Revenue | 83.3 | 79.46 | 37.94 | 23.74 | 11.85 | |
Revenue Growth (YoY) | 4.84% | 109.41% | 59.85% | 100.32% | 602.37% | |
Cost of Revenue | 54.96 | 48.39 | 26 | 13.05 | 8.13 | |
Gross Profit | 28.34 | 31.06 | 11.95 | 10.69 | 3.72 | |
Selling, General & Admin | 62.86 | 61.55 | 72.45 | 51.37 | 9.47 | |
Research & Development | 72.29 | 68.83 | 50.32 | 27.48 | 13.05 | |
Operating Expenses | 154.08 | 149.2 | 129.68 | 79.19 | 22.52 | |
Operating Income | -125.74 | -118.13 | -117.74 | -68.51 | -18.8 | |
Interest Expense | -0.15 | - | - | -0.26 | -0.24 | |
Interest & Investment Income | 5.23 | 5.37 | 1.39 | - | 0 | |
Other Non Operating Income (Expenses) | 0.1 | 0.08 | 50.62 | -45.77 | - | |
EBT Excluding Unusual Items | -120.55 | -112.68 | -65.73 | -114.53 | -19.04 | |
Merger & Restructuring Charges | -1.22 | - | -5.9 | - | - | |
Gain (Loss) on Sale of Investments | 3.91 | - | - | - | - | |
Asset Writedown | -2.01 | - | - | - | - | |
Other Unusual Items | 34.94 | -33.79 | 121.71 | -38.11 | - | |
Pretax Income | -84.94 | -146.47 | 50.08 | -152.64 | -19.04 | |
Income Tax Expense | -0.34 | -0.52 | -22.81 | 0.05 | 0.01 | |
Earnings From Continuing Operations | -84.6 | -145.95 | 72.89 | -152.69 | -19.04 | |
Minority Interest in Earnings | - | 0.52 | 1.03 | - | - | |
Net Income | -84.6 | -145.43 | 73.91 | -152.69 | -19.04 | |
Net Income to Common | -84.6 | -145.43 | 73.91 | -152.69 | -19.04 | |
Shares Outstanding (Basic) | 182 | 169 | 134 | 39 | 16 | |
Shares Outstanding (Diluted) | 182 | 169 | 146 | 39 | 16 | |
Shares Change (YoY) | 8.01% | 15.91% | 272.11% | 141.09% | 11.92% | |
EPS (Basic) | -0.46 | -0.86 | 0.55 | -3.90 | -1.17 | |
EPS (Diluted) | -0.46 | -0.86 | 0.51 | -3.90 | -1.17 | |
Free Cash Flow | -65.59 | -46.16 | -49.14 | -44.45 | -20.85 | |
Free Cash Flow Per Share | -0.36 | -0.27 | -0.34 | -1.14 | -1.28 | |
Gross Margin | 34.02% | 39.10% | 31.49% | 45.02% | 31.35% | |
Operating Margin | -150.94% | -148.68% | -310.30% | -288.63% | -158.69% | |
Profit Margin | -101.56% | -183.04% | 194.80% | -643.26% | -160.72% | |
Free Cash Flow Margin | -78.74% | -58.10% | -129.51% | -187.26% | -175.95% | |
EBITDA | -103.85 | -97.15 | -109.9 | -67.75 | -18.29 | |
EBITDA Margin | -124.66% | -122.27% | -289.64% | -285.44% | -154.38% | |
D&A For EBITDA | 21.89 | 20.98 | 7.84 | 0.76 | 0.51 | |
EBIT | -125.74 | -118.13 | -117.74 | -68.51 | -18.8 | |
EBIT Margin | -150.94% | -148.68% | - | -288.63% | -158.69% | |
Advertising Expenses | - | - | 0.1 | 0.3 | 0.37 | |