| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-12 | 2026-02-12 | 2025-02-13 | 2024-02-16 | 2023-02-17 | 2022-02-25 | 2021-02-26 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
| Revenue | 12,241 | 12,241 | 11,102 | 9,917 | 8,399 | 5,992 | 3,378 | 4,805 | 3,652 | 2,562 |
| Cost of Revenue | 2,086 | 2,086 | 1,878 | 1,703 | 1,499 | 1,156 | 876 | 1,196 | 864 | 647.7 |
| Gross Profit | 10,155 | 10,155 | 9,224 | 8,214 | 6,900 | 4,836 | 2,502 | 3,609 | 2,788 | 1,914 |
| Operating Expenses | 7,611 | 7,611 | 6,671 | 6,696 | 5,098 | 4,407 | 6,092 | 4,110 | 2,769 | 1,995 |
| Research & Development | 2,354 | 2,354 | 2,056 | 1,722 | 1,502 | 1,425 | 2,753 | 976.7 | 579.2 | 400.7 |
| Selling, General and Administrative | 3,930 | 3,930 | 3,333 | 3,788 | 2,466 | 2,022 | 2,310 | 2,319 | 1,581 | 1,199 |
| Other Operating Expenses | 1,327 | 1,327 | 1,282 | 1,186 | 1,130 | 960 | 1,029 | 815.1 | 609.2 | 395.7 |
| Operating Income | 2,544 | 2,544 | 2,553 | 1,518 | 1,802 | 429 | -3,590 | -501.5 | 18.74 | -81.36 |
| Net Non-Operating Interest | 705 | 705 | 818 | 638 | 162 | -425 | -144.6 | 75.93 | 40.65 | 15.7 |
| Interest Income | 705 | 705 | 818 | 721 | 186 | 13 | 27.12 | 85.9 | 66.79 | 32.1 |
| Interest Expense | 0 | 0 | 0 | 83 | 24 | 438 | 171.7 | 9.97 | 26.14 | 16.4 |
| Equity & Other Income/(Expense) | -112 | -112 | -40 | -54 | 25 | -304 | -947.2 | 13.91 | -12.36 | 6.56 |
| Income Before Tax | 3,137 | 3,137 | 3,331 | 2,102 | 1,989 | -300 | -4,682 | -411.7 | 47.03 | -59.1 |
| Income Tax Expense | 626 | 626 | 683 | -2,690 | 96 | 52 | -97.22 | 262.6 | 63.89 | 10.95 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 2,511 | 2,511 | 2,648 | 4,792 | 1,893 | -352 | -4,585 | -674.3 | -16.86 | -70.05 |
| Depreciation and Amortization | 0 | 0 | 65 | 44 | 81 | 138 | 125.9 | 114.2 | 82.4 | 79.34 |
| EBITDA | 2,544 | 2,544 | 2,618 | 1,562 | 1,883 | 567 | -3,464 | -387.4 | 101.1 | -2.02 |
| Earnings Per Share (EPS) | 4.1 | 4.1 | 4.19 | 7.52 | 2.97 | -0.57 | -7.72 | -1.27 | -0.032 | -0.13 |
| Diluted Earnings Per Share | 4.03 | 4.03 | 4.11 | 7.24 | 2.79 | -0.57 | -7.72 | -1.27 | -0.032 | -0.13 |
| Weighted Average Shares Outstanding | 613 | 613 | 632 | 637 | 637 | 616 | 594.1 | 530.9 | 530.9 | 521.7 |
| Diluted Weighted Average Shares Outstanding | 623 | 623 | 645 | 662 | 680 | 616 | 594.1 | 530.9 | 530.9 | 521.7 |
