

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 565.7 | 439.7 | 1,355.6 | 2,190.2 | 4,153.5 | 7,145.5 | |
COGS | 660.4 | 31.51 | 130.3 | 227.3 | 450.7 | 715.3 | |
Gross Profit | 565.7 | 408.2 | 1,225.4 | 1,962.9 | 3,702.8 | 7,609.6 | |
Operating Expenses & Income | |||||||
Operating Income | (396.7) | (771.2) | (469.9) | (21.65) | 1,054.6 | 2,088.7 | |
Total Operating Expenses | 962.4 | 1,179.4 | 1,695.3 | 1,984.6 | 2,648.2 | 5,398.5 | |
R&D Expenses | 660.4 | 710.2 | 950.1 | 983.4 | 1,364.1 | 1,727.7 | |
Selling General & Admin Expenses | 279.3 | 378.9 | 560.9 | 745.2 | 930.8 | 1,524.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.24673) | (2.347714) | (0.999337) | (2.219) | (4.082) | (4.994966) | |
Interest Income | 3.968832 | 29.62 | 102.8 | 138.7 | 163.1 | 179.6 | |
Income Tax Expense | 9.694005 | (21.11) | (10.44) | (747.9) | (13.43) | 64.15 | |
Net Income | |||||||
Net Income | (463.7) | (759.7) | (326.2) | 833 | 1,292 | 2,595.8 | |
Supplemental | |||||||
EBIT | (453.5) | (778.4) | (335.8) | 87.64 | 1,282.7 | - | |
EBITDA | (446.8) | (666.7) | (212.6) | 105.2 | 1,310.8 | - | |