Income StatementJun '25Dec '24Jun '24Dec '23

Total Revenues

2,887

2,642

2,318

2,068

Total Revenues %Chg

24.5%

27.8%

29%

36%

Cost of Sales

2,149

1,989

1,781

1,616

Gross Profit

738

653

537

452

Gross Profit Margin

25.6%

24.7%

23.2%

21.9%

Selling, General & Administrative Expenses

432

406

371

385

Research & Development Expenses

175

182

169

181

Other Operating Expenses

8

—

46

—

Operating Profit

123

65

-49

-114

Operating Margin

4.3%

2.5%

-2.1%

-5.5%

Interest and Investment Income

23

22

20

20

Non-Operating Income

-5

1

-37

28

Total Non-Operating Income

18

23

-17

48

Income Before Provision for Income Taxes

141

89

-67

-66

Provision for Income Taxes

5

1

2

1

Consolidated Net Income

136

88

-69

-67

Net Income Attributable to Common Shareholders

136

88

-69

-67

Basic EPS

0.2

0.2

-0.1

-0.1

Diluted EPS

0.2

0.2

-0.1

-0.1

Basic Weighted Average Shares Outstanding

577

566

552

537

Total Shares Outstanding

581

572

560

543

Diluted Weighted Average Shares Outstanding

604

630

552

539

EBITDA

158

88

-26

-96

Effective Tax Rate

3.5%

1.1%

-3%

-1.5%