
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 225.6 | 837.7 | 4,115.8 | 1,995.8 | 2,977.2 | 5,842.5 | |
COGS | 31.26 | 103.1 | 121.2 | 271.6 | 635.4 | 1,294.7 | |
Gross Profit | 194.4 | 734.5 | 3,994.6 | 1,724.2 | 2,341.8 | 4,547.7 | |
Operating Expenses & Income | |||||||
Operating Income | (1,247.8) | (1,340.2) | 1,858.8 | (536) | (918.2) | (1,442.6) | |
Total Operating Expenses | 1,492.1 | 2,074.8 | 2,131.9 | 2,197.7 | 3,222.1 | 5,990.3 | |
R&D Expenses | 1,123 | 1,323.1 | 1,140.3 | 1,116 | 1,534.3 | 2,891 | |
Selling General & Admin Expenses | 421.4 | 199 | 181.9 | 191.4 | 1,732.6 | 1,330 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.35) | (43.29) | (79.1) | (64.14) | (127.6) | (312.3) | |
Interest Income | 10.35 | 43.29 | 79.1 | 64.14 | 131 | 151.7 | |
Income Tax Expense | (183.2) | (253.8) | 0.15822 | - | - | 3.689744 | |
Net Income | |||||||
Net Income | (1,074.9) | (1,168.4) | 1,844.4 | (483.5) | (1,084.2) | (1,781.6) | |
Supplemental | |||||||
EBIT | (1,247.8) | (1,378.9) | 1,845.5 | (686.2) | (918.2) | (1,895.3) | |
EBITDA | (1,316.3) | (1,273.1) | 1,975.3 | (568.5) | (663.1) | (1,507.1) | |