|
Revenue
|
0.02M | 127.42M | 277.48M | 81.70M | 73.70M | 73.81M | 0.00M | | | 0.04M | 0.37M | 0.01M | 0.29M | 0.01M | 1.61M | 0.29M | 0.25M | 0.27M | 0.29M | 0.38M | 0.40M | 0.38M | 0.40M | 0.38M | 0.40M | 0.38M | 0.40M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.04M | 0.00M | 0.04M | 302.58M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | 0.05M | 0.06M |
|
Research & Development
|
0.52M | 1.23M | 1.94M | 0.47M | 0.20M | 0.23M | 0.27M | 0.76M | 0.26M | 0.27M | 0.25M | 0.77M | 0.30M | 0.38M | 0.32M | 0.78M | 0.35M | 0.34M | 0.37M | 0.45M | 0.48M | 0.46M | 2.76M | 0.81M | 0.96M | 0.78M | 1.50M | 1.00M | 1.19M | 0.93M | 1.69M | 0.94M | 0.99M | 0.96M | 0.96M | 1.91M | 3.80M | 1.09M | 2.03M | 1.15M | 1.15M | 1.15M | 2.12M | 1.23M | 1.25M | 1.22M | 2.71M | 1.37M | 4.75M | 1.22M | 2.37M | 1.27M | 1.22M | 1.18M | 2.37M | 1.26M | 1.22M | 1.14M |
|
Selling, General & Administrative
|
3.96M | 24.45M | 30.64M | 3.10M | 2.57M | 3.52M | 3.91M | 5.93M | 6.97M | 11.50M | 9.49M | 9.77M | 9.52M | 6.20M | 6.43M | 6.85M | 6.86M | 6.09M | 6.17M | 8.54M | 5.27M | 6.32M | 4.88M | 3.47M | 3.25M | 3.15M | 4.94M | 6.61M | 5.29M | 4.02M | 4.78M | 4.71M | 3.60M | 4.02M | 3.58M | 27.38M | 6.70M | 4.27M | 7.46M | 41.94M | 3.01M | 3.09M | 4.67M | 3.19M | 3.05M | 4.14M | 5.35M | 4.55M | 7.37M | 4.42M | 5.41M | 3.66M | 3.19M | 3.21M | 4.30M | 2.79M | 2.78M | 3.06M |
|
Other Operating Expenses
|
-8.96M | 199.80M | -35.03M | -16.33M | | | | | | | | | | | | | | | | | | 0.88M | | | | | | | | | | | | | | 41.27M | | | | -9.44M | | | 0.35M | -0.00M | | | | | | | | | | | | | | 0.50M |
|
Operating Expenses
|
-4.48M | -84.92M | -2.45M | -12.77M | 2.77M | 3.75M | 4.18M | 6.69M | 7.22M | 11.77M | 9.74M | 10.54M | 9.82M | 6.58M | 6.75M | 7.63M | 7.20M | 6.44M | 6.54M | 8.99M | 5.75M | 7.66M | 7.65M | 4.28M | 4.21M | 3.94M | 6.44M | 7.61M | 6.48M | 4.96M | 6.47M | 5.64M | 4.59M | 4.98M | 4.54M | 119.38M | 10.50M | 5.36M | 9.50M | 33.66M | 4.16M | 4.24M | 7.16M | 4.41M | 4.30M | 5.36M | 8.06M | 5.92M | 12.12M | 5.64M | 7.78M | 4.93M | 4.42M | 4.39M | 6.67M | 4.05M | 3.99M | 4.70M |
|
Operating Income
|
-4.46M | 115.10M | 108.10M | -3.52M | -2.75M | -3.75M | -4.18M | -6.69M | -7.22M | -11.73M | -9.37M | -10.53M | -9.53M | -6.58M | -5.13M | -7.35M | -6.95M | -6.17M | -6.25M | -8.62M | -5.35M | -7.29M | -7.25M | -3.91M | -3.81M | -3.56M | -6.04M | -7.61M | -6.46M | -4.95M | -6.44M | -5.63M | -4.55M | -4.98M | -4.50M | 183.19M | -10.49M | -5.33M | -9.48M | -33.65M | -4.14M | -4.24M | -7.14M | -4.40M | -4.27M | -5.36M | -8.05M | -5.91M | -12.12M | -5.63M | -7.78M | -4.93M | -4.42M | -4.39M | -6.67M | -4.05M | -3.94M | -4.64M |
