Overview Financials News + Filings
|
| In millions, except per share items | Dec-31-21 | Dec-31-19 | Dec-31-18 |
| | S-1/A | S-1/A | S-1 |
| Revenues: |
| Cyber and
Engineering | 74.9 | | |
| Customer C | | | 5.5 |
| Analytics | 70.7 | | |
| Other | | | -5.5 |
| Total revenues | 145.6 | 73.6 | 0.0 |
| Cost of goods sold | 111.5 | 56.1 | 0.0 |
| Gross profit | 34.1 | 17.5 | 0.0 |
| Gross margin | 23.4% | 23.8% | |
| Selling, general and administrative | 106.5 | 11.0 | |
| Research and development | 6.0 | 0.1 | |
| EBITDA [+] | -71.2 | 6.4 | 0.1 |
| EBITDA growth | | 12764.0% | |
| EBITDA margin | -48.9% | 8.7% | |
| Depreciation | 0.4 | 0.1 | 0.1 |
| EBITA | -71.6 | 6.4 | 0.0 |
| EBITA margin | -49.2% | 8.7% | |
| Amortization of intangibles | 6.9 | | |
| EBIT | -78.5 | 6.4 | 0.0 |
| EBIT margin | -53.9% | 8.7% | |
| Interest expense | 7.8 | 0.1 | |
| Interest expense | 7.8 | 0.1 | |
| Other income (expense), net [+] | -36.2 | | 3.9 |
| Gain (loss) on debt retirement | -2.9 | | |
| Unrealized gain/loss on derivatives | 33.4 | | |
| Pre-tax income | -122.5 | 6.3 | 3.9 |
| Income taxes | 1.1 | 0.0 | 0.0 |
| Tax rate | | 0.1% | |
| Net income | -123.6 | 6.2 | 3.9 |
| Net margin | -84.9% | 8.5% | |
| |
| Basic EPS | ($1.15) | | |
| Diluted EPS | ($1.15) | | |
| |
| |
| Shares outstanding (basic) | 107.0 | | |
| Shares outstanding (diluted) | 107.0 | | |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|