
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,780.5 | 3,271.4 | 5,466.9 | 5,801 | 865.6 | 4,034.3 | |
COGS | 335.9 | 565.2 | 2,011.6 | 2,033.5 | 191.6 | 1,489.1 | |
Gross Profit | 1,444.6 | 2,706.2 | 3,455.3 | 3,767.5 | 673.9 | 2,545.3 | |
Operating Expenses & Income | |||||||
Operating Income | 432 | 1,182 | 1,332.5 | 1,248 | 250 | 234 | |
Total Operating Expenses | 1,012.6 | 1,524.2 | 2,122.8 | 2,519.5 | 423.9 | 2,311.3 | |
R&D Expenses | 143.7 | 216.7 | 296.3 | 372.4 | 427.1 | 434.6 | |
Selling General & Admin Expenses | 165.2 | 194 | 214.9 | 221 | 302.5 | 250.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.117) | (153) | - | - | - | (1.173161) | |
Interest Income | - | 0.281 | 12.89 | 18.28 | 8.945 | 3.485 | |
Income Tax Expense | 125.7 | 155.4 | 247.6 | 238.9 | 46.97 | 117.4 | |
Net Income | |||||||
Net Income | 472.1 | 1,179.7 | 1,297.6 | 1,056.5 | 213.6 | 230.9 | |
Supplemental | |||||||
EBIT | 432 | 1,182 | 1,332.5 | 1,248 | 260.6 | 268.1 | |
EBITDA | 447.6 | 1,192 | 1,341.9 | 1,265.9 | 331.5 | 275.2 | |