
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,259.3 | 1,978.2 | 2,775.5 | 2,766.3 | 3,585.4 | 4,261.3 | |
COGS | 678 | 796.4 | 1,049 | 922 | 1,349.1 | 1,703.8 | |
Gross Profit | 581.3 | 1,181.9 | 1,726.4 | 1,844.3 | 2,236.3 | 2,557.4 | |
Operating Expenses & Income | |||||||
Operating Income | (264.9) | (163.5) | 402.8 | 290.3 | 445.9 | 613.1 | |
Total Operating Expenses | 846.2 | 1,345.4 | 1,323.7 | 1,554 | 1,790.4 | 1,944.3 | |
R&D Expenses | 25.36 | 10.27 | 10.42 | 31 | 66.09 | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.319) | (0.32) | (0.319) | (0.293) | - | (0.232) | |
Interest Income | 0.02 | 0.021 | 0.022 | 0.3 | 5.358 | - | |
Income Tax Expense | 2.293 | 2.293 | (41.84) | 67.96 | 3.71 | (176.2) | |
Net Income | |||||||
Net Income | (350.4) | (196.4) | 421.6 | 218.7 | 448.3 | 808.2 | |
Supplemental | |||||||
EBIT | (347.8) | (193.8) | 380.1 | 287 | 452 | 616.7 | |
EBITDA | (82.81) | (30.75) | 380.2 | 292.8 | 464.9 | 632.4 | |