| Revenue | 57.86 | 84.16 | 90.72 | 70.68 | 56.91 | |
Revenue Growth (YoY) | -31.25% | -7.22% | 28.34% | 24.20% | -5.21% | |
Cost of Revenue | 23.58 | 31.57 | 27.33 | 20.11 | 13.43 | |
Gross Profit | 34.28 | 52.59 | 63.39 | 50.58 | 43.48 | |
Selling, General & Admin | 34.37 | 31.34 | 33.55 | 25.27 | 21.54 | |
Research & Development | 40.48 | 48.17 | 58.21 | 46.88 | 44.73 | |
Operating Expenses | 74.84 | 79.51 | 91.76 | 72.15 | 66.27 | |
Operating Income | -40.57 | -26.92 | -28.37 | -21.57 | -22.79 | |
Interest Expense | - | - | - | -0.03 | -0.03 | |
Interest & Investment Income | 6.12 | 6.67 | 2.3 | 0.31 | 0.85 | |
Earnings From Equity Investments | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | |
Currency Exchange Gain (Loss) | -0.66 | -1.08 | -4.38 | 1.3 | 2.59 | |
Other Non Operating Income (Expenses) | -0.63 | 1.76 | 3.22 | -0.65 | -0.11 | |
EBT Excluding Unusual Items | -35.71 | -19.55 | -27.22 | -20.63 | -19.47 | |
Merger & Restructuring Charges | -0.4 | - | - | -5.5 | - | |
Other Unusual Items | -0.38 | - | - | - | - | |
Pretax Income | -36.49 | -19.55 | -27.22 | -26.13 | -19.47 | |
Income Tax Expense | 0.1 | 0.11 | 0.45 | 0.41 | 0.16 | |
Net Income | -36.58 | -19.66 | -27.67 | -26.53 | -19.64 | |
Preferred Dividends & Other Adjustments | - | - | - | 11.33 | 14.33 | |
Net Income to Common | -36.58 | -19.66 | -27.67 | -37.86 | -33.97 | |
Shares Outstanding (Basic) | 105 | 102 | 98 | 33 | 10 | |
Shares Outstanding (Diluted) | 105 | 102 | 98 | 33 | 10 | |
Shares Change (YoY) | 3.42% | 4.26% | 196.15% | 216.14% | 9.72% | |
EPS (Basic) | -0.35 | -0.19 | -0.28 | -1.15 | -3.25 | |
EPS (Diluted) | -0.35 | -0.19 | -0.28 | -1.15 | -3.25 | |
Free Cash Flow | -0.85 | -7.54 | -23.2 | -23.05 | -20.47 | |
Free Cash Flow Per Share | -0.01 | -0.07 | -0.24 | -0.70 | -1.96 | |
Gross Margin | 59.24% | 62.49% | 69.88% | 71.56% | 76.40% | |
Operating Margin | -70.11% | -31.98% | -31.27% | -30.52% | -40.04% | |
Profit Margin | -63.23% | -23.36% | -30.50% | -53.57% | -59.68% | |
Free Cash Flow Margin | -1.47% | -8.96% | -25.58% | -32.61% | -35.96% | |
EBITDA | -38.02 | -25.29 | -26.99 | -20.47 | -21.7 | |
EBITDA Margin | -65.71% | -30.04% | -29.75% | -28.96% | -38.12% | |
D&A For EBITDA | 2.55 | 1.63 | 1.38 | 1.1 | 1.09 | |
EBIT | -40.57 | -26.92 | -28.37 | -21.57 | -22.79 | |
EBIT Margin | -70.11% | -31.98% | -31.27% | -30.52% | -40.04% | |