|
Revenue
|
0.03M | 0.13M | | | | | 0.39M | 0.68M | 0.38M | 1.10M | 1.31M | 1.10M | 1.42M | 4.88M | 4.49M | 3.62M | 3.03M | 7.63M | 2.93M | 2.40M | 4.16M | 3.03M | 3.45M | 9.44M | | 2.78M | 36.42M | 1.76M | 1.75M | 0.38M | 0.28M | 1.24M | 12.93M | 22.11M | 49.21M | 29.06M | 12.54M | 19.69M | | | 9.18M | 8.70M | |
|
Research & Development
|
1.61M | 1.85M | 2.13M | 3.47M | 4.74M | 8.40M | 13.69M | 13.99M | 14.74M | 19.10M | 20.10M | 25.37M | 29.20M | 32.55M | 32.88M | 39.81M | 40.11M | 41.60M | 44.59M | 49.13M | 41.16M | 31.48M | 28.27M | 30.03M | 33.39M | 31.64M | 31.09M | 25.76M | 27.47M | 29.73M | 27.57M | 31.08M | 30.98M | 33.31M | 31.64M | 34.07M | 33.45M | 40.39M | 41.20M | 44.65M | 40.62M | 43.47M | 45.87M |
|
Selling, General & Administrative
|
1.88M | 1.91M | 2.86M | 3.75M | 3.22M | 3.65M | 3.94M | 5.18M | 5.85M | 6.67M | 7.57M | 6.89M | 8.00M | 8.90M | 9.85M | 12.75M | 10.90M | 11.64M | 12.52M | 13.80M | 13.00M | 10.21M | 9.59M | 9.72M | 10.08M | 10.97M | 12.94M | 12.11M | 12.37M | 12.81M | 11.61M | 13.72M | 12.23M | 12.27M | 13.13M | 13.66M | 13.55M | 14.30M | 15.04M | 16.14M | 18.36M | 17.99M | 18.09M |
|
Operating Expenses
|
3.49M | 3.75M | 4.99M | 7.21M | 7.95M | 12.05M | 17.62M | 19.18M | 20.59M | 25.77M | 27.67M | 32.26M | 37.20M | 41.45M | 42.73M | 52.56M | 51.01M | 53.24M | 57.11M | 62.93M | 54.15M | 41.68M | 37.87M | 39.75M | 43.47M | 42.60M | 44.03M | 37.88M | 39.84M | 42.54M | 39.18M | 44.80M | 43.21M | 45.58M | 44.77M | 47.74M | 47.00M | 54.69M | 56.24M | 60.78M | 58.98M | 61.46M | 63.96M |
|
Operating Income
|
-3.46M | -3.63M | -4.99M | -7.21M | -7.95M | -11.64M | -17.23M | -18.50M | -20.21M | -24.67M | -26.35M | -31.16M | -35.77M | -36.57M | -38.23M | -48.94M | -47.99M | -45.62M | -54.18M | -60.53M | -49.99M | -38.66M | -34.41M | -30.31M | -43.47M | -39.83M | -7.61M | -36.11M | -38.09M | -42.16M | -38.90M | -43.56M | -30.29M | -23.47M | 4.44M | -18.68M | -34.46M | -35.00M | -63.91M | 22.97M | -49.80M | -52.76M | -56.35M |
|
EBIT
|
-3.46M | -3.63M | -4.99M | -7.21M | -7.95M | -11.64M | -17.23M | -18.50M | -20.21M | -24.67M | -26.35M | -31.16M | -35.77M | -36.57M | -38.23M | -48.94M | -47.99M | -45.62M | -54.18M | -60.53M | -49.99M | -38.66M | -34.41M | -30.31M | -43.47M | -39.83M | -7.61M | -36.11M | -38.09M | -42.16M | -38.90M | -43.56M | -30.29M | -23.47M | 4.44M | -18.68M | -34.46M | -35.00M | -63.91M | 22.97M | -49.80M | -52.76M | -56.35M |
|
Interest & Investment Income
|
| | 0.03M | 0.08M | 0.10M | 0.11M | 0.12M | 0.01M | 0.29M | 0.48M | 0.52M | 0.29M | 0.36M | 0.93M | 1.06M | 1.01M | 1.42M | 1.54M | 1.21M | 0.74M | 0.39M | 0.13M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.12M | 0.60M | 0.82M | 1.87M | 2.25M | 1.96M | 1.84M | 2.54M | 2.09M | 1.80M | 3.74M | 2.88M | 2.37M | 2.18M |
