| Period Ending: |
LTM
(Last Twelve Months) |
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 | 2025-11-03 | 2025-03-10 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
| Revenue | 3,152 | 2,751 | 3,819 | 17,311 | 18,977 | 482.3 | 108.6 | 127.6 | 61.6 |
| Cost of Revenue | 552 | 541.3 | 599.8 | 2,995 | 2,912 | 59.3 | 17.4 | 13.69 | 9.32 |
| Gross Profit | 2,600 | 2,210 | 3,219 | 14,316 | 16,065 | 423 | 91.2 | 113.9 | 52.28 |
| Operating Expenses | 3,534 | 3,524 | 2,529 | 1,673 | 781.4 | 505.4 | 272.7 | 167.7 | 113.6 |
| Research & Development | 2,211 | 2,254 | 1,783 | 1,537 | 949.2 | 645 | 226.5 | 143.1 | 85.5 |
| Selling, General and Administrative | 538.6 | 599 | 557.7 | 541.2 | 327.2 | 108.5 | 43.3 | 27.07 | 29.49 |
| Other Operating Expenses | 784.1 | 670.9 | 188 | -405.3 | -495 | -248.1 | 2.9 | -2.39 | -1.43 |
| Operating Income | -933.5 | -1,314 | 690.4 | 12,643 | 15,284 | -82.4 | -181.5 | -53.85 | -61.28 |
| Net Non-Operating Interest | -9.91 | -13.16 | 343.5 | 31.55 | -4.07 | -0.409 | 0.062 | 0.284 | 1.4 |
| Interest Income | 0 | 0 | 351.3 | 47.37 | 1.56 | 1.46 | 1.76 | 2.06 | 2.06 |
| Interest Expense | 9.91 | 13.16 | 7.76 | 15.82 | 5.63 | 1.86 | 1.69 | 1.78 | 0.651 |
| Equity & Other Income/(Expense) | 421.2 | 649.8 | 152.2 | 279.9 | -233.3 | -62.99 | 2.04 | 5.91 | -26.03 |
| Income Before Tax | -522.2 | -677.7 | 1,186 | 12,954 | 15,046 | -145.8 | -179.4 | -47.66 | -85.91 |
| Income Tax Expense | 49.4 | -12.4 | 255.8 | 3,520 | 4,754 | -161 | -0.2 | 0.6 | 0.045 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.243 | -0.297 |
| Net Income | -571.6 | -665.3 | 930.3 | 9,434 | 10,292 | 15.2 | -179.1 | -48.02 | -85.65 |
| Depreciation and Amortization | 383.4 | 298 | 183.4 | 123.3 | 75.2 | 38.7 | 33.9 | 21.98 | 10.53 |
| EBITDA | -550.1 | -1,016 | 873.8 | 12,766 | 15,359 | -43.7 | -147.6 | -31.87 | -50.75 |
| Earnings Per Share (EPS) | -2.37 | -2.77 | 3.87 | 38.08 | 43.87 | 0.06 | -0.85 | -0.21 | -0.38 |
| Diluted Earnings Per Share | -2.37 | -2.77 | 3.83 | 37.09 | 41.21 | 0.057 | -0.85 | -0.21 | -0.38 |
| Weighted Average Shares Outstanding | 239.2 | 240.4 | 240.6 | 243.3 | 244 | 235.4 | 211.5 | 226.9 | 226.9 |
| Diluted Weighted Average Shares Outstanding | 239.2 | 240.4 | 242.7 | 249.8 | 259.7 | 248.5 | 211.5 | 226.9 | 226.9 |
