
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 656.5 | 2,882 | 5,105.6 | 9,734.8 | 15,634.8 | 17,498.8 | |
COGS | 378.9 | 812.3 | 610.5 | 1,177.2 | 1,958.8 | 2,082.1 | |
Gross Profit | 277.6 | 2,069.8 | 4,495.1 | 8,557.6 | 13,676 | 15,416.7 | |
Operating Expenses & Income | |||||||
Operating Income | (2,822.4) | (2,028.2) | (1,913.4) | 1,736.1 | 4,928.2 | 5,910 | |
Total Operating Expenses | 3,100.1 | 4,097.9 | 6,408.5 | 6,821.5 | 8,747.7 | 9,506.7 | |
R&D Expenses | 1,272.8 | 1,426 | 2,224.1 | 2,587.6 | 3,460.9 | 3,571 | |
Selling General & Admin Expenses | 870.8 | 1,128.7 | 2,051.4 | 1,806.9 | 5,554.4 | 2,852.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.97) | (18.53) | (46.69) | (22.19) | (25.53) | (24.84) | |
Interest Income | 4.631 | 40.44 | 585.1 | 917.5 | 642.5 | 451.1 | |
Income Tax Expense | - | (467.1) | (363.1) | 29.15 | (62.23) | (73.2) | |
Net Income | |||||||
Net Income | (2,811) | (1,374.8) | (623.8) | 2,965.5 | 5,045.2 | 5,931.2 | |
Supplemental | |||||||
EBIT | (2,801) | (1,823.3) | (940.2) | 3,016.8 | 5,008.5 | 5,885 | |
EBITDA | (2,573.9) | (1,595.4) | (671.5) | 3,384.6 | 5,407.1 | 6,304.1 | |