Martin Shkreli

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	S	T	U	V	W	X	Y	Z	AA	AB	AC
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030
3		Revenue		251.889	289.366	322.091	341.234	375.642	392.146	432.867	446.357	470	490.1825	541.08375	1092.673	1541.889	1947.6232499999999	2337.1479	2804.57748	3365.492976	4038.5915711999996	4846.30988544	5815.571862528
4		COGS		68.41	149.34	70.503	74.111	90.926	86.804	87.563	94.403	94	98.03649999999999	108.21674999999999	352.547	339.404	389.52464999999984	467.42958	560.9154960000001	673.0985951999996	807.7183142399999	969.2619770879996	1163.1143725056
5		Gross Profit		183.479	140.02599999999998	251.58800000000002	267.123	284.716	305.342	345.30400000000003	351.954	376	392.146	432.867	740.126	1202.485	1558.0986	1869.71832	2243.661984	2692.3943808000004	3230.8732569599997	3877.047908352	4652.4574900224
6		S&M		102.518	334.911	147.619	136.097	162.379	153.443	162.593	160.485	161.485	162.485	163.485	683.701	614.512	675.9632	743.5595200000001	817.9154720000002	899.7070192000003	989.6777211200005	1088.6454932320005	1197.5100425552007
7		R&D		86.815	313.915	94.13	98.471	110.524	94.316	84.176	88.601	89.601	90.601	91.601	560.66	387.487	426.23570000000007	468.8592700000001	515.7451970000002	567.3197167000003	624.0516883700004	686.4568572070006	755.1025429277007
8		G&A		93.291	338.977	166.411	146.569	157.961	149.524	157.478	142.307	143.307	144.307	145.307	669.444	611.532	672.6852000000001	739.9537200000002	813.9490920000003	895.3440012000004	984.8784013200005	1083.3662414520006	1191.7028655972008
9		OpEx		282.624	987.803	408.15999999999997	381.137	430.86400000000003	397.283	404.247	391.39300000000003	394.39300000000003	397.39300000000003	400.39300000000003	1913.8049999999998	1613.531	1774.8841000000002	1952.3725100000004	2147.6097610000006	2362.370737100001	2598.6078108100014	2858.468591891002	3144.3154510801023
10		OpInc		-99.14500000000001	-847.777	-156.57199999999995	-114.01400000000001	-146.14800000000002	-91.94100000000003	-58.942999999999984	-39.43900000000002	-18.39300000000003	-5.247000000000014	32.47399999999999	-1173.6789999999999	-411.04600000000005	-216.78550000000018	-82.65419000000043	96.05222299999923	330.0236436999994	632.2654461499983	1018.5793164609981	1508.1420389422974
11		IntInc		-5.095	-1.591	-1.4460000000000002	-1.464	-0.21799999999999997	-0.22999999999999998	-0.121	-0.04699999999999993	0	0	0	-9.459	-2.0330000000000004	0	0	0	0	0	0	0
12		Pretax Income		-94.05000000000001	-846.186	-155.12599999999995	-112.55000000000001	-145.93000000000004	-91.71100000000003	-58.82199999999998	-39.392000000000024	-18.39300000000003	-5.247000000000014	32.47399999999999	-1183.138	-413.07900000000006	-216.78550000000018	-82.65419000000043	96.05222299999923	330.0236436999994	632.2654461499983	1018.5793164609981	1508.1420389422974
13		Taxes		0.943	-8.543	-7.593	3.102	-5.661	1.438	33.006	2.023	0	0	0	-12.636	31.885	0	0	0	33.002364369999945	63.22654461499983	101.85793164609981	150.81420389422973
14		Net Income		-94.99300000000001	-837.643	-147.53299999999996	-115.65200000000002	-140.26900000000003	-93.14900000000003	-91.82799999999997	-41.41500000000003	-18.39300000000003	-5.247000000000014	32.47399999999999	-1170.502	-444.96400000000006	-216.78550000000018	-82.65419000000043	96.05222299999923	297.02127932999946	569.0389015349984	916.7213848148983	1357.3278350480678
15		Shares		-0.14827157237200492	-0.9251001146376104	-0.08365853630875625	-0.06350464923965961	-0.07403597370640652	-0.0474186708884924	-0.045645513091992884	-0.020338288872945007	-0.00903252800289938	-0.002576723450835269	0.01594749711119197	-1.195206927184912	-0.23131631712549852	-0.1064601261008287	-0.04059024007676663	0.047169814276530615	0.1458627207636174	0.27944651839580104	0.450188200902368	0.6665634577929889
16		S/O		640.669	905.462	1763.514	1821.158	1894.606	1964.395	2011.764	2036.307	2036.307	2036.307	2036.307	979.33	1923.617	2036.307	2036.307	2036.307	2036.307	2036.307	2036.307	2036.307
17
18
19		Revenue Growth						0.49129973917082514	0.3551903126144744	0.34392764777656004	0.3080671914287558	0.2511912938382823	0.25	0.25		0.41111659206368234	0.26314102377019366	0.19999999999999996	0.19999999999999996	0.19999999999999996	0.19999999999999996	0.19999999999999996	0.19999999999999996
20		Gross Margin		0.7284121180361192	0.48390619492269304	0.7811084445079186	0.7828147253790654	0.7579450647158731	0.7786436684296154	0.7977138474404378	0.788503372860737	0.8	0.8	0.8	0.6773536089937245	0.7798777992449522	0.8	0.8	0.7999999999999999	0.8000000000000002	0.8	0.8	0.8
21
22
23		Cash									2585.0000000000005
24		AR									256.554
25		Prepaids									115.042
26		PP&E									41.866
27		Lease									224.888
28		Other									95.829
29		Assets									3319.1790000000005
30
31		AP									27.454
32		AL									150.176
33		DR									251.765
34		Customer									255.184
35		Lease									267.662
36		ONCL									2.192
37		SE									2364.746
38		L+SE									3319.179
39
40		CFFO					116881				35477				-296608	333851