Income Statement
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

2,321.2

5,844.3

20,988.1

26,855.1

30,676.1

36,239.5

Total Revenues % Chg.

23,815.3%

151.8%

259.1%

28%

14.2%

72.1%

Cost of Goods Sold, Total

2,800.2

5,515.1

18,331

23,735.9

30,143.1

33,596.6

Gross Profit

-479

329.2

2,657.1

3,119.2

533

2,642.9

Selling General & Admin Expenses, Total

1,164.6

2,920.6

5,305.4

6,688.2

6,558.9

6,590.7

R&D Expenses

2,070.2

1,725.9

4,114.3

5,214.8

5,276.6

5,430.8

Other Operating Expenses

-12.3

-86.8

-84.9

-109.2

-465.6

-770.5

Other Operating Expenses, Total

3,222.4

4,559.7

9,334.8

11,793.9

11,369.9

11,251.1

Operating Income

-3,701.4

-4,230.5

-6,677.7

-8,674.7

-10,837

-8,608.2

Interest Expense, Total

-32

-22.5

-55.3

-132.2

-268.7

-305.5

Interest And Investment Income

88.8

133

743

1,058.8

1,260.2

1,412.1

Net Interest Expenses

56.8

110.6

687.7

926.6

991.5

1,106.6

Income (Loss) On Equity Invest.

4.1

54.7

25.6

Currency Exchange Gains (Loss)

4.4

81.2

313.6

-1,460.2

97.1

60.2

Other Non Operating Income (Expenses)

27.7

1,371.2

149.5

95.7

-368.5

-371.2

EBT, Excl. Unusual Items

-3,612.5

-2,667.5

-5,526.9

-9,108.5

-10,062.1

-7,786.9

Gain (Loss) On Sale Of Investments

591.5

25.1

-224.4

-249.4

Asset Writedown

-79.2

-63.3

-34.6

-30.8

-81.8

-81.8

Other Unusual Items

132.9

29.3

221.1

EBT, Incl. Unusual Items

-3,691.7

-2,730.8

-4,837.1

-9,114.2

-10,339

-7,897

Income Tax Expense

0

1.2

26

24.7

36.8

-10.3

Earnings From Continuing Operations

-3,691.7

-2,732

-4,863.1

-9,139

-10,375.8

-7,886.7

Net Income

-3,691.7

-2,732

-4,863.1

-9,139

-10,375.8

-7,886.7

Preferred Dividend and Other Adjustments

951.1

2,157.7

Net Income to Common Incl Extra Items

-4,642.8

-4,889.7

-4,863.1

-9,139

-10,375.8

-7,886.7

Net Income to Common Excl. Extra Items

-4,642.8

-4,889.7

-4,863.1

-9,139

-10,375.8

-7,886.7

Total Shares Outstanding

181.4

768.4

850.4

860.2

942

944

Weighted Avg. Shares Outstanding

174.7

377.1

821.5

856.3

870.5

911.5

Weighted Avg. Shares Outstanding Dil

174.7

377.1

821.5

856.3

870.5

911.5

EPS

-26.6

-13

-5.9

-10.7

-11.9

-8.7

EPS Diluted

-26.6

-13

-5.9

-10.7

-11.9

-8.7

EBITDA

-3,562.9

-3,902

-6,068.9

-7,643.2

-8,911.9

-6,449.5

Effective Tax Rate

-0%

-0.5%

-0.3%

-0.4%

0.1%