
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 190.4 | 302.3 | 386.4 | 533 | 812.7 | 1,642.5 | |
COGS | 7.098956 | 27.53 | 31.42 | 37.72 | 77.63 | 136.1 | |
Gross Profit | 183.3 | 274.8 | 355 | 495.2 | 812.7 | 1,620.3 | |
Operating Expenses & Income | |||||||
Operating Income | (459) | (485.6) | (297.8) | (155) | (165.8) | 551 | |
Total Operating Expenses | 642.3 | 760.3 | 652.8 | 650.3 | 978.5 | 1,020 | |
R&D Expenses | 509.4 | 497.7 | 496.3 | 388 | 429.9 | 608.6 | |
Selling General & Admin Expenses | 73.83 | 83.26 | 13.03 | 56.05 | 337.7 | 259.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.200375) | (14.94) | (24.45) | (29.1) | (24.2) | (21.63) | |
Interest Income | 39.98 | 28.75 | 39.35 | 58.29 | 55.12 | 40.58 | |
Income Tax Expense | (3.156392) | (2.449463) | (3.949557) | (4.749483) | (5.7086) | (3.863558) | |
Net Income | |||||||
Net Income | (451) | (457.3) | (278.6) | (137.8) | (160.7) | 552.1 | |
Supplemental | |||||||
EBIT | (458.9) | (473) | (274.6) | (125.9) | (166.4) | - | |
EBITDA | (416.7) | (420.5) | (232.7) | (83.03) | (123.5) | - | |