|
Revenue
|
-0.21M | -0.20M | | 4.49M | 0.04M | 0.41M | 1.07M | 0.33M | 0.22M | 0.17M | 1.68M | 0.94M | 0.41M | 0.55M | 27.61M | 0.10M | 0.07M | 4.83M | 0.23M | 0.18M | 1.92M | 15.43M | 1.73M | 3.02M | | | 0.51M | 0.44M | 1.70M | 0.00M | 0.44M | -0.29M | -0.24M | -0.19M | -0.12M | -0.01M | 0.12M | 0.28M | | | | | 0.03M | | 0.00M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | -0.57M | | | -0.53M | -0.60M | 1.26M | -1.23M | -0.34M | | | | | | | | | | | | | | |
|
Research & Development
|
2.03M | 1.51M | | 55.74M | 3.03M | 3.95M | 67.42M | 4.77M | 5.39M | 6.95M | 92.33M | 9.32M | 6.11M | 6.55M | | 4.71M | 7.28M | 5.24M | 7.28M | 6.31M | 7.31M | 5.39M | 3.48M | 4.17M | | | 0.97M | 0.72M | 1.42M | 0.99M | 0.84M | 1.09M | 0.80M | 0.61M | 1.05M | 1.55M | 1.18M | 1.77M | 1.43M | 1.91M | 2.05M | 1.32M | 1.17M | 1.50M | 1.80M |
|
Selling, General & Administrative
|
1.28M | 1.09M | | 14.08M | 1.63M | 1.87M | 19.29M | 2.10M | 1.78M | 1.41M | 26.49M | 2.19M | 2.07M | 2.31M | | 3.92M | 5.05M | 4.65M | 4.72M | 4.52M | 2.73M | 2.93M | 4.02M | 3.78M | | | 7.64M | 8.69M | 8.64M | 5.96M | 4.10M | 3.96M | 3.72M | 5.23M | 4.28M | 2.67M | 2.25M | 2.79M | 2.80M | 2.36M | 1.70M | 1.67M | 1.77M | 2.19M | 1.62M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | 0.75M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | -109.12M | | | | 7.62M | | | | | | | | 1.77M | 3.60M | | | 1.04M | 1.04M | 0.44M | 1.23M | | 4.90M | | 0.05M | | | | | | | | | | | |
|
Operating Expenses
|
3.31M | 2.60M | | 69.83M | 4.66M | 5.81M | 86.72M | 6.88M | 7.17M | 8.36M | 9.70M | 11.51M | 8.18M | 8.86M | 7.62M | 8.64M | 12.33M | 9.89M | 12.01M | 11.58M | 10.05M | 8.32M | 9.27M | 11.55M | | | 9.65M | 10.46M | 10.49M | 8.18M | 4.94M | 9.96M | 4.52M | 5.89M | 5.33M | 4.22M | 3.43M | 4.56M | 4.24M | 4.27M | 3.75M | 3.00M | 2.94M | 3.69M | 3.42M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | -5.07M | -11.78M | -11.40M | | 7.11M | -8.12M | -8.52M | | | -9.14M | -10.02M | -8.63M | -8.18M | -4.94M | -9.96M | -4.52M | -5.89M | -5.33M | -3.97M | -3.31M | -4.28M | -4.24M | -4.27M | -3.75M | -3.00M | -2.92M | -3.69M | -3.42M |
|
EBIT
|
-3.10M | -2.41M | | -74.31M | -4.46M | -5.03M | -80.20M | -5.95M | -6.35M | -7.62M | -107.63M | -10.12M | -7.37M | -7.96M | | -8.07M | -11.73M | -5.07M | -11.78M | -11.40M | -7.35M | 7.11M | -8.12M | -8.52M | | | -9.14M | -10.02M | -8.63M | -8.18M | -4.94M | -9.96M | -4.52M | -5.89M | -5.33M | -3.97M | -3.31M | -4.28M | -4.24M | -4.27M | -3.75M | -3.00M | -2.92M | -3.69M | -3.42M |
|
Interest & Investment Income
|
| | | 1.56M | | | 1.61M | | | | | | | | | | | 6.56M | -1.22M | 2.18M | | -0.27M | 0.00M | 0.42M | | | 0.08M | -0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.14M | 0.14M | 0.20M | 0.86M | 0.19M | 0.17M | 0.22M | 0.20M | 0.15M | 0.10M | 0.07M | 0.08M | 0.08M |
