
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 209.4 | 2,386.1 | 616 | 257.4 | 1,994.1 | 1,002 | |
COGS | 498.2 | 776.9 | 89.63 | 26.98 | 59.07 | 68.48 | |
Gross Profit | (288.8) | 1,609.3 | 526.4 | 230.4 | 1,935 | 933.5 | |
Operating Expenses & Income | |||||||
Operating Income | (1,264) | (182.3) | 252.6 | (228.5) | 1,364.7 | 210.2 | |
Total Operating Expenses | 976.4 | 1,692.2 | 273.7 | 458.9 | 570.3 | 723.4 | |
R&D Expenses | 54.85 | 74.19 | 172.1 | 311.1 | 376 | 414.5 | |
Selling General & Admin Expenses | 224.8 | 319.7 | 128.5 | 93.38 | 115.7 | 127 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.581219) | (5.84278) | (0.379) | (1.849) | (37.81) | (6.705415) | |
Interest Income | 0.660416 | 26.5 | 20.66 | 40.84 | 34.68 | 48.91 | |
Income Tax Expense | (187.5) | 0.114974 | 47.24 | (12.44) | 232.7 | 142.5 | |
Net Income | |||||||
Net Income | (1,083.7) | (116.8) | 229.2 | (177.1) | 1,019.8 | 105.5 | |
Supplemental | |||||||
EBIT | (1,263.6) | (110.9) | 276.8 | (187.7) | 1,364.7 | 219.3 | |
EBITDA | (1,145.6) | 37.38 | 284.3 | (177) | 1,377.5 | 212.5 | |