|
Revenue
|
0.20M | 0.40M | 0.93M | 0.05M | 0.11M | 0.13M | 0.23M | 0.38M | 0.18M | 0.04M | 0.04M | 0.03M | 0.01M | 0.01M | 0.23M | 2.06M | 2.47M | 3.38M | 4.52M | 0.92M | 1.83M | 0.01M | 0.01M | 0.01M | -0.22M | 0.01M | 6.40M | 0.99M | 0.01M | 3.00M | 0.01M | 2.00M | 0.01M | 0.14M | 0.01M | 0.10M | -0.00M | -0.00M | -0.01M | 1.00M | | | 0.02M | | | -0.01M |
|
Research & Development
|
4.14M | 4.04M | 5.17M | 7.38M | 5.15M | 6.57M | 8.13M | 11.14M | 12.08M | 10.64M | 11.10M | 10.96M | 9.62M | 8.99M | 10.07M | 8.94M | 8.59M | 2.70M | 2.80M | 2.82M | 4.23M | 3.66M | 4.41M | 4.20M | 2.51M | 1.77M | 2.53M | 3.10M | 2.44M | 2.38M | 5.40M | 3.13M | 2.21M | 3.06M | 3.96M | 3.94M | 4.69M | 2.82M | 2.14M | 2.65M | 3.44M | 3.22M | 2.23M | 2.83M | 4.10M | 7.02M |
|
Selling, General & Administrative
|
5.13M | 1.59M | 2.14M | 2.00M | 2.30M | 2.42M | 2.37M | 2.58M | 2.67M | 2.40M | 2.25M | 2.82M | 3.00M | 2.57M | 2.94M | 2.25M | 2.74M | 2.16M | 2.07M | 2.39M | 2.39M | 1.77M | 1.99M | 2.45M | 1.70M | 1.07M | 2.04M | 2.16M | 2.24M | 2.22M | 5.72M | 5.35M | 1.83M | 2.63M | 2.39M | 3.48M | 3.31M | 2.54M | 2.57M | 3.98M | 3.72M | 3.28M | 2.67M | 3.67M | 3.62M | 3.68M |
|
Other Operating Expenses
|
0.26M | 0.29M | 0.29M | 0.39M | 0.56M | 0.58M | 0.81M | 0.19M | 0.07M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
9.53M | 5.92M | 7.60M | 9.77M | 8.00M | 9.57M | 11.32M | 13.92M | 14.82M | 13.57M | 13.35M | 13.78M | 12.63M | 11.56M | 13.01M | 11.20M | 11.33M | 4.86M | 4.87M | 5.21M | 6.62M | 5.43M | 6.39M | 6.65M | 4.20M | 2.84M | 4.57M | 5.27M | 4.68M | 4.60M | 11.12M | 8.48M | 4.04M | 5.69M | 6.35M | 7.43M | 8.00M | 5.37M | 4.71M | 6.63M | 7.16M | 6.51M | 4.91M | 6.50M | 7.72M | 10.70M |
|
Operating Income
|
-7.19M | -5.52M | -6.67M | -9.72M | -7.89M | -9.44M | -11.09M | -13.54M | -14.64M | -13.53M | -13.31M | -13.75M | -12.62M | -11.54M | -12.77M | -9.13M | -8.86M | -1.48M | -0.35M | -4.29M | -4.79M | -5.42M | -6.39M | -6.65M | -4.20M | -2.83M | 1.83M | -4.28M | -4.67M | -1.60M | -11.11M | -6.48M | -4.03M | -5.69M | -6.34M | -7.43M | -8.00M | -5.37M | -4.71M | -5.63M | -7.16M | -6.51M | -4.89M | -6.50M | -7.72M | -10.70M |
|
EBIT
|
-7.19M | -5.52M | -6.67M | -9.72M | -7.89M | -9.44M | -11.09M | -13.54M | -14.64M | -13.53M | -13.31M | -13.75M | -12.62M | -11.54M | -12.77M | -9.13M | -8.86M | -1.48M | -0.35M | -4.29M | -4.79M | -5.42M | -6.39M | -6.65M | -4.20M | -2.83M | 1.83M | -4.28M | -4.67M | -1.60M | -11.11M | -6.48M | -4.03M | -5.69M | -6.34M | -7.43M | -8.00M | -5.37M | -4.71M | -5.63M | -7.16M | -6.51M | -4.89M | -6.50M | -7.72M | -10.70M |
|
Interest & Investment Income
|
| -0.03M | 0.11M | -0.04M | -0.04M | 0.00M | 0.13M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | | | | 0.00M | | | | | 0.05M | 0.15M | 0.15M | 0.10M | 0.15M | 0.13M | 0.09M | 0.08M | 0.55M | 0.50M | 0.43M | 0.33M | 0.28M | 0.40M |
|
