
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 267.7 | 265.3 | 2,678.3 | 3,734.3 | 5,485.4 | 7,994.9 | |
COGS | 128 | 127 | 1,786.4 | 2,487.8 | 3,596.7 | 4,974 | |
Gross Profit | 139.7 | 138.2 | 891.8 | 1,246.5 | 1,888.7 | 3,020.9 | |
Operating Expenses & Income | |||||||
Operating Income | 21.81 | 6.885 | 588.6 | 826.7 | 1,274 | 1,954.1 | |
Total Operating Expenses | 118.8 | 124.1 | 2,089.7 | 2,907.5 | 614.6 | 2,982.8 | |
R&D Expenses | 92.58 | 115.1 | 120.6 | 179.2 | 279.8 | 414.1 | |
Selling General & Admin Expenses | 15.17 | 17.86 | 164.1 | 113.9 | 101.5 | 135.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.48) | (22.69) | (27.85) | (15.87) | (16.57) | (16.9) | |
Interest Income | 1.346891 | 1.554156 | 8.945973 | 17.35 | 20.32 | 23.61 | |
Income Tax Expense | 6.321 | 3.086 | - | - | 121.1 | 139.1 | |
Net Income | |||||||
Net Income | (20.63) | (27.78) | 414.7 | 676.1 | 1,015.8 | 1,640.4 | |
Supplemental | |||||||
EBIT | (18.96) | (4.651) | - | - | 1,153.5 | - | |
EBITDA | 39.09 | 59.87 | - | - | 1,381.7 | - | |