0.70M | -0.70M | -0.59M | -0.64M | 0.48M | -0.79M | 0.19M | 2.03M | 0.06M | 0.04M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M |
|
EBT
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.04M | -131.24M | -10.91M | -11.11M | -13.96M | -13.01M | -13.08M | -13.44M | -16.20M | -12.38M | -12.57M | -12.76M | | -14.75M | -13.45M | -18.66M | -18.61M | -20.32M | -22.77M | | -22.64M | -22.74M | -11.81M | -9.79M | -9.97M | -9.11M | -9.42M | -10.57M | -9.05M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
Profit After Tax
|
-39.01M | -10.72M | -0.80M | -13.24M | -24.47M | -23.61M | -17.82M | -30.23M | -12.80M | -18.69M | -16.71M | -8.90M | -9.71M | -5.58M | -6.09M | -10.40M | -78.23M | -14.21M | -18.17M | -9.48M | -12.02M | -131.20M | -14.45M | -14.76M | -19.66M | -17.73M | -17.60M | -18.27M | -21.14M | -12.03M | -12.59M | 194.54M | | -14.62M | -74.00M | -18.29M | -18.60M | -20.32M | -22.77M | | -22.67M | -22.73M | -11.79M | -9.79M | -9.93M | -8.85M | -9.16M | -10.05M | -8.77M | -8.48M | -7.84M | -1.68M | -1.13M | -1.13M | -0.74M | -1.07M | -1.05M | -1.16M |
|
Income from Continuing Operations
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.04M | -131.24M | -10.91M | -11.11M | -13.96M | -13.01M | -13.08M | -13.44M | -16.20M | -12.38M | -12.57M | -12.76M | | -14.75M | -13.45M | -18.66M | -18.61M | -20.32M | -22.77M | | -22.64M | -22.74M | -11.81M | -9.79M | -9.97M | -9.11M | -9.42M | -10.57M | -9.05M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
Consolidated Net Income
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.04M | -131.24M | -10.91M | -11.11M | -13.96M | -13.01M | -13.08M | -13.44M | -16.20M | -12.38M | -12.57M | -12.76M | | -14.75M | -13.45M | -18.66M | -18.61M | -20.32M | -22.77M | | -22.64M | -22.74M | -11.81M | -9.79M | -9.97M | -9.11M | -9.42M | -10.57M | -9.05M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
Income towards Parent Company
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.04M | -131.24M | -10.91M | -11.11M | -13.96M | -13.01M | -13.08M | -13.44M | -16.20M | -12.38M | -12.57M | -12.76M | | -14.75M | -13.45M | -18.66M | -18.61M | -20.32M | -22.77M | | -22.64M | -22.74M | -11.81M | -9.79M | -9.97M | -9.11M | -9.42M | -10.57M | -9.05M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 3.59M | 3.53M | 4.17M | 4.87M | 4.90M | 5.00M | 5.12M | 5.46M | 6.07M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.02M | -131.20M | -14.45M | -14.76M | -19.66M | -17.73M | -17.60M | -18.27M | -21.14M | -17.49M | -18.66M | 194.54M | | -14.62M | -74.00M | -18.66M | -18.61M | -20.32M | 22.07M | | -22.67M | -22.74M | -11.81M | -9.79M | -9.93M | -9.11M | -9.42M | -10.57M | -9.05M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
EPS (Basic)
|
-0.65 | -0.16 | -0.01 | -0.25 | -0.32 | -0.30 | -0.23 | -0.49 | -0.15 | -0.22 | -0.20 | -0.08 | -0.10 | -0.06 | -0.06 | -0.10 | -0.69 | -0.11 | -0.14 | -0.08 | -0.09 | -1.01 | -0.11 | -0.11 | -0.15 | -0.13 | -0.13 | -0.13 | -0.15 | -0.12 | -0.13 | 1.36 | | -0.09 | -0.43 | -0.09 | -0.09 | -0.10 | 0.11 | | -0.11 | -0.11 | -0.06 | -0.05 | -0.05 | -0.04 | -2.48 | -0.63 | -5.49 | -5.30 | -4.90 | -1.05 | -0.71 | -0.70 | -0.47 | -0.67 | -0.63 | -0.55 |
|
EPS (Weighted Average and Diluted)
|
| -0.19 | -0.21 | | | -0.29 | -0.28 | | | | | | | | | | | | | | | | | -0.11 | | | | -0.13 | -0.15 | -0.12 | -0.13 | 1.35 | | | | -0.09 | -0.09 | -0.10 | 0.11 | | -0.11 | -0.11 | -0.06 | -0.05 | -0.05 | -0.04 | -2.48 | -0.63 | -5.49 | -5.30 | -4.90 | -1.05 | -0.71 | -0.70 | -0.47 | -0.67 | -0.63 | -0.55 |
|
Shares Outstanding (Weighted Average)
|
60.41M | 67.23M | 68.10M | 66.00M | 75.62M | 78.51M | 78.67M | 78.55M | 82.91M | 83.08M | 83.16M | 85.94M | 100.23M | 100.42M | 100.43M | 101.13M | 113.41M | 128.41M | 129.73M | 125.42M | 130.16M | 130.39M | 130.50M | 130.39M | 130.70M | 135.63M | 140.63M | 136.94M | 140.85M | 141.02M | 141.19M | 143.51M | 160.64M | 160.79M | 170.61M | 199.81M | 212.79M | 212.84M | 209.64M | 213.95M | 214.43M | 214.54M | 214.40M | 214.95M | 215.00M | 215.10M | 14.48M | 15.98M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.68M | 2.18M |
|
Shares Outstanding (Diluted Average)
|
| 67.23M | 68.10M | | | 78.51M | 78.67M | | | | | | | | | | | | | | | | | 130.39M | | | | 136.94M | | | | 143.71M | | | | | | | 209.64M | | 214.43M | 214.54M | 214.40M | 214.95M | 215.00M | 215.10M | 14.48M | 15.98M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.68M | 2.18M |
|
EBITDA
|
-27.93M | -12.85M | -14.21M | -16.42M | -18.63M | -22.97M | -21.73M | -38.84M | -23.58M | -18.30M | -9.12M | -6.72M | -9.78M | -11.18M | -11.94M | -10.60M | -78.23M | -14.22M | -18.17M | -9.48M | -12.04M | -131.24M | -10.91M | -11.11M | -13.96M | -13.01M | -13.08M | -13.44M | -16.20M | -12.38M | -12.57M | -12.76M | | -14.75M | -13.45M | -18.66M | -18.61M | -20.32M | -22.77M | | -22.64M | -22.30M | -11.05M | -9.09M | -9.23M | -8.26M | -8.52M | -9.67M | -7.98M | -8.66M | -7.95M | -1.74M | -1.17M | -1.15M | -0.76M | -1.09M | -1.04M | -1.19M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.76M | 0.70M | 0.74M | 0.84M | 0.90M | 0.90M | 1.07M | | | | | | | | | |