Other Non Operating Income
|
0.01M | -0.03M | -0.49M | 0.66M | -1.51M | -0.00M | 0.01M | -0.00M | 0.00M | 0.00M | -0.02M | | | | | 0.04M | | 0.01M | | | | | | | | | | | | -1.08M | 0.63M | -3.23M | -0.17M | 0.40M | -0.62M | 1.79M | 0.34M | -3.64M | 0.02M | -0.37M | 0.12M | 0.09M | 0.33M | -0.03M | 0.05M | -0.03M |
|
Non Operating Income
|
0.01M | -0.03M | -0.49M | 0.66M | -1.51M | -0.00M | 0.01M | -0.00M | 0.00M | 0.00M | -0.02M | | | | | 0.04M | | 0.01M | | | | | | | | | | | | -1.08M | 0.63M | -3.23M | -0.17M | 0.40M | -0.62M | 1.79M | 0.34M | -3.64M | 0.02M | -0.37M | 0.12M | 0.09M | 0.33M | -0.03M | 0.05M | -0.03M |
|
EBT
|
-12.54M | -5.87M | -7.71M | -9.81M | -10.41M | -9.82M | -11.06M | -13.52M | -14.62M | -13.51M | -13.71M | -14.29M | -13.41M | -12.36M | -13.79M | -9.96M | -9.40M | -1.96M | -2.33M | -3.98M | -5.01M | -5.96M | -6.88M | -7.17M | -4.99M | -2.25M | 1.61M | -5.93M | -0.84M | -1.36M | -9.48M | -9.22M | -4.09M | -5.47M | -6.09M | -5.77M | -7.21M | -8.54M | -4.44M | -5.92M | -6.41M | -5.84M | -4.44M | -6.22M | -7.38M | -10.35M |
|
Tax Provisions
|
| | | | | | | | | | | | | | 0.80M | | 0.20M | | | | 0.10M | | | | | | | 0.01M | | 0.10M | | 0.20M | | | | | | | | 0.10M | | | | | | |
|
Profit After Tax
|
-7.40M | -5.87M | -7.71M | -9.81M | -10.41M | -9.82M | -11.06M | -13.52M | -14.62M | -13.51M | -13.71M | -14.29M | -13.41M | -12.36M | -14.59M | -9.96M | -9.60M | -1.96M | -2.33M | -3.98M | -5.11M | -5.96M | -6.88M | -7.17M | -4.99M | -2.25M | 1.61M | -5.94M | -0.84M | -1.47M | -9.48M | -9.42M | -4.09M | -5.47M | -6.09M | -5.77M | -7.21M | -8.54M | -4.44M | -6.02M | -6.41M | -5.84M | -4.44M | -6.22M | -7.38M | -10.35M |
|
Income from Non-Controlling Interests
|
| | | | | -5.72M | -7.89M | -9.67M | -10.16M | -9.51M | -9.66M | -10.07M | -9.45M | -8.71M | -10.28M | -7.01M | -6.52M | -1.17M | -1.24M | -1.83M | -2.23M | -2.35M | -2.48M | -2.44M | -1.62M | -0.72M | 0.48M | -1.70M | -0.23M | -0.38M | -2.43M | -2.42M | -0.94M | -1.21M | -1.34M | -1.27M | -1.59M | -1.89M | -0.96M | -1.15M | -1.23M | -1.06M | -0.80M | -1.12M | -1.33M | -1.65M |
|
Income from Continuing Operations
|
-12.54M | -5.87M | -7.71M | -9.81M | -10.41M | -9.82M | -11.06M | -13.52M | -14.62M | -13.51M | -13.71M | -14.29M | -13.41M | -12.36M | -14.59M | -9.96M | -9.60M | -1.96M | -2.33M | -3.98M | -5.11M | -5.96M | -6.88M | -7.17M | -4.99M | -2.25M | 1.61M | -5.94M | -0.84M | -1.47M | -9.48M | -9.42M | -4.09M | -5.47M | -6.09M | -5.77M | -7.21M | -8.54M | -4.44M | -6.02M | -6.41M | -5.84M | -4.44M | -6.22M | -7.38M | -10.35M |
|
Consolidated Net Income
|
-12.54M | -5.87M | -7.71M | -9.81M | -10.41M | -9.82M | -11.06M | -13.52M | -14.62M | -13.51M | -13.71M | -14.29M | -13.41M | -12.36M | -14.59M | -9.96M | -9.60M | -1.96M | -2.33M | -3.98M | -5.11M | -5.96M | -6.88M | -7.17M | -4.99M | -2.25M | 1.61M | -5.94M | -0.84M | -1.47M | -9.48M | -9.42M | -4.09M | -5.47M | -6.09M | -5.77M | -7.21M | -8.54M | -4.44M | -6.02M | -6.41M | -5.84M | -4.44M | -6.22M | -7.38M | -10.35M |
