
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 16.36 | - | 2,593.9 | 2,697.7 | 3,612.3 | |
COGS | 73.21 | 56.12 | 77.26 | 918 | 939.3 | - | |
Gross Profit | (73.21) | (39.77) | (77.26) | 1,675.9 | 1,758.4 | 2,275.4 | |
Operating Expenses & Income | |||||||
Operating Income | (1,107.2) | (807.3) | (701.8) | 670.6 | 689.5 | 844.5 | |
Total Operating Expenses | 1,034 | 767.5 | 624.5 | 1,005.3 | 1,068.9 | 1,430.9 | |
R&D Expenses | 686.3 | 562.6 | 502.9 | 124.2 | 176.3 | 316.8 | |
Selling General & Admin Expenses | 207.3 | 118.4 | 113.9 | 67.38 | 822.4 | 834.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.1456) | (3.095741) | (1.043973) | (264.4) | (178.8) | (229.3) | |
Interest Income | 7.199 | 44.55 | 30.78 | 35.32 | 138.5 | 169.9 | |
Income Tax Expense | (1.123256) | (2.078202) | (2.290914) | 96.37 | 105.2 | 133.1 | |
Net Income | |||||||
Net Income | (1,042.8) | (749.8) | (677.6) | 395.2 | 433 | 345.2 | |
Supplemental | |||||||
EBIT | (1,107.2) | (807.3) | (701.8) | 670.6 | 689.5 | 455.7 | |
EBITDA | (1,034) | (752.1) | (624.5) | 868.4 | 954.3 | 1,021.4 | |