
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,291.4 | 2,101 | 2,390 | 3,121 | 3,720 | 4,131 | |
COGS | - | - | 33 | 143 | 238 | 288 | |
Gross Profit | 1,281.5 | 2,088 | 2,357 | 2,978 | 3,482 | 3,843 | |
Operating Expenses & Income | |||||||
Operating Income | 459.5 | 915.1 | 772 | 1,015 | 1,250 | 1,334 | |
Total Operating Expenses | 831.9 | 1,185.9 | 1,618 | 2,106 | 2,470 | 2,797 | |
R&D Expenses | 636.5 | 800.7 | 1,107 | 1,414 | 1,606 | 1,782 | |
Selling General & Admin Expenses | 195.3 | 385.2 | 478 | 549 | 626 | 727 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.979203) | (3.023018) | (10) | (18) | (61) | (269) | |
Interest Income | 29.99 | 46.64 | 142 | 144 | 138 | 130 | |
Income Tax Expense | 148.4 | 217.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 458 | 794.9 | 631 | 1,133 | 963 | 788 | |
Supplemental | |||||||
EBIT | 459.5 | 920.6 | - | - | - | - | |
EBITDA | 646.1 | 1,067.8 | - | - | - | - | |