Revenue | | 19,948.1 | 22,823.1 | 20,898.9 | 25,630.7 |
Revenue % Chg. | | - | 14.4% | -8.4% | 22.6% |
Cost of Revenue | | 18,850.3 | 20,593.4 | 18,552.7 | 23,129.3 |
Cost of Revenue % Chg. | | - | 9.2% | -9.9% | 24.7% |
Gross Profit | | 1,097.8 | 2,229.6 | 2,346.2 | 2,501.3 |
Gross Profit % Chg. | | - | 103.1% | 5.2% | 6.6% |
Gross Profit Margin | | 5.5% | 9.8% | 11.2% | 9.8% |
Gross Profit Margin % Chg. | | - | 77.5% | 14.9% | -13.1% |
R&D Expenses | | 645.5 | 788.5 | 931.4 | 1,388.2 |
R&D Expenses % Chg. | | - | 22.2% | 18.1% | 49.0% |
Selling, General, & Admin Expenses | | 1,746.6 | 2,021.4 | 2,755.5 | 6,735.0 |
Selling, General, & Admin Expenses % Chg. | | - | 15.7% | 36.3% | 144.4% |
Other Expenses | | 540.4 | 601.3 | 692.4 | 1,109.6 |
Other Expenses % Chg. | | - | 11.3% | 15.1% | 60.3% |
Operating Income | | -1,834.6 | -1,181.6 | -2,033.0 | -7,142.7 |
Operating Income % Chg. | | - | 35.6% | 72.1% | 251.3% |
Operating Income Margin | | -9.2% | -5.2% | -9.7% | -27.9% |
Operating Income Margin % Chg. | | - | 43.7% | 87.9% | 186.5% |
Total Other Income/Expenses Net | | -449.7 | -304.9 | 424.2 | -107.1 |
Total Other Income/Expenses Net % Chg. | | - | 32.2% | - | - |
Income Before Tax | | -2,284.3 | -1,486.4 | -1,608.8 | -7,249.8 |
Income Before Tax % Chg. | | - | 34.9% | 8.2% | 350.6% |
Income Before Tax Margin | | -11.5% | -6.5% | -7.7% | -28.3% |
Income Before Tax Margin % Chg. | | - | 43.1% | 18.2% | 267.4% |
Income Tax Expense | | -75.8 | -51.3 | -44.7 | 24.5 |
Income Tax Expense % Chg. | | - | 32.3% | 12.9% | - |
Net Income | | -2,208.5 | -1,434.5 | -1,550.4 | -7,275.7 |
Net Income % Chg. | | - | 35.0% | 8.1% | 369.3% |
Net Income Margin | | -11.1% | -6.3% | -7.4% | -28.4% |
Net Income Margin % Chg. | | - | 43.2% | 18.0% | 282.7% |
Weighted Avg. Shares Out | | 4,160.1 | 458.7 | 4,160.1 | 4,160.1 |
Weighted Avg. Shares Out % Chg. | | - | -89.0% | 807.0% | - |
EPS | | -0.6 | -3.1 | -0.4 | -1.7 |
EPS % Chg. | | - | 464.1% | 87.9% | 362.0% |
Weighted Avg. Shares Out Dil | | 4,160.1 | 458.7 | 4,160.1 | 4,160.1 |
Weighted Avg. Shares Out Dil % Chg. | | - | -89.0% | 807.0% | - |
EPS Diluted | | -0.6 | -3.1 | -0.4 | -1.7 |
EPS Diluted % Chg. | | - | 464.1% | 87.9% | 362.0% |
Interest Income | | 214.9 | 200.7 | 181.2 | 120.7 |
Interest Income % Chg. | | - | -6.6% | -9.7% | -33.4% |
Interest Expense | | 6.5 | 10.4 | 20.1 | 40.9 |
Interest Expense % Chg. | | - | 59.4% | 93.9% | 103.6% |
EBIT | | -2,075.9 | -1,296.1 | -1,447.7 | -7,170.1 |
EBIT % Chg. | | - | 37.6% | 11.7% | 395.3% |
EBIT Margin | | -10.4% | -5.7% | -6.9% | -28.0% |
EBIT Margin % Chg. | | - | 45.4% | 22.0% | 303.8% |
Depreciation & Amortization | | 410.6 | 591.5 | 776.9 | 891.4 |
Depreciation & Amortization % Chg. | | - | 44.1% | 31.3% | 14.7% |
EBITDA | | -1,665.3 | -704.6 | -670.8 | -6,278.7 |
EBITDA % Chg. | | - | 57.7% | 4.8% | 836.0% |
EBITDA Margin | | -8.3% | -3.1% | -3.2% | -24.5% |
EBITDA Margin % Chg. | | - | 63.0% | 4.0% | 663.2% |