
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 720.8 | 1,202.7 | 1,877 | 2,077.2 | 3,027.6 | 3,337.3 | |
COGS | 339 | 730.7 | 1,215.6 | 1,192.6 | 1,762.5 | 1,980.6 | |
Gross Profit | 381.8 | 472 | 661.4 | 884.6 | 1,265.1 | 1,356.7 | |
Operating Expenses & Income | |||||||
Operating Income | (265.3) | (378.2) | (571.6) | (204.9) | 123.5 | 127.8 | |
Total Operating Expenses | 647.1 | 850.2 | 1,233 | 1,089.5 | 1,141.6 | 1,228.9 | |
R&D Expenses | 368.4 | 555.2 | 790.5 | 855.6 | 796.9 | 850.3 | |
Selling General & Admin Expenses | 236.7 | 201 | 320.1 | 316.9 | 288.8 | 290.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.068) | (151.9) | (3.069) | (12.83) | (18.41) | (14.43) | |
Interest Income | 32.58 | 58.73 | 99.81 | 104.4 | 130.2 | 204.5 | |
Income Tax Expense | (1.115) | (0.066) | 0.658 | 1.13 | 30.84 | 30.81 | |
Net Income | |||||||
Net Income | (244.8) | (300.8) | (476) | (102.4) | 435.9 | 498.2 | |
Supplemental | |||||||
EBIT | (245.9) | (300.8) | (472.2) | (88.42) | 485.7 | 278.3 | |
EBITDA | (217.6) | (247.2) | (385.9) | (2.151) | 609.5 | 546.4 | |