|
Revenue
|
0.20M | 0.22M | 42.80M | 2.97M | 1.12M | 0.59M | 1.12M | 1.93M | 0.45M | 0.12M | 0.11M | 0.11M | 0.11M | 0.12M | 1.62M | 9.60M | 1.47M | 2.25M | 1.65M | 0.17M | 0.21M | 0.32M | 0.11M | 0.14M | 0.45M | 0.32M | 0.12M | 0.06M | 0.07M | 2.02M | 0.06M | 0.03M | 0.05M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 2.73M | |
|
Research & Development
|
8.45M | 6.78M | 26.96M | 10.58M | 12.76M | 10.05M | 15.29M | 12.09M | 14.25M | 12.90M | 11.89M | 10.39M | 9.50M | 6.51M | 5.28M | 4.60M | 5.82M | 5.56M | 3.99M | 4.69M | 4.89M | 4.61M | 5.14M | 4.48M | 4.58M | 4.07M | 3.98M | 4.29M | 4.08M | 3.90M | 3.52M | 4.05M | 3.37M | 4.80M | 4.19M | 4.53M | 1.94M | 1.85M | 1.76M | 1.75M | 2.00M | 2.04M | 3.59M | 3.77M | 4.08M | 2.46M | 2.46M | 2.43M | 1.91M | 3.96M | 5.11M | 1.86M | 2.51M | 2.29M | 2.31M |
|
Selling, General & Administrative
|
2.46M | 1.63M | 8.92M | 2.70M | 3.35M | 3.12M | 5.93M | 4.40M | 4.93M | 3.98M | 3.12M | 3.09M | 2.96M | 2.57M | 2.22M | 1.78M | 3.17M | 2.08M | 1.98M | 1.95M | 2.12M | 1.78M | 1.73M | 1.78M | 1.89M | 2.05M | 1.73M | 1.91M | 3.23M | 1.76M | 1.64M | 1.71M | 1.81M | 2.59M | 2.15M | 1.78M | 2.22M | 2.85M | 2.28M | 2.07M | 2.19M | 2.14M | 2.10M | 2.02M | 2.11M | 2.21M | 2.69M | 2.08M | 3.36M | 1.98M | 3.48M | 3.48M | 2.75M | 1.69M | 1.74M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 0.85M | 0.97M | 0.97M | 1.85M | 0.55M | 0.50M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | -2.58M | 116.61M | -0.97M | -0.97M | -1.85M | -0.55M | -0.50M |
|
Operating Expenses
|
10.91M | 8.40M | 35.88M | 13.27M | 16.10M | 13.16M | 21.22M | 16.49M | 19.18M | 16.89M | 15.00M | 13.47M | 12.46M | 9.08M | 7.50M | 6.39M | 8.99M | 7.65M | 5.97M | 6.64M | 7.00M | 6.39M | 6.87M | 6.26M | 6.47M | 6.12M | 5.71M | 6.21M | 7.31M | 5.66M | 5.16M | 5.76M | 5.18M | 7.39M | 6.34M | 6.31M | 4.15M | 4.70M | 4.05M | 3.82M | 4.19M | 4.18M | 5.70M | 5.79M | 6.19M | 4.67M | 5.15M | 4.52M | 5.27M | 123.41M | 8.59M | 5.33M | 5.26M | 3.98M | 4.05M |
|
Operating Income
|
-10.71M | -8.18M | 6.92M | -10.30M | -14.99M | -12.57M | -20.10M | -14.56M | -18.73M | -16.76M | -14.89M | -13.36M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M |
|
EBIT
|
-10.71M | -8.18M | 6.92M | -10.30M | -14.99M | -12.57M | -20.10M | -14.56M | -18.73M | -16.76M | -14.89M | -13.36M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M |
|
Other Non Operating Income
|
0.54M | -0.00M | 0.03M | 0.04M | 0.13M | 0.01M | 0.05M | -0.13M | 0.00M | -0.02M | -0.02M | -0.01M | -0.02M | -0.02M | 0.00M | -0.00M | 0.01M | 0.01M | 0.01M | 0.03M | | 0.01M | 0.01M | 0.01M | | 0.11M | 0.12M | 0.92M | 0.07M | 0.04M | 0.03M | 0.01M | 0.10M | | -0.02M | -0.03M | 0.02M | -0.01M | 0.01M | -0.00M | 0.01M | 0.10M | 0.24M | 0.31M | 0.36M | 0.36M | 0.35M | 0.28M | 0.23M | 0.20M | 0.06M | -0.21M | 0.18M | 0.19M | 0.10M |
|
Non Operating Income
|
0.54M | -0.00M | 0.03M | 0.04M | 0.13M | 0.01M | 0.05M | -0.13M | 0.00M | -0.02M | -0.02M | -0.01M | -0.02M | -0.02M | 0.00M | -0.00M | 0.01M | 0.01M | 0.01M | 0.03M | | 0.01M | 0.01M | 0.01M | | 0.11M | 0.12M | 0.92M | 0.07M | 0.04M | 0.03M | 0.01M | 0.10M | | -0.02M | -0.03M | 0.02M | -0.01M | 0.01M | -0.00M | 0.01M | 0.10M | 0.24M | 0.31M | 0.36M | 0.36M | 0.35M | 0.28M | 0.23M | 0.20M | 0.06M | -0.21M | 0.18M | 0.19M | 0.10M |
|
EBT
|
-10.80M | -7.42M | -1.44M | -10.26M | -14.85M | -12.56M | -20.09M | -14.62M | -18.72M | -16.78M | -14.91M | -13.37M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M |
|
Tax Provisions
|