|
Income towards Parent Company
|
-12.54M | -5.87M | -7.71M | -9.81M | -10.41M | -9.82M | -11.06M | -13.52M | -14.62M | -13.51M | -13.71M | -14.29M | -13.41M | -12.36M | -14.59M | -9.96M | -9.60M | -1.96M | -2.33M | -3.98M | -5.11M | -5.96M | -6.88M | -7.17M | -4.99M | -2.25M | 1.61M | -5.94M | -0.84M | -1.47M | -9.48M | -9.42M | -4.09M | -5.47M | -6.09M | -5.77M | -7.21M | -8.54M | -4.44M | -6.02M | -6.41M | -5.84M | -4.44M | -6.22M | -7.38M | -10.35M |
|
Net Income towards Common Stockholders
|
-12.54M | -5.87M | -7.71M | -9.81M | -10.41M | -9.82M | -11.06M | -13.52M | -14.62M | -13.51M | -13.71M | -14.29M | -13.41M | -12.36M | -14.59M | -2.95M | -3.07M | -0.80M | -1.83M | -5.88M | -2.88M | -4.12M | -5.03M | -7.17M | -4.99M | -2.25M | 1.61M | -5.94M | -4.24M | -1.09M | -7.05M | -7.01M | -3.15M | -4.26M | -4.75M | -4.50M | -5.62M | -6.65M | -3.48M | -4.87M | -5.18M | -4.78M | -3.63M | -5.09M | -6.05M | -8.70M |
|
EPS (Basic)
|
-7.94 | | | -1.26 | -1.33 | -0.49 | -0.35 | -0.42 | -0.47 | -0.41 | -0.42 | -0.44 | -0.41 | -0.38 | -0.44 | -0.30 | -0.31 | -0.06 | -0.10 | -0.26 | -0.10 | -0.13 | -0.13 | -0.11 | -0.07 | -0.03 | 0.03 | -0.08 | -0.01 | -0.02 | -8.19 | -0.10 | -0.04 | -0.05 | -9.78 | -2.16 | -2.69 | -3.19 | -1.67 | -1.17 | -0.81 | -0.88 | -0.50 | -0.77 | -0.92 | -1.08 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | | -0.07 | -0.02 | -8.19 | -0.10 | -0.04 | -0.05 | -9.78 | -2.16 | -2.69 | -3.19 | -1.67 | -1.17 | -0.81 | -0.88 | -0.50 | -0.77 | -0.92 | -1.08 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.86M | 1.02M | 1.26M | 1.35M | 1.50M | 1.50M | 1.63M | 1.69M | 1.78M | 1.85M | 2.02M | 2.03M | 2.08M | 2.25M | 2.25M | 2.25M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 3.01M | 3.01M | 3.19M | 3.19M | 3.19M | 3.19M | 3.19M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 47.14M | | 58.62M | 61.07M | 1.57M | 66.94M | 70.37M | 80.49M | 1.92M | 2.08M | 2.08M | 2.08M | 2.08M | 4.14M | 6.40M | 5.50M | 5.77M | 6.58M | 6.59M | 8.06M |
|
EBITDA
|
-7.19M | -5.52M | -6.67M | -9.72M | -7.89M | -9.44M | -11.09M | -13.54M | -14.64M | -13.53M | -13.31M | -13.75M | -12.62M | -11.54M | -12.77M | -9.13M | -8.86M | -1.48M | -0.35M | -4.29M | -4.79M | -5.42M | -6.39M | -6.65M | -4.20M | -2.83M | 1.83M | -4.28M | -4.67M | -1.60M | -11.11M | -6.48M | -4.03M | -5.69M | -6.34M | -7.43M | -8.00M | -5.37M | -4.71M | -5.63M | -7.16M | -6.51M | -4.89M | -6.50M | -7.72M | -10.70M |
|
Interest Expenses
|
5.35M | 0.17M | 0.17M | 0.54M | 0.80M | 0.33M | | 0.00M | 0.00M | | 0.40M | 0.56M | 0.83M | 0.85M | 0.85M | 0.85M | 0.87M | 0.82M | 0.74M | 0.63M | 0.51M | 0.40M | 0.28M | 0.17M | 0.22M | 0.23M | 0.07M | | | 0.01M | 0.01M | 0.00M | | 0.01M | 0.01M | | 0.00M | 0.00M | 0.01M | | | | | | | 0.01M |