
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,423.9 | 767.8 | 978.5 | 1,613.3 | 3,241.6 | 7,951.2 | |
COGS | 67.16 | 269.9 | 230.2 | 325.8 | 425.5 | 582.4 | |
Gross Profit | 1,356.7 | 497.8 | 748.4 | 1,287.5 | 2,816.1 | 7,368.7 | |
Operating Expenses & Income | |||||||
Operating Income | 281.6 | (1,054.1) | (1,365.4) | (1,367.8) | 156.3 | 4,859.9 | |
Total Operating Expenses | 1,120.8 | 1,551.9 | 2,114.5 | 2,655.3 | 2,113 | 2,509.1 | |
R&D Expenses | 711 | 982.1 | 1,187.8 | 1,462.3 | 1,076.1 | 934 | |
Selling General & Admin Expenses | 482.8 | 272.5 | 285.2 | 312.2 | 364.3 | 298.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.323) | (6.757) | (21) | (68.01) | (68.53) | (45.66) | |
Interest Income | 5.323 | 6.757 | 21.04 | 68.11 | 69.6 | 27.79 | |
Income Tax Expense | 5.664 | (0.993) | - | - | 0.748691 | 1.335145 | |
Net Income | |||||||
Net Income | 276.3 | (997.8) | (1,374.2) | (1,379.8) | 709.6 | 5,780.5 | |
Supplemental | |||||||
EBIT | 281.6 | (992.1) | (1,353.2) | (1,338.7) | 119.7 | 4,869.8 | |
EBITDA | 402.1 | (805.7) | (1,134.7) | (1,056.3) | 431.7 | 5,182.3 | |