|
EBIT
|
-4.46M | 115.10M | 108.10M | -3.52M | -2.75M | -3.75M | -4.18M | -6.69M | -7.22M | -11.73M | -9.37M | -10.53M | -9.53M | -6.58M | -5.13M | -7.35M | -6.95M | -6.17M | -6.25M | -8.62M | -5.35M | -7.29M | -7.25M | -3.91M | -3.81M | -3.56M | -6.04M | -7.61M | -6.46M | -4.95M | -6.44M | -5.63M | -4.55M | -4.98M | -4.50M | 183.19M | -10.49M | -5.33M | -9.48M | -33.65M | -4.14M | -4.24M | -7.14M | -4.40M | -4.27M | -5.36M | -8.05M | -5.91M | -12.12M | -5.63M | -7.78M | -4.93M | -4.42M | -4.39M | -6.67M | -4.05M | -3.94M | -4.64M |
|
Interest & Investment Income
|
| | | | 0.06M | 0.07M | 0.04M | 0.06M | 0.07M | 0.13M | 0.11M | 0.02M | 0.03M | 0.02M | 0.05M | 0.02M | 0.03M | 0.03M | -0.04M | 0.01M | 0.02M | | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 108.24M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.20M | 0.59M | 1.03M | 1.37M | 0.74M | 0.72M | 0.67M | 0.64M | 0.59M | 0.55M | 0.45M | 0.37M | 0.32M | 0.30M |
|
Other Non Operating Income
|
4.44M | 2.54M | | | -5.13M | -7.06M | 8.55M | -1.96M | 0.27M | -2.25M | 1.41M | -0.36M | 1.61M | -0.12M | -0.05M | 0.17M | 0.84M | -0.53M | 1.82M | | | 0.02M | 0.02M | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.12M | 0.01M | 0.09M | 1.22M | 0.06M | 0.07M | | | 0.07M | | | | | | | | | | | | | 0.02M | 0.02M | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-8.90M | 112.58M | 108.20M | -33.30M | -7.82M | -10.74M | 4.42M | -8.59M | -6.88M | -13.85M | -7.85M | -10.87M | -7.89M | -6.67M | -5.13M | -7.16M | -6.08M | -6.67M | -4.47M | -8.60M | -5.34M | -7.27M | -7.23M | -3.89M | -3.80M | -3.55M | -6.04M | -7.60M | -6.45M | -4.93M | -6.42M | -5.61M | -4.53M | -4.96M | -4.49M | 332.70M | -10.47M | -5.32M | -9.46M | -33.64M | -4.13M | -4.23M | -7.13M | -4.38M | -4.06M | -4.77M | -7.02M | -4.54M | -11.38M | -4.92M | -7.11M | -4.29M | -3.83M | -3.84M | -6.21M | -3.68M | -3.62M | -4.35M |
|
Tax Provisions
|
3.00M | 34.00M | 26.67M | 10.74M | -0.70M | 0.94M | -1.46M | -5.71M | -2.17M | 3.59M | -3.13M | -21.48M | 0.00M | 0.35M | | 0.40M | 0.00M | | | 0.01M | | 0.12M | 0.01M | 0.01M | | -0.00M | -0.00M | 0.01M | | | -0.00M | 0.00M | -0.40M | | | 32.76M | -2.43M | -1.29M | 7.04M | -7.19M | 2.72M | -0.90M | -0.84M | -1.06M | 0.37M | -0.49M | 17.20M | -0.08M | | -0.00M | | | 0.00M | | | 0.00M | | |
|
Profit After Tax
|
