A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422			2021	2022
3		Backlog						119431				181831
4		Net Bookings					40700	44109	35900	43200	30600	25357					163900
5
6		Revenue			6583.413	11163	12438	12547	14235.697	20376	18686	19275	21000	22000			59600	80961
7		COGS			7050.897	11668	8638	7289	10318.268	16148	15986	13842
8		Gross Profit			-467.4840000000004	-505	3800	5258	3917.429	4228	2700	5433
9		SG&A			6301.712	10481	9164	11382	16931.866	35646	30153	28183
10		Operating Income			-6769.196000000001	-10986	-5364	-6124	-13014.437000000002	-31418	-27453	-22750
11		Interest Income			1.554	6	0	4	0.151	-11	76	7
12		Pretax Income			-6767.642000000001	-10980	-5364	-6120	-13014.286000000002	-31429	-27377	-22743
13		Taxes			0	0	0	0	0	0	0	0
14		Net Income			-6767.642000000001	-10980	-5364	-6120	-13014.286000000002	-31429	-27377	-22743
15		EPS			-0.7940517590033372	-0.8149570295721781	-1.0084602368866329	-0.8515374982607485	-2.8591798108641617	-0.2880736236585796	-0.2164840030997454	-0.19606879606879607
16		Shares			8522.923	13473.103	5319	7187	4551.755	109100.582	126462	115995
17
18		Revenue y/y							1.1623581871591528	0.8253157753292126	0.5023315645602187	0.536223798517574	0.4751648619663653	0.0797016097369454
19
20
21		Patients (000s)										567