
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,281.4 | 2,087.7 | 2,390 | 3,121 | 3,720 | 4,131 |
COGS | - | - | 33 | 143 | 238 | 288 |
Gross Profit | 1,281.4 | 2,087.7 | 2,357 | 2,978 | 3,482 | 3,843 |
Operating Expenses & Income | ||||||
Operating Income | 449.6 | 902 | 772 | 1,015 | 1,250 | 1,334 |
Total Operating Expenses | 831.8 | 1,185.7 | 1,618 | 2,106 | 2,470 | 2,797 |
R&D Expenses | 636.5 | 800.5 | 1,107 | 1,414 | 1,606 | 1,782 |
Selling General & Admin Expenses | 195.3 | 385.2 | 478 | 549 | 626 | 727 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.979068) | (5.613207) | (10) | (18) | (61) | (269) |
Interest Income | 29.99 | 46.63 | 142 | 144 | 138 | 130 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 450.2 | 784.7 | 631 | 1,133 | 963 | 788 |
Supplemental | ||||||
EBIT | - | 1,005.2 | 827 | 1,344 | 1,265 | 1,175 |
EBITDA | - | 1,057.3 | 870 | 1,404 | 1,336 | 1,269 |