| 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 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-18 | 2025-04-14 | 2024-04-24 | 2023-04-24 | 2022-03-18 | 2021-03-26 | 2020-04-27 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
| Revenue | 20,841 | 13,590 | 10,008 | 7,614 | 7,115 | 3,311 | 1,062 | 811.3 | 311.7 | 87.02 |
| Cost of Revenue | 2,990 | 2,445 | 1,536 | 996.1 | 1,206 | 696 | 281.7 | 249.6 | 109.1 | 45.07 |
| Gross Profit | 17,851 | 11,145 | 8,472 | 6,618 | 5,909 | 2,615 | 779.9 | 561.7 | 202.6 | 41.95 |
| Operating Expenses | 5,700 | 4,523 | 3,465 | 3,049 | 2,726 | 1,147 | 591.9 | 353 | 194.3 | 152.6 |
| Research & Development | 1,802 | 1,494 | 1,441 | 1,222 | 805.3 | 513.3 | 262.3 | 151.1 | 95.53 | 61.62 |
| Selling, General and Administrative | 3,899 | 3,029 | 2,024 | 1,827 | 1,921 | 633.7 | 329.6 | 201.9 | 98.74 | 90.98 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 12,151 | 6,622 | 5,007 | 3,569 | 3,183 | 1,468 | 188 | 208.8 | 8.3 | -110.7 |
| Net Non-Operating Interest | 0 | 0 | 0 | 2,922 | 2,141 | 780.5 | 375.7 | 265 | 85.99 | 2.34 |
| Interest Income | 0 | 0 | 0 | 3,214 | 2,518 | 965.6 | 464.9 | 360.6 | 105.9 | 5.79 |
| Interest Expense | 0 | 0 | 0 | 292.5 | 376.9 | 185.1 | 89.24 | 95.62 | 19.88 | 3.46 |
| Equity & Other Income/(Expense) | -286.7 | -190.3 | 19.95 | -3,150 | -2,139 | -798.1 | -385.7 | -272.9 | -90.91 | -3.42 |
| Income Before Tax | 11,864 | 6,431 | 5,027 | 3,341 | 3,185 | 1,450 | 177.9 | 200.8 | 3.38 | -111.7 |
| Income Tax Expense | 2,062 | 998.3 | 748.5 | 414 | 375.1 | 124.8 | 12.29 | 62.29 | 11.48 | -13.28 |
| Income Attributable to Non-Controlling Interest | -17.01 | -10.04 | -2.52 | -0.051 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 9,819 | 5,443 | 4,281 | 2,927 | 2,810 | 1,326 | 165.7 | 138.5 | -8.1 | -98.47 |
| Depreciation and Amortization | 0 | 175.5 | 171.2 | 149.6 | 120.1 | 79.78 | 66.1 | 8.33 | 4.3 | 3.58 |
| EBITDA | 12,151 | 6,797 | 5,179 | 3,719 | 3,303 | 1,548 | 254.1 | 217.1 | 12.6 | -107.1 |
| Earnings Per Share (EPS) | 70.64 | 39.44 | 31.04 | 20.56 | 18.72 | 10.24 | 1.36 | 0.72 | -0.41 | -1.04 |
| Diluted Earnings Per Share | 69.76 | 38.88 | 30.56 | 20.32 | 18.4 | 10.08 | 1.28 | 0.56 | -0.41 | -1.04 |
| Weighted Average Shares Outstanding | 139.3 | 140 | 140 | 142.4 | 150.1 | 129.6 | 111.8 | 63.94 | 97.71 | 97.71 |
| Diluted Weighted Average Shares Outstanding | 141.4 | 140.1 | 140 | 143.9 | 152.5 | 131.3 | 114.7 | 63.94 | 111.2 | 111.2 |