| | | | | | 0.43M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-10.80M | -7.42M | -1.44M | -10.26M | -14.85M | -12.56M | -20.52M | -14.63M | -18.72M | -16.78M | -14.91M | -13.39M | -12.37M | -8.97M | -5.87M | 3.19M | -7.24M | -5.38M | -1.60M | -5.45M | -8.34M | -2.58M | -6.96M | -6.21M | -5.09M | -4.48M | -5.35M | -5.65M | -7.60M | -3.56M | -4.59M | -5.75M | -5.09M | -7.39M | -6.24M | -6.43M | -4.71M | -4.23M | -3.45M | -3.76M | -4.12M | -4.02M | -5.40M | -5.42M | -5.78M | -4.25M | -4.74M | -4.18M | -4.98M | -123.14M | -8.47M | -29.92M | 21.49M | -0.92M | -3.96M |
|
Income from Non-Controlling Interests
|
| | | | | | | -0.01M | -0.04M | -0.03M | -0.03M | -0.02M | -0.02M | -0.02M | | | | | | | | | | | | -0.16M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-10.80M | -7.42M | -1.44M | -10.26M | -14.85M | -12.56M | -20.52M | -14.63M | -18.72M | -16.78M | -14.91M | -13.37M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M |
|
Consolidated Net Income
|
-10.80M | -7.42M | -1.44M | -10.26M | -14.85M | -12.56M | -20.52M | -14.63M | -18.72M | -16.78M | -14.91M | -13.37M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M |
|
Income towards Parent Company
|
-10.80M | -7.42M | -1.44M | -10.26M | -14.85M | -12.56M | -20.52M | -14.63M | -18.72M | -16.78M | -14.91M | -13.37M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M |
|
Preferred Dividend Payments
|
1.23M | 0.93M | 0.79M | 1.01M | 1.02M | 1.03M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.37M | -7.04M | -8.50M | 6.41M | -0.29M | -0.93M |
|
Net Income towards Common Stockholders
|
-12.03M | -8.34M | -2.22M | -11.27M | -15.86M | -13.59M | -20.79M | -14.62M | -18.68M | -16.75M | -14.88M | -13.37M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -4.98M | -20.77M | -1.43M | -21.42M | 15.08M | -0.62M | -3.04M |
|
EPS (Basic)
|
-5.53 | -3.84 | -1.02 | -5.11 | -6.08 | -5.21 | -1.34 | -0.68 | -0.87 | -0.77 | -0.69 | -0.62 | -0.57 | -4.13 | -2.60 | 1.41 | -2.65 | -1.96 | -0.29 | -1.46 | -1.23 | -0.29 | -10.60 | -10.19 | -5.85 | -1.39 | -0.94 | -1.49 | -1.29 | -0.61 | -0.75 | -0.40 | -0.03 | -0.65 | -0.52 | -0.54 | -0.32 | -0.27 | -0.22 | -0.22 | -0.20 | -0.19 | -0.26 | -0.27 | -0.28 | -0.20 | -5.64 | -5.31 | -5.92 | -20.52 | -1.49 | -13.79 | 2.17 | -0.11 | -0.34 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54 | -0.32 | -0.27 | -0.22 | -0.22 | -0.20 | -0.19 | -0.26 | -0.27 | -0.28 | -0.20 | -5.64 | -5.31 | -5.92 | -20.52 | -1.49 | -13.79 | 2.09 | -0.11 | -0.34 |
|
Shares Outstanding (Weighted Average)
|
2.17M | 2.17M | 2.17M | 2.21M | 2.61M | 2.61M | 15.48M | 21.42M | 21.57M | 21.66M | 21.69M | 21.65M | 21.70M | 2.17M | 2.26M | 2.27M | 2.73M | 2.74M | 5.44M | 4.43M | 6.77M | 9.00M | 0.66M | 0.60M | 1.01M | 4.07M | 5.67M | 4.12M | 5.89M | 5.95M | 6.14M | 14.38M | 160.35M | 11.30M | 12.06M | 11.60M | 14.62M | 15.78M | 15.98M | 16.83M | 20.90M | 20.90M | 20.92M | 20.91M | 20.96M | 20.98M | 0.84M | 0.84M | 0.84M | 1.01M | 1.04M | 1.55M | 6.97M | 7.36M | 8.82M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | 14.62M | 15.78M | 15.98M | 16.83M | 20.90M | 20.90M | 20.92M | 20.91M | 20.96M | 20.98M | 0.84M | 0.84M | 0.84M | 1.01M | 1.04M | 1.55M | 7.22M | 7.61M | 8.82M |
|
EBITDA
|
-10.71M | -8.18M | 6.92M | -10.30M | -14.99M | -12.57M | -20.10M | -14.56M | -18.73M | -16.76M | -14.89M | -13.36M | -12.35M | -8.96M | -5.88M | 3.21M | -7.52M | -5.40M | -4.32M | -6.47M | -6.79M | -6.07M | -6.76M | -6.12M | -5.90M | -5.64M | -5.59M | -6.15M | -7.24M | -3.63M | -5.10M | -5.73M | -5.12M | -7.34M | -6.27M | -6.25M | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M |
|
Interest Expenses
|
0.02M | 0.23M | 8.36M | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | -2.15% | -0.02% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |