
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,511.2 | 2,576.5 | 1,775.1 | 3,641.5 | 5,291.5 | 5,854.8 | |
COGS | 728 | 1,163.4 | 823.4 | 1,789.9 | 2,378.3 | 2,658.8 | |
Gross Profit | 783.3 | 1,413.2 | 951.7 | 1,851.6 | 2,913.2 | 3,196 | |
Operating Expenses & Income | |||||||
Operating Income | 223.4 | 498.6 | (34.6) | 484.2 | 1,509.3 | 1,643.6 | |
Total Operating Expenses | 559.9 | 914.6 | 986.3 | 1,367.5 | 3,782.3 | 2,805.9 | |
R&D Expenses | 330.4 | 645.3 | 585.3 | 656.3 | 936.1 | 951.5 | |
Selling General & Admin Expenses | 26.6 | 59.99 | 36.92 | 64.11 | 178.9 | 660 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.265084) | (9.429248) | (22.8) | (32.15) | (53.3) | (57.88) | |
Interest Income | 4.785489 | 5.114526 | 14.06 | 19.67 | 28.14 | 22.11 | |
Income Tax Expense | 1.322854 | 18.16 | (14.44) | 9.445751 | - | (5.973704) | |
Net Income | |||||||
Net Income | 218.2 | 461.2 | 45.16 | 458.4 | 1,331.4 | 1,572.9 | |
Supplemental | |||||||
EBIT | 193.6 | 412.8 | (58.09) | 460.1 | - | - | |
EBITDA | 217.8 | 443.5 | (10.62) | 535.2 | - | - | |