| 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 |
2015 12-31 |
2014 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-06 | 2025-02-21 | 2024-02-15 | 2023-02-15 | 2022-02-16 | 2021-02-19 | 2020-02-28 | 2019-02-22 | 2018-02-28 | 2017-02-16 | 2015-12-31 | 2014-12-31 |
| Revenue | 2,791 | 2,445 | 1,946 | 1,578 | 1,196 | 836 | 661.1 | 477.3 | 308.2 | 202.9 | 113.8 | 44.55 |
| Cost of Revenue | 591.2 | 472 | 365.6 | 281.1 | 221.6 | 178.8 | 156.2 | 114.1 | 66.23 | 39.88 | 22.97 | 12.56 |
| Gross Profit | 2,199 | 1,973 | 1,581 | 1,297 | 974.9 | 657.2 | 504.9 | 363.2 | 242 | 163.1 | 90.87 | 31.99 |
| Operating Expenses | 1,672 | 1,546 | 1,380 | 1,183 | 850.1 | 513 | 392.7 | 255.9 | 172.6 | 105.5 | 52.89 | 31.23 |
| Research & Development | 522.4 | 463.3 | 411.8 | 319.9 | 226.1 | 166.7 | 116.8 | 83.89 | 52.81 | 27.31 | 12.82 | 7.25 |
| Selling, General and Administrative | 1,149 | 1,082 | 968.2 | 863.1 | 624 | 346.4 | 275.9 | 172 | 119.8 | 78.22 | 40.07 | 23.98 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 527.8 | 427.2 | 200.5 | 113.7 | 124.8 | 144.2 | 112.2 | 107.3 | 69.36 | 57.52 | 37.98 | 0.764 |
| Net Non-Operating Interest | 79.61 | 78.84 | 68.51 | 12.76 | -1.03 | 0.656 | 4.72 | 0.333 | -1.7 | -3.08 | -1.14 | -0.843 |
| Interest Income | 79.61 | 78.84 | 68.51 | 12.76 | 0 | 0.656 | 4.72 | 0.333 | 0.093 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 1.03 | 0 | 0 | 0 | 1.79 | 3.08 | 1.14 | 0.843 |
| Equity & Other Income/(Expense) | 2.72 | 1.29 | -0.993 | 0.961 | -1.75 | -0.961 | -0.695 | -1.92 | -4.03 | -10.61 | -6.98 | -0.864 |
| Income Before Tax | 610.1 | 507.3 | 268 | 127.4 | 122 | 143.9 | 116.2 | 105.7 | 63.62 | 43.83 | 29.86 | -0.943 |
| Income Tax Expense | 171.5 | 114.2 | 89.06 | 73.98 | -15.73 | -98.41 | 7.9 | 17.6 | 12.83 | 23.35 | 13.93 | -0.948 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 438.6 | 393.1 | 178.9 | 53.38 | 137.8 | 242.3 | 108.3 | 88.14 | 50.8 | 20.48 | 15.93 | 0.005 |
| Depreciation and Amortization | 107.9 | 87.49 | 80.42 | 54.42 | 42.22 | 28.63 | 21.66 | 11.82 | 7.21 | 3.8 | 1.83 | 0.68 |
| EBITDA | 635.7 | 514.7 | 280.9 | 168.1 | 167 | 172.8 | 133.9 | 119.1 | 76.56 | 61.32 | 39.81 | 1.44 |
| Earnings Per Share (EPS) | 0.89 | 0.8 | 0.37 | 0.11 | 0.29 | 0.52 | 0.24 | 0.19 | 0.13 | 0.053 | 0.018 | 0 |
| Diluted Earnings Per Share | 0.87 | 0.78 | 0.36 | 0.11 | 0.28 | 0.49 | 0.23 | 0.19 | 0.12 | 0.05 | 0.013 | 0 |
| Weighted Average Shares Outstanding | 502.4 | 490.9 | 489.3 | 486.9 | 476.9 | 462.9 | 445.3 | 457.9 | 402.6 | 384.1 | 472.8 | 158.7 |
| Diluted Weighted Average Shares Outstanding | 493 | 501.9 | 500.2 | 499.9 | 498.5 | 489.9 | 478.1 | 457.9 | 440.6 | 406.3 | 497.9 | 130.9 |
