
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 721 | 729 | 709.4 | 1,174.5 | 6,497.2 | 8,270.5 | |
COGS | 294 | 441.6 | 344.4 | 541.9 | 3,047.7 | 3,876 | |
Gross Profit | 427.1 | 287.5 | 365 | 632.6 | 3,449.5 | 4,394.5 | |
Operating Expenses & Income | |||||||
Operating Income | (824.2) | (1,324.3) | (875.8) | (455.7) | 2,061.4 | 2,946.1 | |
Total Operating Expenses | 1,251.3 | 1,611.7 | 1,240.8 | 1,088.4 | 1,387.3 | 2,765 | |
R&D Expenses | 1,135.7 | 1,523.1 | 1,117.5 | 1,215.9 | 1,350.8 | 1,402.3 | |
Selling General & Admin Expenses | 362.3 | 265.4 | 123.3 | 159.8 | 275.5 | 281 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.402646) | (4.022428) | (3.492382) | (1.156889) | (0.881027) | (4.220271) | |
Interest Income | 59.53 | 50.46 | 48.5 | 29.35 | 13.16 | 9.106453 | |
Income Tax Expense | 5.15412 | 0.610268 | 1.435853 | (1.758528) | 0.153031 | 0.025 | |
Net Income | |||||||
Net Income | (824.9) | (1,256.4) | (848.4) | (452.3) | 2,059.2 | 2,717 | |
Supplemental | |||||||
EBIT | (821.3) | (1,320.1) | (873.1) | (457.5) | 2,059.4 | - | |
EBITDA | (631.5) | (1,035) | (623.1) | (311.7) | 2,205.2 | - | |