In millions, except per share items | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 |
| 10-K/A | 10-K/A | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
Revenues: |
Sales Revenue, Segment | | | | | | | 21.4 | |
Revenues | 3.2 | 0.5 | 0.9 | 0.0 | 24.1 | 23.8 | 21.4 | 16.5 |
Revenue growth | 523.5% | -41.4% | | -100.0% | 1.5% | 11.0% | 30.0% | 70.5% |
Cost of goods sold | 3.5 | 0.5 | 0.9 | 0.0 | 9.1 | 8.2 | 6.5 | 4.1 |
Gross profit | -0.4 | 0.0 | 0.0 | 0.0 | 15.0 | 15.5 | 14.9 | 12.3 |
Gross margin | -12.1% | -6.0% | 0.0% | | 62.4% | 65.4% | 69.6% | 75.0% |
Selling, general and administrative [+] | 2.7 | 1.2 | 2.2 | 1.3 | 11.7 | 12.0 | 16.4 | 13.1 |
Sales and marketing | | | | | 4.4 | 3.6 | 7.4 | 6.9 |
General and administrative | | | | | 7.3 | 8.3 | | |
Other selling, general and administrative | | | | | | | 9.0 | 6.2 |
Research and development | | | | | 4.4 | 4.0 | 4.6 | 2.5 |
EBITDA [+] | -2.7 | -1.2 | -2.2 | | -0.4 | 0.3 | -4.7 | -1.9 |
EBITDA growth | 119.1% | -44.3% | 70.8% | 224.9% | -228.4% | -106.5% | 149.9% | 2574.1% |
EBITDA margin | -85.2% | -242.4% | -255.1% | | -1.6% | 1.3% | -22.2% | -11.5% |
Depreciation | 0.4 | 0.0 | 0.0 | | 0.7 | 0.8 | 0.6 | 0.9 |
EBITA | -3.1 | -1.2 | -2.2 | -1.3 | -1.1 | -0.5 | -5.4 | -2.8 |
EBITA margin | -97.3% | -242.8% | -255.2% | | -4.6% | -1.9% | -25.0% | -17.2% |
Amortization of intangibles | | | 0.0 | | | | 0.7 | 0.4 |
EBIT [+] | -3.1 | -1.2 | -2.2 | -1.3 | -1.1 | -0.5 | -6.1 | -3.2 |
EBIT growth | 149.9% | -45.2% | 73.7% | 16.9% | 144.6% | -92.6% | 88.9% | 1644.8% |
EBIT margin | -97.3% | -242.8% | -259.5% | | -4.6% | -1.9% | -28.4% | -19.6% |
Non-recurring items [+] | 9.4 | | 3.8 | | | 2.2 | | |
Asset impairment | 9.4 | | 3.8 | | | | | |
Legal settlement | | | | | | 2.2 | | |
Interest expense, net [+] | 0.1 | 0.1 | 0.0 | 0.0 | 1.2 | 1.2 | 0.2 | 0.0 |
Interest expense | 0.1 | 0.1 | 0.0 | | 1.2 | 1.2 | 0.3 | 0.0 |
Interest income | 0.0 | 0.0 | 0.0 | 0.0 | | 0.0 | 0.1 | 0.0 |
Other income (expense), net [+] | 0.3 | -0.1 | | | -0.1 | | | |
Gain (loss) on debt retirement | -0.2 | -0.1 | | | -0.1 | | | |
Other | | 0.0 | | | 0.0 | | | |
Pre-tax income | -12.2 | -1.3 | -6.0 | -1.3 | -2.4 | -3.9 | -6.3 | -3.3 |
Income taxes | 0.0 | 0.0 | 0.0 | 10.1 | 0.0 | 0.0 | 0.0 | 0.0 |
Tax rate | 0.0% | 0.0% | 0.0% | | 0.0% | 0.0% | 0.0% | 0.0% |
Minority interest | 0.0 | | | | | | | |
Earnings from continuing ops | -12.4 | -1.6 | -6.2 | -1.3 | -2.4 | -3.9 | -6.3 | -3.3 |
Earnings from discontinued ops | | -0.1 | 14.4 | -10.1 | | | | |
Net income | -12.4 | -1.7 | 8.2 | -11.4 | -2.4 | -3.9 | -6.3 | -3.3 |
Net margin | -394.3% | -328.3% | 952.6% | | -10.1% | -16.2% | -29.3% | -19.8% |
|
Basic EPS [+] | ($0.77) | ($0.23) | ($0.07) | ($0.02) | ($0.04) | ($0.06) | ($0.10) | ($0.05) |
Growth | 228.9% | 218.5% | 274.4% | -47.2% | -37.3% | -39.9% | 84.0% | 1353.5% |
Diluted EPS [+] | ($0.77) | ($0.23) | ($0.07) | ($0.02) | ($0.04) | ($0.06) | ($0.10) | ($0.05) |
Growth | 228.9% | 218.5% | 274.4% | -47.2% | -37.3% | -39.9% | 84.0% | 1772.9% |
|
|
Shares outstanding (basic) [+] | 16.2 | 6.8 | 84.0 | 66.0 | 65.4 | 65.1 | 63.7 | 60.8 |
Growth | 139.2% | -91.9% | 27.2% | 0.9% | 0.4% | 2.3% | 4.6% | 6.7% |
Shares outstanding (diluted) [+] | 16.2 | 6.8 | 84.0 | 66.0 | 65.4 | 65.1 | 63.7 | 60.8 |
Growth | 139.2% | -91.9% | 27.2% | 0.9% | 0.4% | 2.3% | 4.6% | -17.2% |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |