
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,673 | 5,597 | 1,104.5 | 815.5 | 669.6 | 661.4 | |
COGS | 865.5 | 1,806.6 | 442.1 | 440.3 | 365.2 | 367.1 | |
Gross Profit | 1,807.5 | 3,790.4 | 662.4 | 375.2 | 304.5 | 294.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,073.8 | 2,193.2 | 42.6 | (821.7) | (136.4) | (201.5) | |
Total Operating Expenses | 733.7 | 1,597.2 | 619.8 | 1,196.9 | 806 | 677.1 | |
R&D Expenses | 115.3 | 247.3 | 136.3 | 87.23 | 62.39 | 58.94 | |
Selling General & Admin Expenses | 199 | 387.5 | 253.4 | 221.2 | 172.9 | 306.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.634457) | (9.917545) | (6.096828) | (2.279077) | (3.183251) | (3.467528) | |
Interest Income | 3.966222 | 15.09 | 33.5 | 22.25 | 18.41 | 12 | |
Income Tax Expense | 172.2 | 326.1 | (31.7) | 117.4 | - | 12.43 | |
Net Income | |||||||
Net Income | 852.2 | 1,726 | 140.5 | (654.9) | (130.9) | (106.4) | |
Supplemental | |||||||
EBIT | 1,064.6 | 2,137.8 | 42.91 | (830.7) | - | - | |
EBITDA | 1,145.9 | 2,305.1 | 208.5 | (673.2) | - | - | |