A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423		2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030
3		Product					0	0	0	0	21.163	74.833	131.329	173.396	218										0	0
4		Other					178.567	320.062	7.105	33.68399999999997	10.317	10.350000000000001	15.16	8.72	11.858										64.911	539.418
5		Revenue					178.567	320.062	7.105	33.68399999999997	31.48	85.18299999999999	146.489	182.11599999999999	229.858										64.911	539.418
6		COGS					0	0	0	0	1.372	5.01	10.264	12.786	18.335										0	0
7		Gross Profit					178.567	320.062	7.105	33.68399999999997	30.108	80.17299999999999	136.225	169.32999999999998	211.523										64.911	539.418
8		R&D					122.328	151.579	139.44	167.17299999999997	151.968	126.919	236.681	147.798	165.855										370.885	580.52
9		SG&A					56.253	73.346	80.623	97.42200000000001	100.866	127.798	108.181	135.287	149.172										171.643	307.644
10		Operating Expenses					178.58100000000002	224.925	220.063	264.59499999999997	252.834	254.71699999999998	344.862	283.08500000000004	315.027										542.528	888.164
11		Operating Income					-0.014000000000010004	95.137	-212.958	-230.911	-222.726	-174.54399999999998	-208.63700000000003	-113.75500000000005	-103.50399999999999										-477.617	-348.746
12		Interest Income					-0.41999999999999993	-0.32500000000000007	-0.29500000000000004	0.09600000000000009	-0.132	3.734	7.2219999999999995	12.935	16.400000000000002										-1.501	-0.944
13		Pretax Income					-0.43400000000000993	94.812	-213.253	-230.815	-222.858	-170.80999999999997	-201.41500000000002	-100.82000000000005	-87.10399999999998										-479.118	-349.69
14		Taxes					11.184	1.651	-2.749	-1.5639999999999983	-2.885	-8.229	-5.982	-2.625	-47.307										3.103	8.522
15		Net Income					-11.61800000000001	93.161	-210.504	-229.251	-219.973	-162.58099999999996	-195.43300000000002	-98.19500000000005	-39.79699999999998										-482.221	-358.212
16		EPS					-0.2326088216565262	1.8147777385731643	-4.090103044156302	-4.488444210604754	-4.223400375563977	-2.966679944080488	-3.5402184873447244	-1.7736214881680428	-0.7163507651652896										-10.619165521445485	-7.029840797151354
17		Shares					49.946515	51.334661	51.466674	51.075827	52.084335	54.802339	55.203655	55.364124	55.555186										45.410442	50.955919249999994