8.90M | 78.58M | 4.83M | -2.84M | -7.12M | -9.80M | 5.88M | -6.21M | -4.71M | -10.26M | -4.72M | -7.23M | -7.89M | -7.03M | -5.13M | -7.55M | -6.09M | -6.67M | -4.47M | -8.61M | -5.34M | -7.39M | -7.24M | -3.89M | -3.80M | -3.55M | -6.03M | -7.61M | -6.45M | -4.93M | -6.42M | -5.61M | -4.13M | -4.96M | -4.49M | 299.94M | -8.04M | -4.03M | -7.45M | -26.44M | -6.85M | -3.33M | -6.30M | -3.32M | -4.44M | -4.28M | -24.22M | -4.47M | -11.38M | -4.92M | -7.11M | -4.29M | -3.83M | -3.84M | -6.21M | -3.68M | -3.62M | -4.35M |
|
Income from Continuing Operations
|
-11.90M | 78.58M | 81.53M | -44.05M | -7.12M | -11.69M | 5.88M | -2.88M | -4.71M | -17.44M | -4.72M | 10.60M | -7.89M | -7.03M | -5.13M | -7.55M | -6.09M | -6.67M | -4.47M | -8.61M | -5.34M | -7.39M | -7.23M | -3.89M | -3.80M | -3.55M | -6.03M | -7.61M | -6.45M | -4.93M | -6.42M | -5.61M | -4.13M | -4.96M | -4.49M | 299.94M | -8.04M | -4.03M | -16.50M | -26.44M | -6.85M | -3.33M | -6.30M | -3.32M | -4.44M | -4.28M | -24.22M | -4.47M | -11.38M | -4.92M | -7.11M | -4.29M | -3.83M | -3.84M | -6.21M | -3.68M | -3.62M | -4.35M |
|
Consolidated Net Income
|
-11.90M | 78.58M | 81.53M | -44.05M | -7.12M | -11.69M | 5.88M | -2.88M | -4.71M | -17.44M | -4.72M | 10.60M | -7.89M | -7.03M | -5.13M | -7.55M | -6.09M | -6.67M | -4.47M | -8.61M | -5.34M | -7.39M | -7.23M | -3.89M | -3.80M | -3.55M | -6.03M | -7.61M | -6.45M | -4.93M | -6.42M | -5.61M | -4.13M | -4.96M | -4.49M | 299.94M | -8.04M | -4.03M | -16.50M | -26.44M | -6.85M | -3.33M | -6.30M | -3.32M | -4.44M | -4.28M | -24.22M | -4.47M | -11.38M | -4.92M | -7.11M | -4.29M | -3.83M | -3.84M | -6.21M | -3.68M | -3.62M | -4.35M |
|
Income towards Parent Company
|
-11.90M | 78.58M | 81.53M | -44.05M | -7.12M | -11.69M | 5.88M | -2.88M | -4.71M | -17.44M | -4.72M | 10.60M | -7.89M | -7.03M | -5.13M | -7.55M | -6.09M | -6.67M | -4.47M | -8.61M | -5.34M | -7.39M | -7.23M | -3.89M | -3.80M | -3.55M | -6.03M | -7.61M | -6.45M | -4.93M | -6.42M | -5.61M | -4.13M | -4.96M | -4.49M | 299.94M | -8.04M | -4.03M | -16.50M | -26.44M | -6.85M | -3.33M | -6.30M | -3.32M | -4.44M | -4.28M | -24.22M | -4.47M | -11.38M | -4.92M | -7.11M | -4.29M | -3.83M | -3.84M | -6.21M | -3.68M | -3.62M | -4.35M |
|
Net Income towards Common Stockholders
|
-11.90M | 78.58M | 81.53M | -44.05M | -7.12M | -11.69M | 5.88M | -2.88M | -4.71M | -17.44M | -4.72M | 10.60M | -7.89M | -7.03M | -5.13M | -7.55M | -6.09M | -6.67M | -4.47M | -8.61M | -5.34M | -7.39M | -7.23M | -3.89M | -3.80M | -3.55M | -6.03M | -7.61M | -6.45M | -4.93M | -6.42M | -5.61M | -4.13M | -4.96M | -4.49M | 299.94M | -8.04M | -4.03M | -16.50M | -26.44M | -6.85M | -3.33M | -6.30M | -3.32M | -4.44M | -4.28M | -24.22M | -4.47M | -11.38M | -4.92M | -7.11M | -4.29M | -3.83M | -3.84M | -6.21M | -3.68M | -3.62M | -4.35M |
|
EPS (Basic)
|
-5.45 | 35.96 | 34.37 | -0.06 | -0.14 | -0.20 | 0.12 | -0.12 | -0.09 | -0.20 | -0.09 | -0.14 | -0.15 | -0.14 | -0.10 | -0.15 | -0.12 | -0.13 | -0.09 | -0.16 | -0.10 | -0.13 | -0.12 | -0.07 | -0.07 | -0.06 | -0.10 | -0.13 | -0.10 | -0.08 | -0.09 | -0.08 | -0.06 | -0.07 | -0.07 | 4.26 | -0.11 | -0.06 | -0.11 | -0.37 | -0.10 | -0.05 | -0.09 | -0.05 | -0.06 | -1.20 | -6.79 | -1.25 | -3.18 | -1.36 | -2.00 | -1.19 | -1.07 | -1.07 | -1.73 | -1.01 | -0.99 | -1.18 |
|
EPS (Weighted Average and Diluted)
|
-0.30 | 0.00M | 1.71 | -0.06 | -0.14 | -234.88 | 0.11 | -0.20 | -0.09 | | -0.09 | -0.21 | | | | -0.15 | | | | | | | | | | | | | | | | -0.08 | -0.06 | -0.07 | -0.06 | 4.20 | -0.11 | -0.06 | -0.10 | -0.37 | -0.10 | -0.05 | -0.09 | -0.05 | -0.06 | -1.20 | -6.79 | -1.25 | -3.18 | -1.36 | -2.00 | -1.19 | -1.07 | -1.07 | -1.73 | -1.01 | -0.99 | -1.18 |
|
Shares Outstanding (Weighted Average)
|
2.18M | 2.19M | 2.37M | 2.44M | 2.48M | 2.49M | 2.52M | 2.53M | 2.53M | 2.54M | 2.55M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.58M | 2.58M | 2.72M | 2.78M | 2.83M | 2.83M | 2.91M | 2.91M | 2.92M | 2.94M | 3.04M | 3.07M | 3.13M | 3.34M | 3.40M | 3.41M | 3.45M | 3.48M | 3.54M | 3.54M | 3.55M | 3.55M | 3.55M | 3.55M | 3.56M | 3.56M | 3.56M | 3.56M | 3.57M | 3.57M | 3.57M | 3.57M | 3.58M | 3.62M | 3.68M | 3.68M | 3.74M | 3.73M | 4.24M | 4.24M | 4.27M |
|
Shares Outstanding (Diluted Average)
|
40.09M | 0.05M | 47.67M | 49.07M | 49.46M | 0.05M | 54.54M | 50.03M | 50.66M | | 51.07M | 50.93M | | | | 51.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-4.46M | 115.10M | 108.10M | -3.52M | -2.75M | -3.75M | -4.18M | -6.69M | -7.22M | -11.73M | -9.37M | -10.53M | -9.53M | -6.58M | -5.13M | -7.35M | -6.95M | -6.17M | -6.25M | -8.62M | -5.35M | -7.29M | -7.25M | -3.91M | -3.81M | -3.56M | -6.04M | -7.61M | -6.46M | -4.95M | -6.44M | -5.63M | -4.55M | -4.98M | -4.50M | 183.19M | -10.49M | -5.33M | -9.48M | -33.65M | -4.14M | -4.24M | -7.14M | -4.40M | -4.27M | -5.36M | -8.05M | -5.91M | -12.12M | -5.63M | -7.78M | -4.93M | -4.42M | -4.39M | -6.67M | -4.05M | -3.94M | -4.64M |
|
Shares Outstanding
|
| | | 4.83M | | | | 50.62M | | | | 51.15M | | | | 51.24M | | | | | | | 58.14M | | | | 59.05M | 60.82M | 62.29M | 66.38M | 66.88M | 68.10M | 68.75M | 68.96M | 69.59M | 70.84M | 71.06M | 71.06M | 71.06M | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 30.20 | 24.65 | | 8.95 | | | 66.46 | 31.58 | | 39.90 | | | | | | | | | | | | | | | 0.03 | 0.02 | | | | 0.03 | | 8.73 | | | 9.85 | 23.21 | 24.31 | | 21.38 | | 21.18 | 11.72 | 24.18 | | 10.20 | | 1.72 | | 0.02 | | | | | | | | |