
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,793.1 | 2,817.1 | 1,841.8 | 3,224.1 | 5,480.7 | 6,829.1 | |
COGS | 988.1 | 1,256.1 | 356.6 | 520.6 | 665.1 | 787.8 | |
Gross Profit | 1,805 | 1,561 | 1,485.1 | 2,703.4 | 4,815.6 | 6,041.3 | |
Operating Expenses & Income | |||||||
Operating Income | 150 | (47.79) | 772.4 | 1,911 | 4,151.9 | 5,288.5 | |
Total Operating Expenses | 1,655 | 1,608.8 | 712.7 | 792.5 | 663.7 | 752.8 | |
R&D Expenses | 366.4 | 507.6 | 333.8 | 374.7 | 226.5 | 320.1 | |
Selling General & Admin Expenses | 158.7 | 181.6 | 150.9 | 164.9 | 233.5 | 211.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (103.2) | (171.9) | (273.5) | (317.2) | (207) | (205) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 10.97 | (12.23) | 43.78 | 22.42 | 519.7 | 801.3 | |
Net Income | |||||||
Net Income | 35.45 | (192.7) | 357.2 | 1,579.8 | 3,333.8 | 4,410 | |
Supplemental | |||||||
EBIT | 149.5 | (33.31) | 775.1 | 1,929.2 | 4,159.9 | - | |
EBITDA | 580.5 | 513.8 | 1,264.1 | 2,377.8 | 4,354.7 | 5,517.8 | |