
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 329.8 | 287.5 | 797.2 | 2,105.7 | 2,837.9 | 3,351 | |
COGS | 206.4 | 178.5 | 419.9 | 998 | 1,509.3 | 1,848.1 | |
Gross Profit | 123.4 | 109 | 377.3 | 1,107.7 | 1,328.7 | 1,503 | |
Operating Expenses & Income | |||||||
Operating Income | (406.2) | (223.6) | 75.15 | 232.2 | 630 | 697.9 | |
Total Operating Expenses | 529.6 | 332.6 | 302.1 | 875.5 | 729.6 | 805.1 | |
R&D Expenses | 83.02 | 86.92 | 86.07 | 180.9 | 257.5 | 266.9 | |
Selling General & Admin Expenses | 17.96 | 13.39 | 44.77 | 437 | 98.08 | 114.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.323) | (1.380956) | (0.545587) | (1.884025) | (4.992359) | - | |
Interest Income | 2.233 | 1.389786 | 1.504 | 1.884025 | 1.746 | 0.752 | |
Income Tax Expense | (56.98) | (30.08) | 16.04 | 96.19 | 59.77 | 63.72 | |
Net Income | |||||||
Net Income | (502.6) | (370.7) | (187.4) | (376.8) | 617.3 | 724.3 | |
Supplemental | |||||||
EBIT | (561.5) | (401.9) | (172.1) | (276) | 599.1 | 698.9 | |
EBITDA | (522.8) | (367.6) | (131.4) | (193.7) | 797.3 | 976.8 | |