| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 292.6 | 104 | 342.8 | 62.69 | 9,214.9 | 4,643.5 | |
COGS | 118.8 | 30.71 | 19.17 | 7.874 | 28.19 | 36.2 | |
Gross Profit | 173.8 | 73.28 | 323.6 | 54.82 | 9,186.7 | 4,607.3 | |
Operating Expenses & Income | |||||||
Operating Income | (1,050.2) | (816.6) | (572.2) | (1,272.2) | 7,155.9 | 2,348.1 | |
Total Operating Expenses | 1,224 | 920.6 | 895.9 | 1,327 | 2,030.8 | 2,259.2 | |
R&D Expenses | 588.5 | 614 | 684.9 | 919.9 | 1,583.7 | 1,835.1 | |
Selling General & Admin Expenses | 261 | 274.2 | 73.8 | 160.5 | 178 | 445 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.091) | (56.45) | (28.98) | (40.9) | (37.7) | (40.17) | |
Interest Income | 0.044 | 6.542 | 45.32 | 169.6 | 309.3 | 357.4 | |
Income Tax Expense | (8.791) | (6.431) | (5.126) | (4.617) | 546.1 | 99.11 | |
Net Income | |||||||
Net Income | (1,018.1) | (965.6) | (703.7) | (1,078.8) | 6,455 | 2,739.7 | |
Supplemental | |||||||
EBIT | (754.8) | (915.6) | (676.7) | (1,042.5) | 7,155.9 | 2,599.6 | |
EBITDA | (729.7) | (884.9) | (651.6) | (1,016.7) | 7,183.2 | 2,635.8 | |