|
Other Non Operating Income
|
0.05M | -0.01M | 0.11M | -0.10M | -0.00M | 0.01M | -0.04M | -0.03M | -0.07M | -0.06M | -0.07M | -0.12M | 0.34M | -0.26M | -0.47M | 9.93M | 2.35M | 2.12M | 2.24M | 3.02M | 2.11M | -2.00M | 1.29M | 0.66M | 1.00M | 1.05M | 1.37M | 1.12M | 0.25M | 0.74M | -0.70M | -0.29M | 1.01M | 0.12M | 0.17M | 0.58M | 0.36M | -0.02M | 0.34M | 2.55M | 0.05M | -0.08M | 0.32M |
|
Non Operating Income
|
0.05M | -0.02M | 0.14M | -0.02M | 0.10M | 0.12M | 0.08M | 0.24M | 0.22M | 0.42M | 0.44M | 0.17M | 0.71M | 0.68M | 0.60M | 10.95M | 3.79M | 3.67M | 3.45M | 3.76M | 2.50M | -2.00M | 1.31M | 0.68M | 1.01M | 1.06M | 1.38M | 1.12M | 0.28M | 0.87M | -0.70M | 0.54M | 2.88M | 2.37M | 2.13M | 2.43M | 2.90M | 2.07M | 2.13M | 6.29M | 2.93M | 2.29M | 2.50M |
|
EBT
|
-3.42M | -3.65M | -4.85M | -7.24M | -7.85M | -11.52M | -17.15M | -18.66M | -19.99M | -24.25M | -25.91M | -30.99M | -35.07M | -35.89M | -37.63M | -37.99M | -44.20M | -41.94M | -50.73M | -56.77M | -47.49M | -40.53M | -33.10M | -29.63M | -42.46M | -38.77M | -6.23M | -34.99M | -37.81M | -41.30M | -39.00M | -43.03M | -27.41M | -21.10M | 6.58M | -16.26M | -31.56M | -32.92M | -61.78M | 29.25M | -46.88M | -50.47M | -53.85M |
|
Tax Provisions
|
0.05M | 0.05M | 0.08M | -0.14M | -0.01M | 0.05M | 0.38M | 0.75M | 1.11M | 0.34M | -0.42M | -0.19M | 0.17M | | | -0.10M | | | | | | | | -0.84M | | | | -0.20M | | | | 0.68M | | | -0.70M | 0.02M | | | | | | | |
|
Profit After Tax
|
-3.46M | -3.70M | -4.94M | -7.10M | -7.85M | -11.56M | -17.54M | -18.45M | -21.10M | -24.60M | -25.49M | -30.79M | -35.24M | -35.89M | -37.63M | -37.89M | -44.20M | -41.94M | -50.73M | -56.77M | -47.49M | -40.53M | -33.10M | -28.79M | -42.46M | -38.77M | -6.23M | -34.78M | -37.81M | -41.30M | -39.00M | -43.71M | -27.41M | -21.10M | 7.25M | -16.26M | -31.56M | -32.92M | -61.78M | 29.25M | -46.88M | -50.47M | -53.85M |
|
Income from Continuing Operations
|
-3.46M | -3.70M | -4.94M | -7.10M | -7.85M | -11.56M | -17.54M | -19.41M | -21.10M | -24.60M | -25.49M | -30.79M | -35.24M | -35.89M | -37.63M | -37.89M | -44.20M | -41.94M | -50.73M | -56.77M | -47.49M | -40.53M | -33.10M | -28.79M | -42.46M | -38.77M | -6.23M | -34.78M | -37.81M | -41.30M | -39.00M | -43.71M | -27.41M | -21.10M | 7.28M | -16.28M | -31.56M | -32.92M | -61.78M | 29.25M | -46.88M | -50.47M | -53.85M |
|
Consolidated Net Income
|
-3.46M | -3.70M | -4.94M | -7.10M | -7.85M | -11.56M | -17.54M | -19.41M | -21.10M | -24.60M | -25.49M | -30.79M | -35.24M | -35.89M | -37.63M | -37.89M | -44.20M | -41.94M | -50.73M | -56.77M | -47.49M | -40.53M | -33.10M | -28.79M | -42.46M | -38.77M | -6.23M | -34.78M | -37.81M | -41.30M | -39.00M | -43.71M | -27.41M | -21.10M | 7.28M | -16.28M | -31.56M | -32.92M | -61.78M | 29.25M | -46.88M | -50.47M | -53.85M |
