

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,087.6 | 1,762.8 | 2,051.1 | 2,612.3 | 4,769.6 | 5,582.6 | |
COGS | 110.3 | 243.6 | 1,092.8 | (30.8) | 1,186.6 | 1,314.2 | |
Gross Profit | 977.3 | 1,519.2 | 2,051.1 | 2,612.3 | 3,583 | 4,268.4 | |
Operating Expenses & Income | |||||||
Operating Income | (481.2) | (318.7) | (300.3) | 859.6 | 525.9 | 737.7 | |
Total Operating Expenses | 1,458.5 | 1,837.9 | 1,741.8 | 2,500 | 3,057.2 | 3,530.7 | |
R&D Expenses | 276.1 | 405.3 | 511.4 | 551.8 | 648.3 | 641.5 | |
Selling General & Admin Expenses | 498.5 | 501.6 | 511 | 600.1 | 704.4 | 797 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (102.8) | (189.3) | (789.3) | (1,091.3) | (1,156.2) | (1,276.9) | |
Interest Income | 355 | 773.4 | 2,051.1 | 2,807.8 | 3,375.2 | 3,960.5 | |
Income Tax Expense | 2.76 | 1.686 | 0.416 | 265.3 | 44.54 | 101.5 | |
Net Income | |||||||
Net Income | (483.9) | (320.4) | (300.7) | 498.7 | 481.3 | 636.3 | |
Supplemental | |||||||
EBIT | (481.2) | (318.7) | (300.3) | 233.3 | 525.9 | 634.7 | |
EBITDA | (379.6) | (167.4) | (300.3) | 436.8 | 760 | 927.4 | |