Beyond Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 1999
Revenue	1,561	1,929	2,756	2,494	1,435	1,822	1,745	1,800	1,658	1,497	Upgrade
Revenue Growth (YoY)	-19.08%	-30.01%	10.53%	73.80%	-21.22%	4.40%	-3.07%	8.57%	10.74%	14.79%	Upgrade
Cost of Revenue	1,247	1,486	2,133	1,923	1,147	1,468	1,404	1,469	1,353	1,218	Upgrade
Gross Profit	314.01	443.34	623.9	571.36	287.95	353.91	340.55	331.35	304.65	279.06	Upgrade
Selling, General & Admin	314.96	295.18	389.83	358.39	237.33	438.96	271.31	237.19	206.66	181.24	Upgrade
Research & Development	117.15	121.16	123	116.25	113.02	132.15	115.88	106.76	98.53	86.26	Upgrade
Other Operating Expenses	0	0	0	0	0	0	0	-19.52	0	-0.36	Upgrade
Operating Expenses	432.11	416.34	512.83	474.64	350.36	571.11	387.19	324.43	305.19	267.14	Upgrade
Operating Income	-118.11	27.01	111.07	96.72	-62.41	-217.21	-46.63	6.92	-0.53	11.92	Upgrade
Interest Expense / Income	0	0	0	0	0	1.47	2.94	0.88	0.14	0.04	Upgrade
Other Expense / Income	148.02	60.86	-229.53	39.35	58.37	-10.22	-3.88	-15.78	-5.02	-1.37	Upgrade
Pretax Income	-266.12	-33.85	340.6	57.36	-120.78	-208.45	-45.69	21.82	4.34	13.26	Upgrade
Income Tax	41.72	1.38	-48.78	1.36	1.06	-2.38	64.19	9.3	1.9	4.4	Upgrade
Net Income	-307.84	-35.24	389.37	56	-121.84	-206.07	-109.88	12.52	2.45	8.85	Upgrade
Net Income Growth	-	-	595.29%	-	-	-	-	411.94%	-72.37%	-89.51%	Upgrade
Shares Outstanding (Basic)	45	44	43	41	35	30	25	25	25	24	Upgrade
Shares Outstanding (Diluted)	45	44	43	42	35	30	25	25	25	24	Upgrade
Shares Change	2.01%	2.29%	4.15%	19.34%	16.31%	19.69%	-1.50%	2.93%	1.59%	0.09%	Upgrade
EPS (Basic)	-6.81	-0.83	8.18	1.25	-3.46	-6.83	-4.28	0.49	0.10	0.37	Upgrade
EPS (Diluted)	-6.81	-0.83	8.11	1.24	-3.46	-6.83	-4.28	0.49	0.10	0.36	Upgrade
EPS Growth	-	-	554.03%	-	-	-	-	390.00%	-72.22%	-89.63%	Upgrade
Free Cash Flow	-37.77	-27.43	67.3	181.6	-94.45	-167.61	-58.81	-32.72	-5	39.49	Upgrade
Free Cash Flow Per Share	-0.83	-0.62	1.57	4.41	-2.71	-5.59	-2.35	-1.29	-0.20	1.65	Upgrade
Gross Margin	20.11%	22.98%	22.63%	22.91%	20.07%	19.43%	19.52%	18.41%	18.38%	18.64%	Upgrade
Operating Margin	-7.57%	1.40%	4.03%	3.88%	-4.35%	-11.92%	-2.67%	0.38%	-0.03%	0.80%	Upgrade
Profit Margin	-19.72%	-1.83%	14.13%	2.25%	-8.49%	-11.31%	-6.30%	0.70%	0.15%	0.59%	Upgrade
Free Cash Flow Margin	-2.42%	-1.42%	2.44%	7.28%	-6.58%	-9.20%	-3.37%	-1.82%	-0.30%	2.64%	Upgrade
Effective Tax Rate	-	-	-14.32%	2.38%	-	-	-	42.61%	43.65%	33.22%	Upgrade
EBITDA	-241.94	-11.84	364.18	84.11	-90.18	-175.29	-9.91	53.95	29.58	31.36	Upgrade
EBITDA Margin	-15.50%	-0.61%	13.21%	3.37%	-6.28%	-9.62%	-0.57%	3.00%	1.78%	2.09%	Upgrade
Depreciation & Amortization	24.18	22.01	23.59	26.75	30.6	31.7	32.85	31.25	25.1	18.06	Upgrade
EBIT	-266.12	-33.85	340.6	57.36	-120.78	-206.99	-42.75	22.7	4.48	13.3	Upgrade
EBIT Margin	-17.05%	-1.75%	12.36%	2.30%	-8.42%	-11.36%	-2.45%	1.26%	0.27%	0.89%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).