
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 722 | 1,202.7 | 1,877 | 2,077.2 | 3,027.6 | 3,333.6 | |
COGS | 333.4 | 730.7 | 1,215.6 | 1,192.6 | 1,762.5 | 1,978.4 | |
Gross Profit | 468.2 | 472 | 661.4 | 884.6 | 1,265.1 | 1,355.2 | |
Operating Expenses & Income | |||||||
Operating Income | (265.7) | (378.2) | (577.7) | (408.2) | 123.5 | 123.1 | |
Total Operating Expenses | 663.3 | 850.2 | 1,239.1 | 1,292.8 | 1,141.6 | 1,232.1 | |
R&D Expenses | 451.8 | 555.2 | 790.5 | 855.6 | 796.9 | 849.3 | |
Selling General & Admin Expenses | 290.3 | 201 | 320.1 | 316.9 | 288.8 | 340.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (3.069) | (12.83) | (18.92) | (17.29) | |
Interest Income | 32.58 | 79.59 | 96.29 | 106.2 | 113.5 | 191.4 | |
Income Tax Expense | (1.096786) | (0.066) | 0.658 | 1.13 | 30.84 | 30.81 | |
Net Income | |||||||
Net Income | (240.8) | (300.8) | (476) | (102.4) | 435.9 | 497.9 | |
Supplemental | |||||||
EBIT | (287.8) | (300.8) | (472.2) | (88.41) | 485.7 | 546.4 | |
EBITDA | (259.5) | (247.2) | (385.9) | 43.4 | 609.5 | 469.3 | |