
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,682.5 | 2,838.5 | 4,905.7 | 5,379.1 | 6,666.6 | 7,435.3 | |
COGS | 522.7 | 745.8 | 1,342.2 | 1,446.9 | 1,681.9 | 1,881.6 | |
Gross Profit | 1,159.7 | 2,092.7 | 3,563.4 | 3,932.2 | 4,984.7 | 5,553.7 | |
Operating Expenses & Income | |||||||
Operating Income | (871.9) | (555) | 574.4 | 882.5 | 817.1 | 896.5 | |
Total Operating Expenses | 2,305.6 | 2,647.7 | 2,989 | 3,049.7 | 4,167.6 | 4,664.7 | |
R&D Expenses | 1,023.9 | 1,231.3 | 1,017.3 | 972.7 | 1,515.5 | 1,756 | |
Selling General & Admin Expenses | 800.9 | 312.6 | 349 | 348.4 | 443.1 | 505.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.82) | (93.3) | (100.5) | (115.5) | (99.84) | - | |
Interest Income | 84.82 | 93.3 | 100.5 | 115.5 | 102.5 | 48.16 | |
Income Tax Expense | 27.31 | 1.211427 | 21.42 | 23.88 | (14.92) | 48.85 | |
Net Income | |||||||
Net Income | (984.1) | (613.9) | 496.5 | 771 | 805.6 | 867.4 | |
Supplemental | |||||||
EBIT | (871.9) | (519.4) | 574.4 | 814.2 | 817.1 | 889 | |
EBITDA | (671.7) | (274.3) | 828.7 | 1,077 | 1,163.2 | 1,224.1 | |