Revenue | 3,285 | 2,045 | 850.25 | 385.44 |
Revenue Growth (YoY) | 60.60% | 140.53% | 120.59% | - |
Cost of Revenue | 166.33 | 137.96 | 62.88 | 63.14 |
Gross Profit | 3,118 | 1,907 | 787.37 | 322.31 |
Selling, General & Admin | 2,029 | 1,603 | 725.1 | 636.31 |
Research & Development | 231.04 | 128.53 | 78.43 | 89.61 |
Operating Expenses | 2,260 | 1,732 | 803.54 | 725.91 |
Operating Income | 858.61 | 175.36 | -16.17 | -403.61 |
Interest & Investment Income | 30.73 | 20.33 | 7.52 | 3.86 |
Currency Exchange Gain (Loss) | 0.32 | 0.86 | 3.53 | -0.13 |
Other Non Operating Income (Expenses) | 1.96 | 4.73 | 2.48 | 0.02 |
EBT Excluding Unusual Items | 891.61 | 201.28 | -2.64 | -399.86 |
Other Unusual Items | -0.2 | 4.2 | 0.3 | - |
Pretax Income | 891.41 | 205.48 | -2.34 | -399.86 |
Income Tax Expense | 25.57 | 0.29 | 0.01 | - |
Earnings From Continuing Operations | 865.85 | 205.19 | -2.35 | -399.86 |
Earnings From Discontinued Operations | - | -2.07 | 21.1 | -41.65 |
Net Income | 865.85 | 203.12 | 18.75 | -441.51 |
Preferred Dividends & Other Adjustments | 429.93 | 536.06 | 454.12 | 776.43 |
Net Income to Common | 435.92 | -332.94 | -435.37 | -1,218 |
Net Income Growth | 326.28% | 983.17% | - | - |
Shares Outstanding (Basic) | 17 | 12 | 7 | 3 |
Shares Outstanding (Diluted) | 45 | 12 | 7 | 3 |
Shares Change (YoY) | 283.70% | 60.31% | 130.82% | - |
EPS (Basic) | 26.07 | -28.25 | -59.22 | -382.41 |
EPS (Diluted) | 19.15 | -28.26 | -59.23 | -382.41 |
Free Cash Flow | 1,204 | 437.33 | 85.28 | -248.14 |
Free Cash Flow Per Share | 26.63 | 37.11 | 11.60 | -77.91 |
Gross Margin | 94.94% | 93.25% | 92.61% | 83.62% |
Operating Margin | 26.14% | 8.57% | -1.90% | -104.71% |
Profit Margin | 13.27% | -16.28% | -51.20% | -315.99% |
Free Cash Flow Margin | 36.66% | 21.38% | 10.03% | -64.38% |
EBITDA | 861.51 | 178.47 | -14.14 | -401.73 |
EBITDA Margin | 26.23% | 8.73% | -1.66% | -104.22% |
D&A For EBITDA | 2.9 | 3.11 | 2.03 | 1.88 |
EBIT | 858.61 | 175.36 | -16.17 | -403.61 |
EBIT Margin | 26.14% | 8.57% | -1.90% | -104.71% |
Effective Tax Rate | 2.87% | 0.14% | - | - |