
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 289.7 | 471.4 | 651.9 | 921.3 | 1,378.8 | 2,856.8 | |
COGS | 87.53 | 125.5 | 191.8 | 205.7 | 333.2 | 628.1 | |
Gross Profit | 202.2 | 345.9 | 460.1 | 715.6 | 1,045.6 | 2,228.7 | |
Operating Expenses & Income | |||||||
Operating Income | (413.3) | (468.4) | (245.8) | 154.5 | 278.6 | 689.4 | |
Total Operating Expenses | 631.6 | 881 | 705.9 | 561.1 | 767 | 1,539.2 | |
R&D Expenses | 456.4 | 617.3 | 431.4 | 304.4 | 438.1 | 854.2 | |
Selling General & Admin Expenses | 59.27 | 232.6 | 260.3 | 205.2 | 268.2 | 377 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32.22) | (49.57) | (90.79) | (86.14) | (71) | (140.8) | |
Interest Income | 6.590616 | 27.37 | 30.69 | 57.89 | 53.89 | 106 | |
Income Tax Expense | 32.65 | 0.709903 | 2.542434 | 8.835656 | 14.83 | 27.77 | |
Net Income | |||||||
Net Income | (445.8) | (531.7) | (348.2) | 31.52 | 173.2 | 490.1 | |
Supplemental | |||||||
EBIT | (413.7) | (533.8) | (254.9) | 126.5 | 259 | 663.3 | |
EBITDA | (309) | (411.3) | (88.99) | 285.5 | 419.5 | 955.7 | |