Martin Shkreli

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ
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	2031
3		Product					675	568	423	645	386	304	231	651.45									1975	2350	2311	1572.45
4		Subscription					1600	1728	1647	1517	1382	1340	1551	1532.17									4514	5736	6492	5805.17
5		Revenue					2275	2296	2070	2162	1768	1644	1782	2183.62									6489	8086	8803	7377.62
6		COGS					578	555	527	657	479	485	502	611.4136000000001									2094	2260	2317
7		Gross Profit					1697	1741	1543	1505	1289	1159	1280	1572.2063999999998									4395	5826	6486
8		R&D					353	335	329	320	346	311	277	323.2									998	1150	1337
9		S&M					237	245	244	299	252	263	287	301.99									926	1064	1025
10		G&A					282	189	143	174	214	250	229	175.74									732	784	788
11		OpEx					872	769	716	793	812	824	793	800.9300000000001									2656	2998	3150
12		OpInc					825	972	827	712	477	335	487	771.2763999999997									1739	2828	3336
13		Interest					-30	-43	-65	43	-14	17	15										26	-87	-95
14		Pretax					795	929	762	755	463	352	502	771.2763999999997									1765	2741	3241
15		Taxes					146	126	120	73	70	41	65	115.69145999999995									130	419	465
16		Net Income					649	803	642	682	393	311	437	655.5849399999997									1635	2322	2776
17		EPS					0.8288633461047255	1.0255427841634739	0.8199233716475096	0.8698979591836735	0.5	0.3946700507614213	0.5538656527249683	0.8309061343472747
18		Shares					783	783	783	784	786	788	789	789									771	778	783.25
19
20		Revenue y/y									-0.22285714285714286	-0.28397212543554007	-0.13913043478260867	0.010000000000000009										0.24610879950685782	0.08867177838238938	-0.16191980006815865
21		Gross Margin					0.745934065934066	0.7582752613240418	0.7454106280193237	0.6961147086031453	0.7290723981900452	0.7049878345498783	0.7182940516273849	0.72									0.6773000462320851	0.720504575810042	0.7367942746790866
22
23
24		Model NI					649	803	642		393	311	437
25		Reported NI					619	877	639		395	280	435
26		CFFO					844	388	521		642	198	257
27		CapEx					22	14	23		15	37	15
28		FCF					822	374	498		627	161	242