
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,645.4 | 4,389.1 | 7,681.7 | 10,701.1 | 14,431.8 | 15,482.5 | |
COGS | 801.2 | 1,383.4 | 1,932.3 | 2,371.8 | 2,977.4 | 3,091.7 | |
Gross Profit | 844.3 | 3,005.6 | 5,749.4 | 8,329.3 | 11,454.4 | 12,390.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,976.1) | (1,402.5) | 603.9 | 1,662.3 | 2,053.7 | 2,168.4 | |
Total Operating Expenses | 2,820.4 | 4,408.1 | 5,145.5 | 6,667 | 9,400.7 | 10,222.4 | |
R&D Expenses | 251.7 | 75.96 | 80.63 | 103.7 | 123.3 | - | |
Selling General & Admin Expenses | 2,530.5 | 4,326.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.9) | (68.66) | (107.2) | (130.5) | (157.7) | (155.2) | |
Interest Income | 41.52 | 199.5 | 25.09 | 67.13 | 91.98 | - | |
Income Tax Expense | 4.011999 | 7.112 | (96.6) | (483.6) | 102.1 | 94.97 | |
Net Income | |||||||
Net Income | (2,209.6) | (1,241.6) | 571.9 | 2,061.1 | 1,779.8 | 1,965.7 | |
Supplemental | |||||||
EBIT | (2,134.6) | (1,169.5) | 580.8 | 1,717 | 2,016.2 | 2,207 | |
EBITDA | (1,827.5) | (688.2) | 1,386.3 | 3,018.3 | 4,174 | 4,427.5 | |