| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,897.9 | 3,150.8 | 7,062.3 | 5,716.2 | 6,244 | 6,338.1 | |
COGS | 1,327.6 | 1,449.5 | 2,459.3 | 2,897.4 | 3,195.3 | 3,178.3 | |
Gross Profit | 570.3 | 1,701.3 | 4,603 | 2,818.8 | 3,048.6 | 3,159.8 | |
Operating Expenses & Income | |||||||
Operating Income | (313.5) | (70.78) | 1,502.5 | 939.8 | 1,804.4 | 1,916.3 | |
Total Operating Expenses | 2,211.4 | 3,221.6 | 5,559.8 | 4,776.4 | 4,439.6 | 4,421.8 | |
R&D Expenses | 399.2 | 1,183.1 | 2,228.1 | 862.5 | 780.3 | 653.5 | |
Selling General & Admin Expenses | 484.7 | 589 | 872.4 | 456.3 | 671.2 | 1,283.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (152.1) | (119.7) | (105.5) | (77.87) | (11.18) | (8.528) | |
Interest Income | 1.739 | 0.026 | 40.21 | 48.31 | 36.87 | 34.15 | |
Income Tax Expense | 10.35 | 15.77 | - | - | - | - | |
Net Income | |||||||
Net Income | (464.8) | (347.4) | 1,475.2 | 988 | 1,375.4 | 1,542.6 | |
Supplemental | |||||||
EBIT | (312.9) | (70.78) | 1,588.5 | 1,049.2 | 1,812.1 | 1,989.5 | |
EBITDA | 85.94 | 187.3 | 2,142.3 | 1,674.1 | 2,526.5 | 2,720.7 | |