|
Other Non Operating Income
|
| | | 1.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.01M | -0.80M | | | 0.01M | 0.02M | 0.81M | 0.07M | 0.35M | 0.18M | 1.05M | -1.74M | -9.27M | -2.33M | | -0.62M | 2.21M | 5.74M | -2.04M | 1.37M | 0.00M | -1.26M | -3.02M | -2.46M | | | 0.19M | 0.17M | 0.26M | 0.26M | 0.32M | 84.27M | -0.10M | -0.05M | 5.39M | -0.46M | 1.89M | -0.23M | 0.28M | 0.44M | 0.40M | 1.13M | 0.25M | 0.20M | -1.01M |
|
EBT
|
-3.31M | -2.60M | | -69.83M | -4.62M | -5.41M | -85.64M | -6.55M | -6.95M | -8.19M | -115.36M | -10.57M | -7.77M | -8.31M | | -8.54M | -12.26M | 0.67M | -13.82M | -10.03M | -8.12M | 5.84M | -10.56M | -10.98M | | | -9.74M | -9.85M | -8.38M | -7.92M | -5.29M | -4.62M | -4.63M | -5.94M | -5.25M | 0.06M | -1.42M | -4.51M | -4.02M | -3.95M | -3.35M | -2.89M | -2.85M | -3.61M | -3.34M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | 0.77M | -0.01M | 0.00M | | | | 0.01M | | | | | 0.01M | -0.00M | | | 0.00M | -0.01M | | | | | | | |
|
Profit After Tax
|
-3.54M | -3.60M | | 71.77M | -4.76M | -5.76M | -6.37M | -7.07M | -7.19M | -8.58M | -10.52M | -12.76M | -17.45M | -10.99M | 17.77M | -9.63M | -10.57M | 0.67M | -13.82M | -10.03M | -8.90M | 5.07M | -10.55M | -10.98M | | | -8.96M | -9.85M | -8.38M | -7.92M | -8.67M | 74.31M | -6.75M | -5.94M | -8.15M | -4.43M | -1.42M | -4.52M | -3.95M | -3.83M | -3.35M | -1.87M | -2.67M | -3.49M | -4.44M |
|
Income from Continuing Operations
|
-3.31M | -2.60M | | -69.83M | -4.62M | -5.41M | -85.64M | -6.55M | -6.95M | -8.19M | -115.36M | -10.57M | -7.77M | -8.31M | | -8.54M | -12.26M | 0.67M | -13.82M | -10.03M | -8.12M | 5.07M | -10.55M | -10.98M | | | -9.74M | -9.85M | -8.38M | -7.92M | -5.29M | -4.62M | -4.64M | -5.94M | -5.25M | 0.06M | -1.42M | -4.50M | -4.02M | -3.95M | -3.35M | -2.89M | -2.85M | -3.61M | -3.34M |
|
Consolidated Net Income
|
-3.31M | -2.60M | | -69.83M | -4.62M | -5.41M | -85.64M | -6.55M | -6.95M | -8.19M | -115.36M | -10.57M | -7.77M | -8.31M | | -8.54M | -12.26M | 0.67M | -13.82M | -10.03M | -8.12M | 5.07M | -10.55M | -10.98M | | | -9.74M | -9.85M | -8.38M | -7.92M | -4.06M | -3.65M | -2.11M | -1.55M | -8.22M | 0.06M | 0.06M | -0.01M | -4.02M | -3.95M | -3.35M | -2.89M | 0.07M | -3.61M | -3.34M |
|
Income towards Parent Company
|
-3.31M | -2.60M | | -69.83M | -4.62M | -5.41M | -85.64M | -6.55M | -6.95M | -8.19M | -115.36M | -10.57M | -7.77M | -8.31M | | -8.54M | -12.26M | 0.67M | -13.82M | -10.03M | -8.12M | 5.07M | -10.55M | -10.98M | | | -9.74M | -9.85M | -8.38M | -7.92M | -4.06M | -3.65M | -2.11M | -1.55M | -8.22M | 0.06M | 0.06M | -0.01M | -4.02M | -3.95M | -3.35M | -2.89M | 0.07M | -3.61M | -3.34M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | 0.19M | -0.74M | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-3.31M | -2.60M | | -69.83M | -4.62M | -5.41M | -85.64M | -6.55M | -6.95M | -8.19M | -115.36M | -10.57M | -7.77M | -8.31M | | -8.54M | -12.26M | 0.67M | -13.82M | -10.03M | -8.12M | 5.07M | -10.55M | -10.98M | | | -9.74M | -9.85M | -8.38M | -7.92M | -4.06M | -3.72M | -6.94M | -5.20M | -8.22M | -8.10M | -1.42M | -4.52M | -4.02M | -3.95M | -3.35M | -2.89M | 0.07M | -3.61M | -3.34M |
|
EPS (Basic)
|
-5.41 | -5.38 | | -72.09 | -0.25 | -0.30 | -0.33 | -0.36 | -0.35 | -0.38 | -0.41 | -0.34 | -0.47 | -0.26 | 0.41 | -220.00 | -240.00 | 20.00 | -320.00 | -0.23 | -200.00 | 110.00 | -240.00 | -0.24 | | | -0.08 | -0.08 | -1.40 | -1.22 | -1.19 | 9.08 | -0.94 | -0.76 | -0.75 | -0.41 | -0.08 | -0.21 | -0.16 | -0.15 | -0.13 | -0.07 | -0.10 | -0.10 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.34 | -0.47 | -0.26 | 0.39 | -220.00 | -300.00 | -130.00 | -320.00 | -0.27 | -200.00 | 110.00 | -240.00 | -0.25 | | | | -0.08 | -1.40 | -1.22 | -0.56 | -0.46 | -0.94 | -0.77 | -0.75 | -0.74 | -0.08 | -0.21 | -0.16 | | | | -0.10 | | |
|
Shares Outstanding (Weighted Average)
|
| | 0.97M | | 0.97M | 0.97M | 0.98M | 0.98M | 0.98M | 1.13M | 1.85M | 1.86M | 2.11M | 2.11M | 2.15M | 2.16M | 2.17M | 2.17M | 2.19M | 2.19M | 2.22M | 2.22M | 2.26M | 2.26M | 2.27M | 2.27M | 5.95M | 5.96M | 5.96M | 5.97M | 7.35M | 7.36M | 7.37M | 10.92M | 10.92M | 10.92M | 16.34M | 16.95M | 16.97M | 16.99M | 16.99M | 17.03M | 17.10M | 20.50M | 20.52M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 43.19M | 44.31M | 44.29M | | 44.43M | 44.40M | 45.05M | | | | | | | | | 7.28M | 7.36M | 7.38M | | 10.89M | 10.92M | 16.76M | | | | | | | | |
|
EBITDA
|
-3.10M | -2.41M | | -74.31M | -4.46M | -5.03M | -80.20M | -7.07M | -7.20M | -8.58M | -10.52M | -12.76M | -17.45M | -10.98M | | -9.63M | -10.58M | 0.67M | -13.82M | -10.02M | -8.89M | 5.07M | -10.55M | -10.98M | | | -9.14M | -10.02M | -8.63M | -8.18M | -4.94M | -9.96M | -4.52M | -5.89M | -5.33M | -3.97M | -3.31M | -4.28M | -4.24M | -4.27M | -3.75M | -3.00M | -2.92M | -3.69M | -3.42M |
|
Interest Expenses
|
0.21M | 0.20M | | -4.49M | 0.16M | 0.38M | 5.44M | 0.59M | 0.60M | 0.57M | 7.72M | 0.45M | 0.40M | 0.35M | | 0.47M | 0.53M | 0.82M | 0.82M | 0.81M | 0.78M | 0.71M | 0.68M | 0.68M | | | 0.67M | 0.61M | 0.54M | 0.38M | 0.39M | 0.29M | 0.24M | 0.19M | 0.12M | 0.01M | | | | | | | | | |
|
Shares Outstanding
|
| | 7.15M | | | | 19.57M | | | | 37.06M | | | | 43.05M | | | | 43.71M | | | | 45.27M | | | | 5.96M | 5.96M | 5.97M | 6.84M | 7.36M | 7.37M | 7.41M | 8.24M | 10.92M | 10.99M | 16.95M | 16.95M | 16.99M | 16.99M | 17.03M | 17.03M | 17.10M | 20.52M | 45.59M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | 13.22 | 0.11 | | | | | | | | | | | 0.02 | | | | 0.11 | | | | | | | |