
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,325.9 | 1,783.4 | 1,093.5 | 1,219.5 | 2,142.1 | 2,422.6 | |
COGS | 525.9 | 747.9 | 551.6 | 721.8 | 1,143 | 1,780.7 | |
Gross Profit | 800 | 1,035.4 | 541.9 | 497.7 | 2,142.1 | 2,280.9 | |
Operating Expenses & Income | |||||||
Operating Income | 445.6 | 267.1 | (81.85) | (190.1) | 177.9 | 268.2 | |
Total Operating Expenses | 354.5 | 768.4 | 623.8 | 687.8 | 1,964.2 | 2,380.3 | |
R&D Expenses | 301 | 655.6 | 554.3 | 577.1 | 588.2 | 875.4 | |
Selling General & Admin Expenses | 63.36 | 125.2 | 102.1 | 113.8 | 62.74 | 231 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.623893) | (2.244621) | (3.112695) | (4.618062) | (11.39) | (8.568506) | |
Interest Income | 4.309417 | 13.81 | 20.65 | 24.42 | 22.62 | 18.29 | |
Income Tax Expense | 1.54949 | 0.212388 | (47.66) | 0.151041 | 6.7769 | 6.202375 | |
Net Income | |||||||
Net Income | 443.5 | 266.8 | (34.71) | (197.2) | 173 | 262.8 | |
Supplemental | |||||||
EBIT | 445.7 | 269.3 | (79.26) | (192.4) | 179.8 | - | |
EBITDA | 463.3 | 299.9 | (19.76) | (140.3) | 231.9 | - | |