

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23.15 | 228.3 | 616 | 257.4 | 1,999.1 | 1,147.1 | |
COGS | 55.07 | 74.33 | 89.63 | 26.98 | 59.22 | 67.31 | |
Gross Profit | (31.92) | 154 | 526.4 | 230.4 | 1,939.9 | 1,079.8 | |
Operating Expenses & Income | |||||||
Operating Income | (139.7) | (10.16) | 252.6 | (228.5) | 1,368.1 | 395.8 | |
Total Operating Expenses | 107.9 | 161.9 | 273.7 | 458.9 | 571.8 | 684 | |
R&D Expenses | 55.07 | 74.33 | 89.63 | 311.1 | 376.9 | 443.6 | |
Selling General & Admin Expenses | 24.85 | 115.7 | 128.5 | 93.38 | 115.7 | 121.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.838) | (0.751) | (0.379) | (1.849) | (37.9) | (24.2) | |
Interest Income | 0.79 | 6.274 | 20.66 | 40.84 | 3.222 | 38.64 | |
Income Tax Expense | (20.72) | 0.011 | 47.24 | (12.44) | 233.3 | 200.5 | |
Net Income | |||||||
Net Income | (119.8) | (11.18) | 229.2 | (177.1) | 1,022.3 | 213.2 | |
Supplemental | |||||||
EBIT | (139.5) | (10.61) | 276.9 | (187.7) | 1,368.1 | 398.4 | |
EBITDA | (126.4) | 4.025 | 295.3 | (165.1) | 1,381 | 411.1 | |