
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 177.9 | 334.1 | 527.8 | 782.5 | 1,057.5 | 2,106 | |
COGS | 46.03 | 81.42 | 142.8 | 222.6 | 294.6 | 580.2 | |
Gross Profit | 131.9 | 252.7 | 385 | 559.9 | 762.9 | 1,525.8 | |
Operating Expenses & Income | |||||||
Operating Income | (212.5) | (208.4) | (156.5) | 60.91 | 196.6 | 337.9 | |
Total Operating Expenses | 349.9 | 474.9 | 541.5 | 499 | 562.6 | 1,184.2 | |
R&D Expenses | 168.1 | 233.5 | 261 | 233.2 | 246.8 | 483.4 | |
Selling General & Admin Expenses | 100.6 | 109.3 | 114.1 | 91.03 | 121.2 | 233.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.307) | (0.722) | (1.251) | (2.175) | (0.996523) | (27.9) | |
Interest Income | 13.09 | 94.84 | 77.79 | 64.07 | 55.07 | 86.87 | |
Income Tax Expense | (13.64) | 6.852 | - | - | (7.432526) | 17.41 | |
Net Income | |||||||
Net Income | (199.7) | (113.6) | (78.73) | 100.3 | 244.4 | 455.4 | |
Supplemental | |||||||
EBIT | (218.2) | (112.8) | (77.48) | 36.18 | 198.8 | 366.1 | |
EBITDA | (208.5) | (86.56) | (41.6) | 65.3 | 231.9 | 429.3 | |