| Revenue | 207.54 | 216.67 | 180.96 | 137.93 | 108.1 | |
Revenue Growth (YoY) | -4.21% | 19.73% | 31.19% | 27.60% | 26.36% | |
Cost of Revenue | 75.46 | 75.97 | 79.93 | 72.31 | 44.62 | |
Gross Profit | 132.08 | 140.69 | 101.02 | 65.62 | 63.47 | |
Selling, General & Admin | 139.59 | 136.37 | 121.47 | 86.16 | 59.69 | |
Research & Development | 201.79 | 181.77 | 126.37 | 90.9 | 64.7 | |
Operating Expenses | 341.38 | 318.14 | 247.84 | 177.06 | 124.39 | |
Operating Income | -209.3 | -177.45 | -146.82 | -111.44 | -60.92 | |
Interest & Investment Income | - | - | - | - | 2.25 | |
Earnings From Equity Investments | - | 147.21 | 11.83 | -1.78 | 4.11 | |
Other Non Operating Income (Expenses) | 17.9 | 19.69 | 3.95 | 1.06 | - | |
EBT Excluding Unusual Items | -191.39 | -10.54 | -131.04 | -112.17 | -54.56 | |
Gain (Loss) on Sale of Investments | 5.68 | 53.46 | -18.08 | 11.36 | 28.26 | |
Pretax Income | -185.71 | 42.92 | -149.12 | -100.81 | -26.29 | |
Income Tax Expense | 1.41 | 2.2 | 0.06 | 0.41 | 0.35 | |
Earnings From Continuing Operations | -187.12 | 40.72 | -149.19 | -101.22 | -26.64 | |
Minority Interest in Earnings | - | - | - | 0.83 | 2.17 | |
Net Income | -187.12 | 40.72 | -149.19 | -100.39 | -24.46 | |
Net Income to Common | -187.12 | 40.72 | -149.19 | -100.39 | -24.46 | |
Shares Outstanding (Basic) | 73 | 72 | 71 | 71 | 60 | |
Shares Outstanding (Diluted) | 73 | 75 | 71 | 71 | 60 | |
Shares Change (YoY) | -3.09% | 5.36% | 0.82% | 17.61% | 899.66% | |
EPS (Basic) | -2.57 | 0.57 | -2.10 | -1.42 | -0.41 | |
EPS (Diluted) | -2.57 | 0.54 | -2.10 | -1.42 | -0.41 | |
Free Cash Flow | -164.68 | -150.14 | -127.7 | -77.84 | 14.22 | |
Free Cash Flow Per Share | -2.27 | -2.00 | -1.79 | -1.10 | 0.24 | |
Gross Margin | 63.64% | 64.94% | 55.83% | 47.58% | 58.72% | |
Operating Margin | -100.85% | -81.90% | -81.14% | -80.80% | -56.35% | |
Profit Margin | -90.16% | 18.79% | -82.44% | -72.78% | -22.63% | |
Free Cash Flow Margin | -79.35% | -69.29% | -70.57% | -56.43% | 13.15% | |
EBITDA | -203.14 | -171.9 | -142.47 | -108.6 | -57.26 | |
EBITDA Margin | -97.88% | -79.34% | -78.73% | -78.73% | -52.97% | |
D&A For EBITDA | 6.16 | 5.55 | 4.34 | 2.85 | 3.66 | |
EBIT | -209.3 | -177.45 | -146.82 | -111.44 | -60.92 | |
EBIT Margin | -100.85% | -81.90% | -81.13% | -80.80% | -56.35% | |
Effective Tax Rate | - | 5.12% | - | - | - | |
Revenue as Reported | 207.54 | 216.67 | 180.96 | 137.93 | 108.1 | |