Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18

Total Revenues

12,635

10,722

8,635

6,583

4,888

2,886

885

291

Total Revenues %Chg

24.5%

24.2%

31.2%

34.7%

69.4%

226.1%

204.1%

—

Cost of Sales

6,256

5,542

4,589

3,588

2,338

1,368

523

228

Gross Profit

6,379

5,180

4,046

2,995

2,550

1,518

362

63

Gross Profit Margin

50.5%

48.3%

46.9%

45.5%

52.2%

52.6%

40.9%

21.6%

Selling, General & Administrative Expenses

3,754

3,489

3,111

2,829

2,416

1,513

839

213

Depreciation & Amortization Expenses

621

561

509

369

156

120

32

9

Research & Development Expenses

1,309

1,168

1,003

829

430

321

107

51

Other Operating Expenses

2

—

2

92

—

—

—

—

Operating Profit

693

-38

-579

-1,124

-452

-436

-616

-210

Operating Margin

5.5%

-0.4%

-6.7%

-17.1%

-9.2%

-15.1%

-69.6%

-72.2%

Interest and Investment Income

220

199

152

30

-11

7

18

7

Interest Expense

—

—

—

—

—

-32

—

-1

Non-Operating Income

-20

-5

-107

-305

—

3

-68

—

Total Non-Operating Income

200

194

45

-275

-11

-22

-50

6

Income Before Provision for Income Taxes

893

156

-534

-1,399

-463

-458

-666

-204

Provision for Income Taxes

35

39

31

-31

5

3

1

—

Consolidated Net Income

858

117

-565

-1,368

-468

-461

-667

-204

Net Income Attributable to Minority Interests and Other

-5

-6

-7

-3

—

—

—

—

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

1

3

Net Income Attributable to Common Shareholders

863

123

-558

-1,365

-468

-461

-668

-207

Basic EPS

2

0.3

-1.4

-3.7

-1.4

-7.4

-15.4

-4.7

Diluted EPS

2

0.3

-1.4

-3.7

-1.4

-7.4

-15.4

-4.7

Basic Weighted Average Shares Outstanding

423

411.6

392.9

371.4

336.8

62.4

43.3

44.3

Total Shares Outstanding

431

419.7

403.2

391.5

346.5

318.5

43.9

41.8

Diluted Weighted Average Shares Outstanding

433.8

430.2

392.9

371.4

336.8

62.4

43.3

44.3

EBITDA

1,314

523

-70

-755

-296

-316

-584

-201

Effective Tax Rate

3.9%

25%

-5.8%

2.2%

-1.1%

-0.7%

-0.2%

—