Revenue | | 312.8 | 488.2 | 923.9 | 1,919.2 | 2,214.8 |
Revenue % Chg. | | - | 56.1% | 89.2% | 107.7% | 33.4% |
Cost of Revenue | | 69.9 | 117.2 | 239.9 | 496.9 | 557.2 |
Cost of Revenue % Chg. | | - | 67.7% | 104.6% | 107.1% | 31.6% |
Gross Profit | | 242.9 | 371.0 | 684.0 | 1,422.3 | 1,657.6 |
Gross Profit % Chg. | | - | 52.8% | 84.4% | 107.9% | 34.0% |
Gross Profit Margin | | 77.7% | 76.0% | 74.0% | 74.1% | 74.8% |
Gross Profit Margin % Chg. | | - | -2.1% | -2.6% | 0.1% | 0.5% |
R&D Expenses | | 87.1 | 107.1 | 201.4 | 533.2 | 798.6 |
R&D Expenses % Chg. | | - | 23.0% | 88.1% | 164.7% | 90.3% |
Selling, General, & Admin Expenses | | 252.5 | 355.4 | 748.7 | 1,384.2 | 1,620.5 |
Selling, General, & Admin Expenses % Chg. | | - | 40.7% | 110.7% | 84.9% | 30.6% |
Operating Income | | -87.6 | -76.4 | -266.1 | -495.1 | -761.5 |
Operating Income % Chg. | | - | 12.7% | 248.2% | 86.0% | 79.6% |
Operating Income Margin | | -28.0% | -15.7% | -28.8% | -25.8% | -34.4% |
Operating Income Margin % Chg. | | - | 44.1% | 84.0% | 10.4% | 34.6% |
Total Other Income/Expenses Net | | -9.6 | -9.7 | 1.8 | -8.7 | -27.4 |
Total Other Income/Expenses Net % Chg. | | - | 0.6% | - | - | 7461.3% |
Income Before Tax | | -97.2 | -86.1 | -264.3 | -503.8 | -788.9 |
Income Before Tax % Chg. | | - | 11.4% | 206.9% | 90.6% | 85.9% |
Income Before Tax Margin | | -31.1% | -17.6% | -28.6% | -26.3% | -35.6% |
Income Before Tax Margin % Chg. | | - | 43.2% | 62.2% | 8.3% | 39.4% |
Income Tax Expense | | 0.0 | 0.0 | -6.7 | -0.3 | 1.0 |
Income Tax Expense % Chg. | | - | 200.0% | - | 95.2% | - |
Net Income | | -97.2 | -86.0 | -253.3 | -491.7 | -777.7 |
Net Income % Chg. | | - | 11.5% | 194.5% | 94.1% | 91.0% |
Net Income Margin | | -31.1% | -17.6% | -27.4% | -25.6% | -35.1% |
Net Income Margin % Chg. | | - | 43.3% | 55.6% | 6.5% | 43.2% |
Weighted Avg. Shares Out | | 526.2 | 526.2 | 526.2 | 505.9 | 590.4 |
Weighted Avg. Shares Out % Chg. | | - | - | - | -3.9% | 36.6% |
EPS | | -0.2 | -0.1 | -0.5 | -1.0 | -1.3 |
EPS % Chg. | | - | 19.4% | 255.9% | 102.1% | 26.7% |
Weighted Avg. Shares Out Dil | | 526.2 | 526.2 | 526.2 | 505.9 | 590.4 |
Weighted Avg. Shares Out Dil % Chg. | | - | - | - | -3.9% | 36.6% |
EPS Diluted | | -0.2 | -0.1 | -0.5 | -1.0 | -1.3 |
EPS Diluted % Chg. | | - | 19.4% | 255.9% | 102.1% | 26.7% |
Interest Income | | 3.8 | 6.5 | 1.8 | 0.1 | 17.2 |
Interest Income % Chg. | | - | 74.1% | -72.2% | -95.0% | 13915.4% |
Interest Expense | | - | - | - | 7.0 | 36.0 |
EBIT | | -93.4 | -79.6 | -262.5 | -510.7 | -807.6 |
EBIT % Chg. | | - | 14.8% | 229.9% | 94.5% | 90.3% |
EBIT Margin | | -29.9% | -16.3% | -28.4% | -26.6% | -36.5% |
EBIT Margin % Chg. | | - | 45.4% | 74.3% | 6.4% | 42.7% |
Depreciation & Amortization | | 11.9 | 27.7 | 43.8 | 75.6 | 109.7 |
Depreciation & Amortization % Chg. | | - | 131.7% | 58.4% | 72.6% | 63.7% |
EBITDA | | -81.5 | -51.9 | -218.7 | -435.1 | -697.9 |
EBITDA % Chg. | | - | 36.3% | 321.3% | 98.9% | 95.3% |
EBITDA Margin | | -26.0% | -10.6% | -23.7% | -22.7% | -31.5% |
EBITDA Margin % Chg. | | - | 59.2% | 122.7% | 4.2% | 46.4% |