| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 292.6 | 104 | 342.8 | 62.69 | 9,194 | 4,627.4 | |
COGS | 118.8 | 30.71 | 19.17 | 7.874 | 28.12 | 36.14 | |
Gross Profit | 173.8 | 73.28 | 323.6 | 54.82 | 9,165.9 | 4,598.4 | |
Operating Expenses & Income | |||||||
Operating Income | (1,050.2) | (816.6) | (572.2) | (1,272.2) | 7,139.7 | 2,334.9 | |
Total Operating Expenses | 1,224 | 920.6 | 895.9 | 1,327 | 2,026.2 | 2,263.5 | |
R&D Expenses | 588.5 | 614 | 684.9 | 919.9 | 1,580.1 | 1,562.7 | |
Selling General & Admin Expenses | 261 | 274.2 | 73.8 | 160.5 | 178 | 445 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.091) | (56.45) | (24.89) | (34.05) | (37.61) | (40.1) | |
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) | 544.8 | 98.86 | |
Net Income | |||||||
Net Income | (1,018.1) | (965.6) | (703.7) | (1,078.8) | 6,440.4 | 2,726.2 | |
Supplemental | |||||||
EBIT | (737) | (915.6) | (683) | (1,049.4) | 7,139.7 | 2,436.5 | |
EBITDA | (711.9) | (797.6) | (657.9) | (1,023.6) | 7,167 | 2,472.7 | |
