Income Statement
Year | FY25 | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 |
Revenue | 130.5B | 60.92B | 26.97B | 26.91B | 16.68B | 10.92B | 11.72B | 9.71B | 6.91B | 5.01B | 4.68B | 4.13B | 4.28B | 4B | 3.54B | 3.33B | 3.42B | 4.1B | 3.07B | 2.38B | 2.01B | 1.82B | 1.91B | 1.37B | 735.26M | 374.5M | 158.2M |
Cost of Revenue | 32.64B | 16.62B | 11.62B | 9.44B | 6.28B | 4.15B | 4.54B | 3.89B | 2.85B | 2.2B | 2.08B | 1.86B | 2.05B | 1.94B | 2.13B | 2.15B | 2.25B | 2.23B | 1.77B | 1.47B | 1.36B | 1.29B | 1.33B | 850.23M | 462.38M | 232.66M | 103.2M |
Gross Profit | 97.86B | 44.3B | 15.36B | 17.48B | 10.4B | 6.77B | 7.17B | 5.82B | 4.06B | 2.81B | 2.6B | 2.27B | 2.23B | 2.06B | 1.41B | 1.18B | 1.17B | 1.87B | 1.3B | 910.03M | 647.55M | 528.88M | 576.01M | 519.24M | 272.88M | 141.84M | 55M |
Operating Income | 81.45B | 32.97B | 4.22B | 10.04B | 4.53B | 2.85B | 3.8B | 3.21B | 1.93B | 747M | 759M | 496M | 648.24M | 648.3M | 255.75M | -98.94M | -70.7M | 836.35M | 453.45M | 336.66M | 95.18M | 90.16M | 143.99M | 241.73M | 128.13M | 58.62M | 4.5M |
Interest Income | 1.79B | 866M | 267M | 29M | 57M | 178M | 136M | 69M | 54M | 39M | 28M | 17M | 19.91M | 19.15M | 19.06M | 23.11M | 42.86M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Pretax Income | 84.03B | 33.82B | 4.18B | 9.94B | 4.41B | 2.97B | 3.9B | 3.2B | 1.91B | 743M | 755M | 510M | 662.04M | 663.4M | 271.17M | -82.29M | -42.95M | 901.34M | 494.48M | 356.79M | 107.03M | 86.67M | 150.56M | 252.75M | 144.81M | 60.37M | 4.5M |
Net Income | 72.88B | 29.76B | 4.37B | 9.75B | 4.33B | 2.8B | 4.14B | 3.05B | 1.67B | 614M | 631M | 440M | 562.54M | 581.09M | 253.15M | -67.99M | -30.04M | 797.64M | 448.83M | 301.18M | 88.61M | 74.42M | 90.8M | 176.92M | 98.47M | 40.96M | 4.1M |
Selling & General & Admin | 3.49B | 2.65B | 2.44B | 2.17B | 1.94B | 1.09B | 991M | 815M | 663M | 602M | 480M | 436M | 430.82M | 405.61M | 361.51M | 367.02M | 362.22M | 341.3M | 293.53M | 202.09M | 204.16M | 165.25M | 207.15M | 97.19M | 58.7M | 36.31M | 18.9M |
Research & Development | 12.91B | 8.68B | 7.34B | 5.27B | 3.92B | 2.83B | 2.38B | 1.8B | 1.46B | 1.33B | 1.36B | 1.34B | 1.15B | 1B | 848.83M | 908.85M | 855.88M | 691.64M | 553.47M | 357.12M | 348.22M | 269.97M | 224.87M | 153.92M | 86.05M | 46.91M | 25.1M |
Other Expenses | n/a | n/a | 1.35B | n/a | n/a | n/a | n/a | n/a | 3M | 131M | n/a | n/a | n/a | n/a | -57M | n/a | 26.87M | n/a | n/a | 14.16M | n/a | 3.5M | n/a | 26.4M | n/a | n/a | 6.5M |
Operating Expenses | 16.41B | 11.33B | 11.13B | 7.43B | 5.86B | 3.92B | 3.37B | 2.61B | 2.13B | 2.06B | 1.84B | 1.77B | 1.58B | 1.41B | 1.15B | 1.28B | 1.24B | 1.03B | 847M | 573.37M | 552.38M | 438.72M | 432.03M | 277.51M | 144.74M | 83.23M | 50.5M |
Interest Expense | 247M | 257M | 262M | 236M | 184M | 52M | 58M | 61M | 58M | 47M | 46M | 10M | 3.29M | 3.09M | 3.13M | 3.32M | 406K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Cost & Expenses | 49.04B | 27.95B | 22.75B | 16.87B | 12.14B | 8.07B | 7.91B | 6.5B | 4.98B | 4.26B | 3.92B | 3.63B | 3.63B | 3.35B | 3.29B | 3.43B | 3.5B | 3.26B | 2.62B | 2.04B | 1.91B | 1.73B | 1.77B | 1.13B | 607.13M | 315.89M | 153.7M |
Income Tax | 11.15B | 4.06B | -187M | 189M | 77M | 174M | -245M | 149M | 239M | 129M | 124M | 70M | 99.5M | 82.31M | 18.02M | -14.31M | -12.91M | 103.7M | 46.35M | 55.61M | 18.41M | 12.25M | 59.76M | 75.83M | 46.34M | 19.41M | 400K |
Shares Outstanding (Basic) | 24.55B | 24.69B | 24.87B | 24.96B | 24.68B | 24.36B | 24.32B | 23.96B | 21.64B | 21.72B | 22.09B | 23.52B | 24.77B | 24.15B | 23.01B | 21.98B | 21.93B | 22B | 21.13B | 20.35B | 19.92B | 19.3B | 18.41B | 17.15B | 15.71B | 14.33B | 6.99B |
Shares Outstanding (Diluted) | 24.8B | 24.94B | 25.07B | 25.35B | 25.12B | 24.72B | 25B | 25.28B | 25.96B | 22.76B | 22.52B | 23.78B | 25B | 24.65B | 23.55B | 21.98B | 21.93B | 24.27B | 23.48B | 21.93B | 21.18B | 20.71B | 20.2B | 20.52B | 19.11B | 17.32B | 13.15B |
EPS (Basic) | 2.97 | 1.21 | 0.18 | 0.39 | 0.18 | 0.12 | 0.17 | 0.13 | 0.08 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | -0.00 | -0.00 | 0.04 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 |
EPS (Diluted) | 2.94 | 1.19 | 0.17 | 0.39 | 0.17 | 0.11 | 0.17 | 0.12 | 0.06 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | -0.00 | -0.00 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 |
EBITDA | 86.14B | 35.58B | 5.99B | 11.35B | 5.69B | 3.4B | 4.22B | 3.46B | 2.15B | 987M | 1.02B | 759M | 891.57M | 870.69M | 461.29M | 117.69M | 142.47M | 969.54M | 561.01M | 434.64M | 197.77M | 176.34M | 202.2M | 295.26M | 143.97M | 68.28M | 11M |
Depreciation & Amortization | 1.86B | 1.51B | 1.54B | 1.17B | 1.1B | 381M | 262M | 199M | 187M | 197M | 220M | 239M | 226.24M | 204.21M | 186.99M | 196.66M | 185.02M | 133.19M | 107.56M | 97.98M | 102.6M | 82.69M | 58.22M | 43.5M | 15.84M | 9.67M | 6.5M |