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			2020	2021
3		DAU				190.9	197.6	204	209.3	214.7	229	237.8
4
5
6		Revenue			936.233	1289.041	1036.018	1190.427	1283.817	1567.22	1200.984	1176.66					3716.349	5077.482
7		COGS			361.388	432.924	381.008	416.932	484.479	515.091	507.45	540.676					1366.388	1797.51
8		Gross Margin			574.845	856.117	655.01	773.4949999999999	799.338	1052.129	693.5339999999999	635.984					2349.9610000000002	3279.9719999999998
9		R&D			208.877	247.94	250.709	299.859	324.252	371.884	371.695	454.859					873.011	1246.704
10		S&M			215.285	244.002	234.592	301.902	301.078	338.398	299.809	308.301					887.86	1175.97
11		G&A			94.576	112.251	117.527	141.482	150.855	174.472	149.863	216.586					562.432	584.336
12		OpEx			518.738	604.193	602.8280000000001	743.2429999999999	776.185	884.754	821.367	979.746					2323.303	3007.01
13		OpInc			56.10699999999997	251.92399999999998	52.1819999999999	30.251999999999953	23.15300000000002	167.3749999999999	-127.83300000000008	-343.76199999999994					26.658000000000357	272.96199999999953
14		Interest			-22.446999999999996	-27.064999999999998	-2.184000000000001	-4.691000000000001	-5.159000000000001	-3.4689999999999994	-7.482000000000001	31.211					-126.21999999999998	-15.503
15		Pretax			496.29100000000005	577.1279999999999	600.6440000000001	738.5519999999999	17.99400000000002	163.9059999999999	-135.31500000000008	-312.55099999999993					-99.56199999999963	257.45899999999955
16		Taxes			1.024	1.903	0	15.651	0	2.971	0	0					0	0
17		Net Income			495.26700000000005	575.2249999999999	600.6440000000001	722.901	17.99400000000002	160.9349999999999	-135.31500000000008	-312.55099999999993					-99.56199999999963	257.45899999999955
18		EPS			0.6141833347181178	0.704614830566607	0.6886642428745213	0.8317045951356451	0.02254929603939926	0.18604557067384933	-0.16136014023539522	-0.40758466271189303					-0.1263700068920782	0.3228030537643571
19		Shares			806.383	816.368	872.187	869.18	797.985	865.03	838.59	766.837					787.861	797.573
20
21		Revenue Growth							0.3712580094912272	0.21580306600022814	0.15923082417486945	-0.011564757855794472
22		DAU Growth								0.12467260345730735	0.1589068825910931	0.165686274509804
23		Gross Margin				0.6641503257072506	0.6322380499180515	0.6497626481926233	0.6226261219472868	0.6713345924630875	0.5774714733918186	0.5404993795998844