|
Revenue
|
-0.00M | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
0.01M | 0.06M | 0.20M | 0.29M | 0.17M | 0.24M | 0.24M | 0.24M | 0.40M | 0.52M | 0.43M | 0.43M | 0.43M | 0.34M | 0.26M | 0.26M | 0.26M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.05M | 21.24M | 0.79M | 0.14M | 0.14M | 1.10M | 2.51M | 3.22M | 1.88M | 2.37M | 2.10M | 2.65M | 3.53M | 3.72M | 3.46M | 3.03M | 3.04M | 5.22M | 5.69M | 5.09M | 4.50M | 7.33M | 5.28M | 6.45M | 7.99M | 7.78M | 7.12M | 9.05M | 11.54M | 12.80M | 10.79M | 9.85M | 12.55M | 13.54M | 11.96M | 16.18M | 11.01M | 13.92M | 18.38M | 20.50M | 24.10M | 23.77M | 22.79M | 30.99M | 41.39M | 60.15M | 89.95M |
|
Selling, General & Administrative
|
0.16M | 0.51M | 0.36M | 0.21M | 0.32M | 1.53M | 1.78M | 1.40M | 1.39M | 1.21M | 1.16M | 1.09M | 1.44M | 1.27M | 1.23M | 1.39M | 1.76M | 1.70M | 1.71M | 1.95M | 2.31M | 2.24M | 2.16M | 2.42M | 2.96M | 2.83M | 2.73M | 2.22M | 2.69M | 2.74M | 2.61M | 2.66M | 3.69M | 4.09M | 4.24M | 4.11M | 9.53M | 9.82M | 8.89M | 8.78M | 9.97M | 10.29M | 13.77M | 15.25M | 14.08M | 14.42M | 8.61M |
|
Operating Expenses
|
0.21M | 21.76M | 1.15M | 0.35M | 0.46M | 2.63M | 4.29M | 4.62M | 3.27M | 3.58M | 3.26M | 3.74M | 4.97M | 4.98M | 4.69M | 4.43M | 4.80M | 6.92M | 7.39M | 7.04M | 6.81M | 9.57M | 7.44M | 8.87M | 10.95M | 10.61M | 9.84M | 11.27M | 14.23M | 15.54M | 13.40M | 12.51M | 16.25M | 17.63M | 16.20M | 20.28M | 20.54M | 23.74M | 27.27M | 29.29M | 34.07M | 34.05M | 36.56M | 46.24M | 55.47M | 74.57M | 98.56M |
|
Operating Income
|
-0.21M | -21.76M | -1.15M | -0.35M | -0.46M | -2.63M | -4.29M | -4.62M | -3.27M | -3.58M | -3.26M | -3.74M | -4.97M | -4.98M | -4.69M | -4.43M | -4.80M | -6.92M | -7.39M | -7.04M | -6.81M | -9.57M | -7.44M | -8.87M | -10.95M | -10.61M | -9.84M | -11.27M | -14.23M | -15.54M | -13.40M | -12.51M | -16.25M | -17.63M | -16.20M | -20.28M | -20.54M | -23.74M | -27.27M | -29.29M | -34.07M | -34.05M | -36.56M | -46.24M | -55.47M | -74.57M | -98.56M |
|
EBIT
|
-0.21M | -21.76M | -1.15M | -0.35M | -0.46M | -2.63M | -4.29M | -4.62M | -3.27M | -3.58M | -3.26M | -3.74M | -4.97M | -4.98M | -4.69M | -4.43M | -4.80M | -6.92M | -7.39M | -7.04M | -6.81M | -9.57M | -7.44M | -8.87M | -10.95M | -10.61M | -9.84M | -11.27M | -14.23M | -15.54M | -13.40M | -12.51M | -16.25M | -17.63M | -16.20M | -20.28M | -20.54M | -23.74M | -27.27M | -29.29M | -34.07M | -34.05M | -36.56M | -46.24M | -55.47M | -74.57M | -98.56M |
|
Interest & Investment Income
|
| -0.00M | -0.03M | -0.03M | -0.04M | -0.03M | -0.01M | -0.01M | -0.02M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.18M | 0.39M | 0.82M | 1.84M | 1.91M | 1.93M | 1.74M | 1.47M | 1.30M | 1.04M | 0.58M | 0.31M | 0.24M | 0.18M | 0.12M | 0.16M | 0.15M | 0.25M | 0.45M | 0.73M | 1.03M | 4.55M | 4.73M | 4.71M | 6.75M | 11.82M | 11.53M | 10.84M | 9.86M | 9.03M | 7.77M |