|
Income towards Parent Company
|
-3.46M | -3.70M | -4.94M | -7.10M | -7.85M | -11.56M | -17.54M | -19.41M | -21.10M | -24.60M | -25.49M | -30.79M | -35.24M | -35.89M | -37.63M | -37.89M | -44.20M | -41.94M | -50.73M | -56.77M | -47.49M | -40.53M | -33.10M | -28.79M | -42.46M | -38.77M | -6.23M | -34.78M | -37.81M | -41.30M | -39.00M | -43.71M | -27.41M | -21.10M | 7.28M | -16.28M | -31.56M | -32.92M | -61.78M | 29.25M | -46.88M | -50.47M | -53.85M |
|
Net Income towards Common Stockholders
|
-3.46M | -3.70M | -4.94M | -7.10M | -7.85M | -11.56M | -17.54M | -19.41M | -21.10M | -24.60M | -25.49M | -30.79M | -35.24M | -35.89M | -37.63M | -37.89M | -44.20M | -41.94M | -50.73M | -56.77M | -47.49M | -40.53M | -33.10M | -28.79M | -42.46M | -38.77M | -6.23M | -34.78M | -37.81M | -41.30M | -39.00M | -43.71M | -27.41M | -21.10M | 7.28M | -16.28M | -31.56M | -32.92M | -61.78M | 29.25M | -46.88M | -50.47M | -53.85M |
|
EPS (Basic)
|
-0.42 | -0.40 | -0.54 | -0.46 | -0.36 | -0.51 | -0.75 | -0.79 | -0.90 | -0.91 | -0.92 | -1.11 | -1.26 | -1.23 | -1.28 | -1.29 | -1.36 | -1.22 | -1.48 | -1.65 | -1.38 | -1.15 | -0.86 | -0.46 | -0.86 | -0.78 | -0.12 | -0.61 | -0.62 | -0.62 | -0.42 | -0.45 | -0.27 | -0.20 | 0.07 | -0.15 | -0.24 | -0.25 | -0.47 | 0.27 | -0.29 | -0.31 | -0.32 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.87 | -0.12 | -0.61 | -0.62 | -0.62 | -0.42 | -0.45 | -0.27 | -0.20 | 0.07 | -0.15 | -0.24 | -0.25 | -0.47 | 0.27 | -0.29 | -0.31 | -0.32 |
|
Shares Outstanding (Weighted Average)
|
| | 21.55M | 21.55M | 21.55M | 23.43M | 23.48M | 23.48M | 23.54M | 27.76M | 27.79M | 27.79M | 29.11M | 29.32M | 29.46M | 29.46M | 34.19M | 34.28M | 34.29M | 34.54M | 34.89M | 34.89M | 36.45M | 48.78M | 49.00M | 49.86M | 50.77M | 58.83M | 60.84M | 61.25M | 86.82M | 86.90M | 98.10M | 98.37M | 98.98M | 99.05M | 122.28M | 122.46M | 124.74M | 152.52M | 153.49M | 154.13M | 159.14M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 49.97M | 50.71M | 51.83M | 60.52M | 66.48M | 93.90M | 78.86M | 102.06M | 105.46M | | 106.10M | 129.27M | 129.53M | 132.56M | 138.28M | 162.53M | 163.99M | 167.74M |
|
EBITDA
|
-3.46M | -3.63M | -4.99M | -7.21M | -7.95M | -11.64M | -17.23M | -18.50M | -21.08M | -24.59M | -25.49M | -30.41M | -35.19M | -35.86M | -37.65M | -37.91M | -44.10M | -41.91M | -50.72M | -56.78M | -47.49M | -40.52M | -33.08M | -28.70M | -42.58M | -38.77M | -6.24M | -34.86M | -37.90M | -41.44M | -39.08M | -43.62M | -27.43M | -21.20M | 7.22M | -16.20M | -31.63M | -33.00M | -61.66M | 29.15M | -46.82M | -50.43M | -53.88M |
|
Tax Rate
|
| | | 1.91% | 0.06% | | | | | | 1.61% | 0.62% | | | | 0.26% | | | | | | | | 2.84% | | | | 0.58% | | | | | | | | | | | | | | | |