|
Revenue
|
| | -0.01M | 0.23M | -0.63M | -0.80M | -0.78M | -0.82M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 6.69M | 2.79M | 233.66M | 329.00M |
|
Cost of Revenue
|
| | | | | | | | | | | | | 0.79M | 0.27M | 14.13M | 38.49M |
|
Gross Profit
|
| | -0.01M | 0.23M | -0.63M | -0.80M | -0.78M | -0.82M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 5.90M | 2.52M | 219.53M | 290.52M |
|
Amortization - Intangibles
|
0.15M | 0.15M | | | | | | | | | | | | | | | |
|
Research & Development
|
0.04M | 28.83M | 0.33M | 17.07M | 21.03M | 13.66M | 40.09M | 47.71M | 69.23M | 102.53M | 159.39M | 154.18M | 165.90M | 222.58M | 125.35M | 76.19M | 94.29M |
|
Share-based Compensation (IS)
|
0.35M | 4.40M | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.73M | 19.71M | 0.55M | 1.20M | 4.78M | 6.66M | 15.79M | 15.63M | 9.89M | 16.33M | 15.16M | 15.03M | 107.85M | 128.09M | 95.48M | 122.71M | 154.30M |
|
Restructuring Costs
|
| | 0.47M | 0.92M | 1.82M | 2.50M | 3.41M | 4.19M | 5.12M | 6.03M | 7.87M | 9.50M | 41.52M | | | | |
|
Other Operating Expenses
|
| 14.35M | -0.47M | -0.92M | -0.71M | 0.30M | -3.41M | -4.19M | -5.12M | -6.03M | -7.87M | -9.50M | -41.52M | 0.79M | 0.27M | 14.13M | 38.49M |
|
Operating Expenses
|
1.77M | 62.89M | 0.88M | 18.27M | 26.91M | 23.12M | 55.87M | 63.33M | 79.12M | 118.86M | 174.55M | 169.21M | 273.75M | 351.46M | 221.10M | 213.03M | 287.07M |
|
Operating Income
|
-1.77M | -62.89M | -0.88M | -18.27M | -26.90M | -22.97M | -55.72M | -63.18M | -78.97M | -118.71M | -174.40M | -169.06M | -273.59M | -344.77M | -218.32M | 20.63M | 41.93M |
|
EBIT
|
-1.77M | -62.89M | -0.88M | -18.27M | -26.90M | -22.97M | -55.72M | -63.18M | -78.97M | -118.71M | -174.40M | -169.06M | -273.59M | -344.77M | -218.32M | 20.63M | 41.93M |
|
Interest & Investment Income
|
-0.59M | -2.42M | | -0.00M | 0.02M | 0.03M | 0.06M | 0.17M | 0.32M | 0.29M | 0.86M | | | | | | |
|
Other Non Operating Income
|
| | | -0.21M | 1.66M | 3.30M | 0.72M | 1.03M | | | | | | 2.31M | 4.70M | 5.04M | 7.69M |
|
Non Operating Income
|
1.02M | -2.76M | -0.01M | 0.02M | 1.04M | 2.49M | -0.06M | 0.23M | 0.72M | 0.24M | 0.92M | -3.82M | -5.79M | -3.33M | -5.50M | -7.57M | -16.34M |
|
EBT
|
-2.36M | -65.31M | -0.89M | -18.04M | -25.85M | -20.48M | -56.60M | -63.98M | -78.65M | -119.26M | -174.42M | -174.34M | -279.92M | -348.10M | -223.81M | 13.06M | 25.59M |
|
Tax Provisions
|
| | | | 0.33M | | | | | | | | | | | 0.39M | 2.21M |
|
Profit After Tax
|
-2.79M | -60.13M | -0.89M | -18.29M | -26.18M | -20.48M | -55.78M | -62.95M | -78.25M | -118.48M | -173.48M | -172.87M | -279.38M | -348.10M | -223.81M | 12.67M | 23.38M |
|
Income from Non-Controlling Interests
|
| | -0.04M | -7.18M | -8.11M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-2.36M | -65.31M | -0.89M | -18.04M | -26.18M | -20.48M | -56.60M | -63.98M | -78.65M | -119.26M | -174.42M | -174.34M | -279.92M | -348.10M | -223.81M | 12.67M | 23.38M |
|
Consolidated Net Income
|
-2.36M | -65.31M | -0.89M | -18.04M | -26.18M | -20.48M | -56.60M | -63.98M | -78.65M | -119.26M | -174.42M | -174.34M | -279.92M | -348.10M | -223.81M | 12.67M | 23.38M |
|
Income towards Parent Company
|
-2.36M | -65.31M | -0.89M | -18.04M | -26.18M | -20.48M | -56.60M | -63.98M | -78.65M | -119.26M | -174.42M | -174.34M | -279.92M | -348.10M | -223.81M | 12.67M | 23.38M |
|
Net Income towards Common Stockholders
|
-2.36M | -65.31M | -0.89M | -18.04M | -26.18M | -20.48M | -56.60M | -63.98M | -78.65M | -119.26M | -174.42M | -174.34M | -279.92M | -348.10M | -223.81M | 12.67M | 23.38M |
|
EPS (Basic)
|
0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
0.04M | 0.04M | 0.13M | 5.06M | 25.06M | 33.50M | 43.96M | 52.52M | 54.73M | 70.65M | 82.90M | 99.56M | 131.49M | 142.94M | 145.34M | 151.41M | 155.67M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 115.33M | 132.22M | 135.41M | | |
|
EBITDA
|
-1.77M | -62.89M | -0.88M | -18.27M | -26.90M | -22.97M | -55.72M | -63.18M | -78.97M | -118.71M | -174.40M | -169.06M | -273.59M | -344.77M | -218.32M | 20.63M | 41.93M |
|
Tax Rate
|
| | | | | | | | | | | | | | | 2.99% | 8.64% |