|
Other Non Operating Income
|
-0.02M | -1.03M | 0.89M | 1.74M | -5.25M | -5.24M | -0.45M | -0.47M | -0.32M | -0.11M | -0.54M | 0.09M | -0.25M | -0.19M | -1.41M | 0.34M | 1.25M | 0.25M | 0.79M | 1.80M | 1.88M | 1.90M | 1.71M | 1.42M | 1.26M | 1.03M | 0.56M | 0.32M | 0.22M | 0.16M | 0.16M | 0.15M | 0.14M | 0.20M | 0.42M | 0.72M | 1.01M | 4.51M | 4.73M | 4.68M | 6.72M | 11.80M | 11.62M | 10.82M | 9.84M | 9.01M | 7.77M |
|
Non Operating Income
|
-0.02M | -1.03M | 0.89M | 1.74M | -5.25M | -5.24M | -0.45M | -0.47M | -0.32M | -0.11M | -0.54M | 0.09M | -0.25M | -0.19M | -1.41M | 0.34M | 1.25M | 0.25M | 0.79M | 1.80M | 1.88M | 1.90M | 1.71M | 1.42M | 1.26M | 1.03M | 0.56M | 0.32M | 0.22M | 0.16M | 0.16M | 0.15M | 0.14M | 0.20M | 0.42M | 0.72M | 1.01M | 4.51M | 4.73M | 4.68M | 6.72M | 11.80M | 11.62M | 10.82M | 9.84M | 9.01M | 7.77M |
|
EBT
|
-0.21M | -21.76M | -1.17M | -0.39M | -0.53M | -2.66M | -4.30M | -4.63M | -3.28M | -3.58M | -3.27M | -3.74M | -4.97M | -4.98M | -4.69M | -4.42M | -4.62M | -6.53M | -6.57M | -5.20M | -4.89M | -7.64M | -5.70M | -7.40M | -9.64M | -9.57M | -9.27M | -10.95M | -13.99M | -15.36M | -13.28M | -12.35M | -16.09M | -17.38M | -15.75M | -19.55M | -19.50M | -19.19M | -22.53M | -24.58M | -27.33M | -22.23M | -25.02M | -35.39M | -45.60M | -65.54M | -90.79M |
|
Profit After Tax
|
-0.23M | -22.78M | -0.26M | 1.39M | -5.71M | -7.87M | -4.74M | -5.09M | -3.59M | -3.69M | -3.81M | -3.64M | -5.22M | -5.17M | -6.10M | -4.08M | -3.55M | -6.67M | -6.60M | -5.24M | -4.92M | -7.67M | -5.73M | -7.45M | -9.69M | -9.57M | -9.29M | -10.95M | -14.01M | -15.38M | -13.24M | -12.36M | -16.10M | -17.43M | -15.77M | -19.56M | -19.53M | -19.23M | -22.53M | -24.61M | -27.36M | -22.25M | -24.94M | -35.42M | -45.63M | -65.56M | -90.79M |
|
Income from Continuing Operations
|
-0.21M | -21.76M | -1.17M | -0.39M | -0.53M | -2.66M | -4.30M | -4.63M | -3.28M | -3.58M | -3.27M | -3.74M | -4.97M | -4.98M | -4.69M | -4.42M | -4.62M | -6.53M | -6.57M | -5.20M | -4.89M | -7.64M | -5.70M | -7.40M | -9.64M | -9.57M | -9.27M | -10.95M | -13.99M | -15.36M | -13.28M | -12.35M | -16.09M | -17.38M | -15.75M | -19.55M | -19.50M | -19.19M | -22.53M | -24.58M | -27.33M | -22.23M | -25.02M | -35.39M | -45.60M | -65.54M | -90.79M |
|
Consolidated Net Income
|
-0.21M | -21.76M | -1.17M | -0.39M | -0.53M | -2.66M | -4.30M | -4.63M | -3.28M | -3.58M | -3.27M | -3.74M | -4.97M | -4.98M | -4.69M | -4.42M | -4.62M | -6.53M | -6.57M | -5.20M | -4.89M | -7.64M | -5.70M | -7.40M | -9.64M | -9.57M | -9.27M | -10.95M | -13.99M | -15.36M | -13.28M | -12.35M | -16.09M | -17.38M | -15.75M | -19.55M | -19.50M | -19.19M | -22.53M | -24.58M | -27.33M | -22.23M | -25.02M | -35.39M | -45.60M | -65.54M | -90.79M |
|
Income towards Parent Company
|
