Income Statement
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

30,141.9

59,491.9

93,949.9

130,557.6

247,639.2

341,593

Total Revenues % Chg.

129.7%

97.4%

57.9%

39%

89.7%

106.7%

Cost of Goods Sold, Total

6,338.8

19,278.6

31,718.1

31,462.3

91,723.6

128,301.3

Gross Profit

23,803.1

40,213.2

62,231.8

99,095.3

155,915.6

213,291.7

Selling General & Admin Expenses, Total

28,600.1

42,911.3

46,869.4

59,040.5

87,643.1

105,550.6

R&D Expenses

3,741.2

6,682.3

8,465.7

9,652.8

9,573.7

10,152

Other Operating Expenses, Total

32,341.3

49,593.5

55,335.1

68,693.4

97,216.9

115,702.5

Operating Income

-8,538.2

-9,380.3

6,896.8

30,401.9

58,698.8

97,589.2

Interest Expense, Total

-145.9

-757.3

-1,231

-51.7

-44

-20.4

Interest And Investment Income

1,541.8

2,455.4

3,061.7

3,997.1

10,238.1

16,390.9

Net Interest Expenses

1,396

1,698

1,830.7

3,945.4

10,194.1

16,370.6

Income (Loss) On Equity Invest.

28.7

83.7

246.8

-155.3

-4.7

-222.9

Currency Exchange Gains (Loss)

63.2

225.2

71.8

-149.7

35.7

170.7

Other Non Operating Income (Expenses)

82.8

193.7

656.3

2,221.4

2,952.6

2,993.1

EBT, Excl. Unusual Items

-6,967.6

-7,179.7

9,702.3

36,263.7

71,876.4

116,900.7

Gain (Loss) On Sale Of Investments

Other Unusual Items

EBT, Incl. Unusual Items

-6,967.6

-7,179.7

9,702.3

36,263.7

71,876.4

116,900.7

Income Tax Expense

1,933.6

4,725.7

11,849.9

18,076.1

Earnings From Continuing Operations

-6,967.6

-7,179.7

7,768.7

31,538.1

60,026.5

98,824.6

Net Income

-6,967.6

-7,179.7

7,768.7

31,538.1

60,026.5

98,824.6

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

-6,967.6

-7,179.7

7,768.7

31,538.1

60,026.5

98,824.6

Net Income to Common Excl. Extra Items

-6,967.6

-7,179.7

7,768.7

31,538.1

60,026.5

98,824.6

Total Shares Outstanding

1,162.5

1,238.7

1,264.4

1,319.6

1,375.9

1,383.4

Weighted Avg. Shares Outstanding

1,156.8

1,192.1

1,253.2

1,264.4

1,354

1,374.1

Weighted Avg. Shares Outstanding Dil

1,156.8

1,192.1

1,428.4

1,440.3

1,459.9

1,468.8

EPS

-6

-6

6.2

24.9

44.3

71.9

EPS Diluted

-6

-6

5.4

21.9

41.1

67.3

EBITDA

-7,900.4

-8,728.8

8,392.1

32,626.1

59,485

97,656.4

Effective Tax Rate

19.9%

13%

16.5%

15.5%