
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 506.7 | 2,046.4 | 2,783.3 | 2,788.2 | 2,553.9 | 2,555.5 | |
COGS | 47.12 | 122.1 | 140 | 185.6 | 171.9 | 173.6 | |
Gross Profit | 459.6 | 1,924.2 | 2,643.3 | 2,602.6 | 2,382 | 2,381.9 | |
Operating Expenses & Income | |||||||
Operating Income | (113.1) | 104.4 | 273.8 | (268.7) | 459.3 | 258.6 | |
Total Operating Expenses | 619.8 | 1,942 | 2,509.5 | 3,056.9 | 2,094.6 | 2,296.9 | |
R&D Expenses | 191.2 | 380.3 | 534.5 | 444.5 | 374.6 | 390.1 | |
Selling General & Admin Expenses | 320.6 | 1,369.6 | 1,600.6 | 2,160.6 | 1,304 | 1,351 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.040513) | (1.295642) | (3.647824) | (3.057814) | (1.769071) | (1.833631) | |
Interest Income | 11.32 | 11.57 | 20.46 | 16.24 | 11.34 | 9.658699 | |
Income Tax Expense | 3.182967 | 48.16 | - | - | - | - | |
Net Income | |||||||
Net Income | (63.07) | 128.9 | 273.3 | (247.2) | 483.5 | 307.6 | |
Supplemental | |||||||
EBIT | (127.6) | 87.18 | - | - | - | - | |
EBITDA | (45.83) | 157.5 | - | - | - | - | |