Income Statement
| Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | Year Ending Dec 2017 (Update) | Year Ending Dec 2016 (Update) | |
|---|---|---|---|---|
| Net Sales | 102.43 | 84.45 | 36.57 | 19.39 |
| Revenue | 102.43 | 84.45 | 36.57 | 19.39 |
| Total Revenue | 102.43 | 84.45 | 36.57 | 19.39 |
| Selling/General/Administrative Expense | 52.49 | 38.21 | 23.14 | 17.74 |
| Labor & Related Expense | 9.20 | 6.43 | 4.06 | 8.59 |
| Selling/General/Administrative Expenses, Total | 61.69 | 44.64 | 27.20 | 26.33 |
| Research & Development | 145.92 | 114.87 | 65.73 | 65.62 |
| Other Unusual Expense (Income) | -- | 2.10 | -- | -- |
| Unusual Expense (Income) | -- | 2.10 | -- | -- |
| Other Operating Expense | -- | -- | -- | -- |
| Other Operating Expenses, Total | -- | -- | -- | -- |
| Total Operating Expense | 207.61 | 161.60 | 92.93 | 91.95 |
| Operating Income | -105.18 | -77.15 | -56.36 | -72.56 |
| Interest Income (Expense), Net Non-Operating | 9.76 | 8.26 | 1.79 | 0.89 |
| Interest Income (Expense), Net-Non-Operating, Total | 9.76 | 8.26 | 1.79 | 0.89 |
| Other Non-Operating Income (Expense) | -- | -- | -- | -- |
| Other, Net | -- | -- | -- | -- |
| Net Income Before Taxes | -95.42 | -68.89 | -54.57 | -71.67 |
| Income Tax – Total | 0.00 | 0.00 | 0.00 | -0.01 |
| Income After Tax | -95.42 | -68.89 | -54.57 | -71.66 |
| Minority Interest | 0.23 | 0.56 | -- | -- |
| Net Income Before Extraordinary Items | -95.19 | -68.33 | -54.57 | -71.66 |
| Net Income | -95.19 | -68.33 | -54.57 | -71.66 |
| Income Available to Common Excluding Extraordinary Items | -95.19 | -68.33 | -54.57 | -71.66 |
| Income Available to Common Stocks Including Extraordinary Items | -95.19 | -68.33 | -54.57 | -71.66 |
| Basic Weighted Average Shares | 112.11 | 96.94 | 78.08 | 70.55 |
| Basic EPS Excluding Extraordinary Items | -0.85 | -0.70 | -0.70 | -1.02 |
| Basic EPS Including Extraordinary Items | -0.85 | -0.70 | -0.70 | -1.02 |
| Dilution Adjustment | -- | -- | -- | -- |
| Diluted Net Income | -95.19 | -68.33 | -54.57 | -71.66 |
| Diluted Weighted Average Shares | 112.11 | 96.94 | 78.08 | 70.55 |
| Diluted EPS Excluding Extraordinary Items | -0.85 | -0.70 | -0.70 | -1.02 |
| Diluted EPS Including Extraordinary Items | -0.85 | -0.70 | -0.70 | -1.02 |
| DPS - Common Stock Primary Issue | -- | -- | -- | -- |
| Gross Dividends - Common Stock | 0.00 | 0.00 | 0.00 | -- |
| Total Special Items | -- | 2.10 | -- | -- |
| Normalized Income Before Taxes | -95.42 | -66.79 | -54.57 | -71.67 |
| Effect of Special Items on Income Taxes | -- | 0.00 | -- | -- |
| Income Taxes Excluding Impact of Special Items | 0.00 | 0.00 | 0.00 | -0.01 |
| Normalized Income After Taxes | -95.42 | -66.79 | -54.57 | -71.66 |
| Normalized Income Available to Common | -95.19 | -66.23 | -54.57 | -71.66 |
| Basic Normalized EPS | -0.85 | -0.68 | -0.70 | -1.02 |
| Diluted Normalized EPS | -0.85 | -0.68 | -0.70 | -1.02 |
| Amortization of Intangibles, Supplemental | 5.68 | -- | -- | -- |
| Depreciation, Supplemental | 3.93 | 2.40 | 1.50 | 1.00 |
| Rental Expense, Supplemental | 7.90 | 2.30 | 1.10 | 1.00 |
| Stock-Based Compensation, Supplemental | 19.33 | 14.68 | 9.09 | 15.06 |
| Minority Interest, Supplemental | 0.23 | 0.56 | -- | -- |
| Research & Development Expense, Supplemental | 145.92 | 114.87 | 65.73 | 65.62 |
| Audit-Related Fees, Supplemental | -- | 2.21 | 1.42 | 1.19 |
| Audit-Related Fees | -- | 0.00 | 0.00 | 0.00 |
| Tax Fees, Supplemental | -- | 0.05 | 0.04 | 0.04 |
| All Other Fees Paid to Auditor, Supplemental | -- | 0.00 | 0.00 | 0.00 |
| Operating Margin | -102.69 | -91.35 | -154.13 | -374.23 |
| Pretax Margin | -93.16 | -81.57 | -149.23 | -369.65 |
| Net Profit Margin | -92.93 | -80.91 | -149.23 | -369.58 |
| Normalized EBIT | -105.18 | -75.05 | -56.36 | -72.56 |
| Normalized EBITDA | -95.57 | -72.65 | -54.86 | -71.56 |
| Defined Contribution Expense - Domestic | -- | 1.60 | 0.50 | -- |
| Total Pension Expense | -- | 1.60 | 0.50 | -- |
In millions of USD (except for per share items)
Copyright Thomson Reuters Corporation