| Revenue | 1,915 | 1,788 | 1,177 | 593.31 | 251.91 | 92.09 | |
Revenue Growth (YoY) | 43.92% | 51.94% | 98.36% | 135.52% | 173.56% | -8.03% | |
Cost of Revenue | 1,620 | 1,509 | 967.39 | 493.67 | 241.47 | 111.02 | |
Gross Profit | 295.08 | 279.1 | 209.51 | 99.65 | 10.45 | -18.93 | |
Selling, General & Admin | 203 | 188.93 | 215.63 | 115.88 | 59.44 | 35.59 | |
Research & Development | 174.91 | 173.46 | 195.04 | 124.14 | 73.39 | 55.86 | |
Operating Expenses | 377.9 | 362.39 | 410.67 | 240.02 | 132.83 | 91.45 | |
Operating Income | -82.82 | -83.29 | -201.16 | -140.38 | -122.38 | -110.38 | |
Earnings From Equity Investments | -2.34 | -0.78 | - | - | - | - | |
Currency Exchange Gain (Loss) | - | - | - | - | -0.1 | - | |
Other Non Operating Income (Expenses) | 38.67 | 37.04 | 10.72 | 1.29 | 0.17 | 0.81 | |
EBT Excluding Unusual Items | -46.5 | -47.03 | -190.45 | -139.09 | -122.31 | -109.57 | |
Merger & Restructuring Charges | -33.43 | -33.43 | -22.07 | - | - | - | |
Pretax Income | -79.93 | -80.46 | -212.51 | -139.09 | -122.31 | -109.57 | |
Income Tax Expense | 4.19 | 4.21 | -4.62 | - | - | -0.05 | |
Earnings From Continuing Operations | -84.12 | -84.67 | -207.89 | -139.09 | -122.31 | -109.52 | |
Minority Interest in Earnings | 69.99 | 71.18 | 184.03 | 60.09 | - | - | |
Net Income | -14.13 | -13.49 | -23.87 | -79 | -122.31 | -109.52 | |
Preferred Dividends & Other Adjustments | - | - | - | -72.13 | - | -109.52 | |
Net Income to Common | -14.13 | -13.49 | -23.87 | -6.86 | -122.31 | - | |
Shares Outstanding (Basic) | 101 | 96 | 64 | 54 | 6 | 6 | |
Shares Outstanding (Diluted) | 101 | 96 | 64 | 54 | 6 | 6 | |
Shares Change (YoY) | 43.59% | 48.74% | 18.95% | 741.65% | - | - | |
EPS (Basic) | -0.14 | -0.14 | -0.37 | -0.13 | -19.03 | - | |
EPS (Diluted) | -0.14 | -0.14 | -0.37 | -0.13 | -19.03 | - | |
Free Cash Flow | 129.68 | -100.31 | 215.11 | -166.2 | 97.4 | -129.38 | |
Free Cash Flow Per Share | 1.28 | -1.05 | 3.34 | -3.07 | 15.16 | -20.13 | |
Gross Margin | 15.41% | 15.61% | 17.80% | 16.79% | 4.15% | -20.56% | |
Operating Margin | -4.32% | -4.66% | -17.09% | -23.66% | -48.58% | -119.86% | |
Profit Margin | -0.74% | -0.75% | -2.03% | -1.16% | -48.55% | - | |
Free Cash Flow Margin | 6.77% | -5.61% | 18.28% | -28.01% | 38.66% | -140.50% | |
EBITDA | -55.55 | -60.07 | -189.85 | -134.39 | -117.89 | -104.64 | |
EBITDA Margin | -2.90% | -3.36% | -16.13% | -22.65% | -46.80% | -113.64% | |
D&A For EBITDA | 27.27 | 23.23 | 11.31 | 5.99 | 4.49 | 5.73 | |
EBIT | -82.82 | -83.29 | -201.16 | -140.38 | -122.38 | -110.38 | |
EBIT Margin | -4.32% | -4.66% | -17.09% | -23.66% | -48.58% | -119.86% | |
Revenue as Reported | 1,915 | 1,788 | 1,177 | 593.31 | 251.91 | 92.09 | |