
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 766.8 | 1,541.5 | 3,135.8 | 5,345.7 | 5,800.7 | 6,030.6 | |
COGS | 142.7 | 362.6 | 122.5 | 190.4 | 208.3 | 209.5 | |
Gross Profit | 624 | 1,178.8 | 3,013.3 | 5,155.3 | 5,592.4 | 5,821.1 | |
Operating Expenses & Income | |||||||
Operating Income | 208.2 | 372.7 | 418.3 | 1,232.2 | 1,234.1 | 1,210 | |
Total Operating Expenses | 558.5 | 1,168.7 | 2,717.5 | 4,113.5 | 4,566.6 | 4,820.5 | |
R&D Expenses | 175.4 | 64.9 | 1,152.2 | 1,860.5 | 2,015.5 | 2,136 | |
Selling General & Admin Expenses | 110.5 | 204.6 | 647.5 | 842.1 | 1,086.7 | 1,166.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.68) | (79.62) | (285) | (470.8) | (251.2) | (251) | |
Interest Income | 22.28 | 56.14 | 34.5 | 13.5 | 3.021 | 5.149 | |
Income Tax Expense | 22.73 | 29.69 | - | - | - | - | |
Net Income | |||||||
Net Income | 264.6 | 415.7 | 202.4 | 460.6 | 1,500.7 | 778.6 | |
Supplemental | |||||||
EBIT | 208.5 | 369.5 | - | - | - | - | |
EBITDA | 389.6 | 651.3 | - | - | - | - | |