
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,690.2 | 17,419 | 26,010.6 | 23,611.7 | 26,840 | 26,524.7 | |
COGS | 1,600.5 | 2,674.4 | 3,579.4 | 5,574.6 | 6,847 | 6,735.5 | |
Gross Profit | 11,089.7 | 14,744.6 | 22,431.2 | 18,037.1 | 19,993 | 19,789.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,115.2 | 1,233.4 | 4,580.5 | (546.6) | (2,307) | (751.5) | |
Total Operating Expenses | 9,974.5 | 13,511.1 | 17,850.6 | 18,583.7 | 22,300 | 20,540.7 | |
R&D Expenses | 2,015.9 | 2,545.5 | 2,557.8 | 2,811.8 | 3,298 | 3,825.5 | |
Selling General & Admin Expenses | 5,305 | 7,334 | 9,400 | 9,229 | 18,989 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (647.9) | (869.9) | (1,250.7) | (1,452.4) | (1,750) | (1,819.2) | |
Interest Income | 130 | 259.8 | 417.5 | 707.8 | 578 | - | |
Income Tax Expense | 1,051.8 | 1,636.1 | 3,108.7 | 247.7 | 2,671 | 2,262.2 | |
Net Income | |||||||
Net Income | 1,066.2 | 388.8 | 8,094.2 | 1,098.2 | (4,412) | (5,485.6) | |
Supplemental | |||||||
EBIT | 1,754.9 | 1,637.8 | 13,863.4 | 1,690.5 | (2,896) | (1,572.9) | |
EBITDA | 2,137.9 | 2,159.4 | 14,471.9 | 2,673.8 | (1,759) | (347.8) | |