Revenue | | 472.9 | 755.9 | 1,142.8 | 1,692.7 | 2,578.0 | 2,772.0 |
Revenue % Chg. | | - | 59.9% | 51.2% | 48.1% | 52.3% | 13.7% |
Cost of Revenue | | 178.7 | 241.6 | 358.9 | 449.4 | 529.3 | 634.8 |
Cost of Revenue % Chg. | | - | 35.2% | 48.6% | 25.2% | 17.8% | 22.8% |
Gross Profit | | 294.2 | 514.3 | 783.9 | 1,243.3 | 2,048.7 | 2,137.2 |
Gross Profit % Chg. | | - | 74.8% | 52.4% | 58.6% | 64.8% | 11.3% |
Gross Profit Margin | | 62.2% | 68.0% | 68.6% | 73.5% | 79.5% | 77.1% |
Gross Profit Margin % Chg. | | - | 9.4% | 0.8% | 7.1% | 8.2% | -2.1% |
R&D Expenses | | 208.0 | 251.7 | 1,207.1 | 606.2 | 780.3 | 924.6 |
R&D Expenses % Chg. | | - | 21.0% | 379.6% | -49.8% | 28.7% | 31.5% |
Selling, General, & Admin Expenses | | 224.1 | 337.4 | 965.7 | 779.6 | 942.3 | 1,140.7 |
Selling, General, & Admin Expenses % Chg. | | - | 50.5% | 186.2% | -19.3% | 20.9% | 31.9% |
Operating Income | | -137.9 | -74.7 | -1,388.9 | -142.5 | 326.2 | 71.9 |
Operating Income % Chg. | | - | 45.8% | 1758.7% | 89.7% | - | -79.6% |
Operating Income Margin | | -29.2% | -9.9% | -121.5% | -8.4% | 12.7% | 2.6% |
Operating Income Margin % Chg. | | - | 66.1% | 1129.5% | 93.1% | - | -82.0% |
Total Other Income/Expenses Net | | 8.2 | 12.2 | 28.0 | 15.5 | -5.2 | -9.8 |
Total Other Income/Expenses Net % Chg. | | - | 48.2% | 130.5% | -44.8% | - | - |
Income Before Tax | | -129.7 | -62.6 | -1,360.8 | -127.0 | 321.0 | 62.1 |
Income Before Tax % Chg. | | - | 51.8% | 2075.1% | 90.7% | - | -82.4% |
Income Before Tax Margin | | -27.4% | -8.3% | -119.1% | -7.5% | 12.5% | 2.2% |
Income Before Tax Margin % Chg. | | - | 69.8% | 1338.8% | 93.7% | - | -84.5% |
Income Tax Expense | | 0.3 | 0.4 | 0.5 | 1.3 | 4.5 | 1.0 |
Income Tax Expense % Chg. | | - | 31.8% | 29.8% | 144.9% | 247.9% | -68.6% |
Net Income | | -130.0 | -63.0 | -1,361.4 | -128.3 | 316.4 | 61.2 |
Net Income % Chg. | | - | 51.6% | 2061.8% | 90.6% | - | -82.5% |
Net Income Margin | | -27.5% | -8.3% | -119.1% | -7.6% | 12.3% | 2.2% |
Net Income Margin % Chg. | | - | 69.7% | 1330.0% | 93.6% | - | -84.6% |
Weighted Avg. Shares Out | | 448.6 | 448.6 | 420.5 | 596.3 | 618.2 | 659.8 |
Weighted Avg. Shares Out % Chg. | | - | - | -6.3% | 41.8% | 3.7% | 4.4% |
EPS | | -0.3 | -0.1 | -3.2 | -0.2 | 0.5 | 0.1 |
EPS % Chg. | | - | 51.7% | 2214.3% | 93.2% | - | -84.2% |
Weighted Avg. Shares Out Dil | | 448.6 | 448.6 | 420.5 | 596.3 | 618.2 | 669.6 |
Weighted Avg. Shares Out Dil % Chg. | | - | - | -6.3% | 41.8% | 3.7% | -0.9% |
EPS Diluted | | -0.3 | -0.1 | -3.2 | -0.2 | 0.5 | 0.1 |
EPS Diluted % Chg. | | - | 51.7% | 2214.3% | 93.2% | - | -86.3% |
Interest Income | | 8.3 | 13.2 | 30.2 | 16.1 | 4.2 | 14.6 |
Interest Income % Chg. | | - | 58.2% | 129.3% | -46.6% | -73.9% | 161.9% |
Interest Expense | | 0.1 | 1.0 | 2.1 | 0.6 | 9.4 | 24.4 |
Interest Expense % Chg. | | - | 788.4% | 114.8% | -70.3% | 1383.5% | - |
EBIT | | -121.5 | -50.4 | -1,332.8 | -111.5 | 315.8 | 52.3 |
EBIT % Chg. | | - | 58.5% | 2544.1% | 91.6% | - | -85.4% |
EBIT Margin | | -25.7% | -6.7% | -116.6% | -6.6% | 12.2% | 1.9% |
EBIT Margin % Chg. | | - | 74.1% | 1649.1% | 94.4% | - | -87.2% |
Depreciation & Amortization | | 16.1 | 20.9 | 27.8 | 37.0 | 27.5 | 34.1 |
Depreciation & Amortization % Chg. | | - | 29.3% | 33.2% | 33.1% | -25.7% | 21.2% |
EBITDA | | -105.4 | -29.5 | -1,305.0 | -74.5 | 343.3 | 86.4 |
EBITDA % Chg. | | - | 72.0% | 4316.6% | 94.3% | - | -77.6% |
EBITDA Margin | | -22.3% | -3.9% | -114.2% | -4.4% | 13.3% | 3.1% |
EBITDA Margin % Chg. | | - | 82.5% | 2821.6% | 96.1% | - | -80.3% |