Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16

Total Revenues

418,543.6

393,836.1

247,639.2

130,557.6

93,949.9

59,491.9

30,141.9

13,120

1,744.1

504.9

Total Revenues %Chg

12.5%

59%

89.7%

39%

57.9%

97.4%

129.7%

652.3%

245.5%

—

Cost of Sales

181,444.6

153,900.4

91,723.6

31,462.3

31,718.1

19,278.6

6,338.8

2,905.2

722.8

577.9

Gross Profit

237,099.1

239,935.7

155,915.6

99,095.3

62,231.8

40,213.2

23,803.1

10,214.7

1,021.2

-73

Gross Profit Margin

56.6%

60.9%

63%

75.9%

66.2%

67.6%

79%

77.9%

58.6%

-14.5%

Selling, General & Administrative Expenses

129,324

118,853.5

86,264.5

58,308.7

46,342.5

42,701.9

28,471

19,898.4

1,477.8

183.8

Research & Development Expenses

15,278.5

12,659.4

10,952.4

10,384.7

8,992.6

6,891.7

3,870.4

1,116.1

129.2

29.4

Other Operating Expenses

—

—

—

—

—

—

—

—

10

—

Operating Profit

92,496.6

108,422.9

58,698.8

30,401.9

6,896.8

-9,380.3

-8,538.2

-10,799.7

-595.7

-286.2

Operating Margin

22.1%

27.5%

23.7%

23.3%

7.3%

-15.8%

-28.3%

-82.3%

-34.2%

-56.7%

Interest and Investment Income

24,530.2

20,570.7

10,233.4

3,841.8

3,308.5

2,539

1,570.5

584.9

80.8

4.5

Interest Expense

—

—

-44

-51.7

-1,231

-757.3

-145.9

—

—

—

Non-Operating Income

3,612.6

3,707.7

2,988.3

2,071.6

728

418.9

146

-2.3

-10.2

-10.2

Total Non-Operating Income

28,142.7

24,278.4

13,177.7

5,861.8

2,805.5

2,200.6

1,570.6

582.6

70.6

-5.8

Income Before Provision for Income Taxes

120,639.3

132,701.3

71,876.4

36,263.7

9,702.3

-7,179.7

-6,967.6

-10,217.1

-525.1

-292

Provision for Income Taxes

18,369.2

20,266.8

11,849.9

4,725.7

1,933.6

—

—

—

—

—

Consolidated Net Income

102,270.1

112,434.5

60,026.5

31,538.1

7,768.7

-7,179.7

-6,967.6

-10,217.1

-525.1

-292

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

—

80.5

-26.4

30.4

Net Income Attributable to Common Shareholders

102,270.1

112,434.5

60,026.5

31,538.1

7,768.7

-7,179.7

-6,967.6

-10,297.6

-498.7

-322.4

Basic EPS

73.3

81.2

44.3

25

6.2

-6

-6

-13.9

-1.1

-0.7

Diluted EPS

68.9

76

41.2

21.9

5.4

-6

-6

-13.9

-1.1

-0.7

Basic Weighted Average Shares Outstanding

1,394.4

1,384

1,347.7

1,292

1,251.5

1,199.6

1,150.3

685.6

446.7

453.8

Total Shares Outstanding

1,392.1

1,392.1

1,375.9

1,319.6

1,264.4

1,238.7

1,162.5

1,113.9

439.7

453.8

Diluted Weighted Average Shares Outstanding

1,483.7

1,384

1,347.7

1,292

1,251.5

1,199.6

1,150.3

685.6

446.7

453.8

EBITDA

92,496.6

111,063.7

60,587

33,137

8,741

-8,579.9

-7,827.2

-10,302.7

-593.5

-285.5

Effective Tax Rate

15.2%

15.3%

16.5%

13%

19.9%

—

—

—

—

—