| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 61,753.1 | 53,955.3 | 34,879.3 | 18,929.1 | 14,742.8 | 9,117.5 | 4,329.6 | 1,908.2 | - | - |
| Cost of Revenue | 26,998.3 | 21,084.3 | 12,919.0 | 4,561.6 | 4,977.3 | 2,954.6 | 910.5 | 422.6 | - | - |
| Gross Profit | 34,754.8 | 32,871.1 | 21,960.3 | 14,367.5 | 9,765.5 | 6,162.9 | 3,419.1 | 1,485.7 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | 2,358.9 | 1,734.3 | 1,542.6 | 1,505.6 | 1,411.1 | 1,056.2 | 555.9 | 162.3 | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 13,313.4 | 14,853.9 | 8,267.5 | 4,407.9 | 1,082.3 | (1,437.6) | (1,226.4) | (1,570.8) | - | - |
| Non-Operating | ||||||||||
| Interest Income | 3,658.4 | 2,815.8 | 1,442.0 | 579.5 | 480.4 | 376.3 | 221.5 | 85.1 | - | - |
| Interest Expense | - | - | 6.2 | 7.5 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 3,107.7 | 2,776.5 | 1,669.0 | 685.2 | 303.4 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | 13,991.3 | 15,403.5 | 8,454.6 | |||||||
| Per Share | ||||||||||
| EPS Basic | 2.50 | 2.78 | 1.56 | 0.90 | 0.24 | (0.23) | (0.22) | (0.50) | - | - |
| EPS Diluted | 2.36 | 2.60 | 1.45 | 0.79 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 13,399.4 | 14,951.0 | 8,378.3 | 4,730.3 | 1,316.9 | (1,337.7) | (1,134.8) | (1,498.5) | - | - |
| EBIT | 13,313.4 | 14,853.9 | 8,267.5 | 4,407.9 | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 17,915.9 | 15,248.1 | 11,576.1 | 7,879.1 | 7,030.4 | 6,313.3 | 3,903.3 | 1,955.0 | - | - |
| General & Administrative | 1,166.5 | 1,034.8 | 574.0 | 574.9 | 241.8 | 231.0 | 186.3 | 939.1 | - | - |
| Depreciation & Amortization | 86.0 | 97.1 | 110.7 | 322.5 | 234.7 | 99.9 | 91.6 | 72.3 | - | - |
| Amortization of Intangibles | - | - | 16.1 | 88.2 | 91.6 | 95.6 | 89.0 | 71.4 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 21,441.4 | 18,017.2 | 13,692.7 | 9,959.6 | 8,683.3 | 7,600.5 | 4,645.5 | 3,056.4 | - | - |
| 193.2 |
| 116.1 |
| 21.0 |
| - |
| - |
| - |
| Income From Equity Investments | 18.4 | 2.4 | (0.7) | (22.5) | 38.7 | 12.8 | 4.1 | - | - | - |
| Other Non-Operating Income | 389.9 | 427.4 | 415.9 | 322.1 | 103.0 | 29.7 | 11.9 | (1.8) | - | - |
| Pre-Tax Income | 17,099.0 | 18,180.0 | 10,123.6 | 5,257.7 | 1,522.5 | (1,100.3) | (1,000.8) | (1,486.0) | - | - |
| 4,572.6 |
| 1,219.1 |
| (1,100.3) |
| (1,000.8) |
| (1,486.0) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 13,991.3 | 15,403.5 | 8,454.6 | 4,572.6 | 1,219.1 | (1,100.3) | (1,000.8) | (1,486.0) | - | - |
| Net Income Attributable To Parent | 13,991.3 | 15,403.5 | 8,454.6 | 4,572.6 | 1,219.1 | (1,100.3) | (1,000.8) | (1,486.0) | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 13,991.3 | 15,403.5 | 8,454.6 | 4,572.6 | 1,219.1 | (1,100.3) | (1,000.8) | (1,497.7) | - | - |
| 0.21 |
| (0.23) |
| (0.22) |
| (0.50) |
| - |
| - |
| Shares Basic | 5,590.9 | 5,536.0 | 5,416.1 | 5.1 | 5,012.7 | 4,768.3 | 4,627.3 | 2,968.3 | 1,764.8 | 1,815.2 |
| Shares Diluted | 5,929.6 | 5,916.6 | 5,839.6 | 5.8 | 5,713.8 | 4,768.3 | 4,627.3 | 2,968.3 | 1,764.8 | 1,815.2 |
| 1,082.3 |
| (1,437.6) |
| (1,226.4) |
| (1,570.8) |
| - |
| - |