-0.21M | -21.76M | -1.17M | -0.39M | -0.53M | -2.66M | -4.30M | -4.63M | -3.28M | -3.58M | -3.27M | -3.74M | -4.97M | -4.98M | -4.69M | -4.42M | -4.62M | -6.53M | -6.57M | -5.20M | -4.89M | -7.64M | -5.70M | -7.40M | -9.64M | -9.57M | -9.27M | -10.95M | -13.99M | -15.36M | -13.28M | -12.35M | -16.09M | -17.38M | -15.75M | -19.55M | -19.50M | -19.19M | -22.53M | -24.58M | -27.33M | -22.23M | -25.02M | -35.39M | -45.60M | -65.54M | -90.79M |
|
Net Income towards Common Stockholders
|
-0.21M | -21.76M | -1.17M | -0.39M | -0.53M | -2.66M | -4.30M | -4.63M | -3.28M | -3.58M | -3.27M | -3.74M | -4.97M | -4.98M | -4.69M | -4.42M | -4.62M | -6.53M | -6.57M | -5.20M | -4.89M | -7.64M | -5.70M | -7.40M | -9.64M | -9.57M | -9.27M | -10.95M | -13.99M | -15.36M | -13.28M | -12.35M | -16.09M | -17.38M | -15.75M | -19.55M | -19.50M | -19.19M | -22.53M | -24.58M | -27.33M | -22.23M | -25.02M | -35.39M | -45.60M | -65.54M | -90.79M |
|
EPS (Basic)
|
-0.08 | -5.40 | -0.06 | 0.61 | -1.40 | -1.07 | -0.53 | -0.99 | -0.40 | -0.22 | -0.20 | -0.16 | -0.23 | -0.21 | -0.22 | -0.12 | -0.08 | -0.13 | -0.11 | -0.06 | -0.07 | -0.11 | -0.08 | -0.11 | -0.13 | -0.13 | -0.13 | -0.15 | -0.19 | -0.20 | -0.17 | -0.16 | -0.21 | -0.23 | -0.21 | -0.26 | -0.25 | -0.19 | -0.23 | -0.25 | -0.26 | -0.20 | -0.22 | -0.32 | -0.41 | -0.58 | -0.81 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -0.23 | | | | -0.10 | | | | -0.07 | | | | | | | | | -0.18 | -0.17 | -0.16 | -0.21 | -0.23 | -0.21 | -0.26 | -0.25 | -0.19 | -0.23 | -0.25 | -0.26 | -0.20 | -0.22 | -0.32 | -0.41 | -0.58 | -0.81 |
|
Shares Outstanding (Weighted Average)
|
| | | 8.65M | 8.65M | 9.78M | 9.78M | 9.68M | 9.68M | 19.27M | 19.28M | 20.17M | 23.83M | 23.93M | 27.70M | 28.50M | 50.90M | 50.93M | 60.66M | 71.46M | 71.99M | 72.05M | 72.21M | 72.26M | 72.56M | 72.60M | 72.76M | 72.95M | 74.13M | 78.10M | 78.19M | 78.23M | 78.36M | 77.37M | 76.69M | 76.69M | 78.42M | 99.58M | 100.03M | 100.03M | 100.49M | 110.27M | 110.80M | 111.44M | 112.25M | 112.31M | 112.44M |
|
EBITDA
|
-0.21M | -0.23M | -0.26M | 1.39M | -5.71M | -7.88M | -4.73M | -5.09M | -3.58M | -3.70M | -3.81M | -3.65M | -5.22M | -5.17M | -6.10M | -4.10M | -3.64M | -6.71M | -6.57M | -5.55M | -4.55M | -7.39M | -5.81M | -7.59M | -10.51M | -8.43M | -9.67M | -10.96M | -14.06M | -15.47M | -13.22M | -12.73M | -16.96M | -17.67M | -15.88M | -18.90M | -19.05M | -19.65M | -22.40M | -24.09M | -28.57M | -22.92M | -21.04M | -37.84M | -45.06M | -65.51M | -90.25M |
|
Interest Expenses
|
0.00M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | 6.00M | | | | 9.68M | | | | 20.82M | | 27.70M | 28.50M | 35.82M | 50.93M | 60.65M | 71.28M | 71.74M | 72.03M | 72.17M | 72.26M | 72.41M | 72.56M | 72.76M | 72.92M | 73.22M | 77.18M | 78.19M | 78.23M | 78.25M | 77.37M | 76.69M | 76.69M | 78.26M | 79.32M | 100.03M | 100.03M | 100.11M | 110.23M | 110.80M | 111.43M | 111.57M | 112.29M | 112.33M | 112.45M |