
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 559.4 | 2,252.1 | 3,262.2 | 5,102.6 | 7,457.4 | 7,457.4 | |
COGS | 166.3 | 1,360.8 | 2,175.1 | 3,341.8 | 5,669.9 | 5,669.9 | |
Gross Profit | 393.1 | 891.3 | 1,087.1 | 1,760.8 | 1,787.5 | 1,787.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,048.4 | 635.8 | (224.9) | (120.1) | (843.1) | (843.1) | |
Total Operating Expenses | 377.6 | 1,005.9 | 1,355 | 5,222.7 | 8,300.4 | 8,300.4 | |
R&D Expenses | 135.6 | 184.5 | 222.9 | 225.3 | 479.3 | 479.3 | |
Selling General & Admin Expenses | 130.6 | 353.8 | 535 | 1,655.5 | 2,151.2 | 2,151.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.877) | (15.38) | (41.4) | (71.36) | (231.9) | (231.9) | |
Interest Income | 0.415 | 5.908 | 11.66 | 14.3 | 12.5 | 12.5 | |
Income Tax Expense | 300.7 | 54.95 | 94.35 | - | - | - | |
Net Income | |||||||
Net Income | 740.7 | 618.8 | (335.1) | 77.52 | (469.9) | (469.9) | |
Supplemental | |||||||
EBIT | 1,048.4 | 635.8 | (224.9) | - | - | - | |
EBITDA | 1,081.4 | 740.5 | (38.66) | - | - | - | |