
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,024.8 | 1,453.5 | 1,366.3 | 1,830.8 | 2,433.8 | 3,005.1 | |
COGS | 1,258.2 | 526.3 | 576.9 | 385.9 | 531 | 740.9 | |
Gross Profit | 2,766.7 | 927.2 | 759.5 | 1,444.9 | 1,967.4 | 2,391.4 | |
Operating Expenses & Income | |||||||
Operating Income | (592.7) | (2,751.2) | (2,229.6) | (1,258) | (909.4) | (609.7) | |
Total Operating Expenses | 3,359.4 | 3,678.4 | 2,989.2 | 2,702.9 | 2,966.9 | 2,788 | |
R&D Expenses | 2,068.7 | 2,384.4 | 1,761.8 | 1,198.3 | 1,342.1 | 1,271.4 | |
Selling General & Admin Expenses | 648 | 578.3 | 506.3 | 491.6 | 494.4 | 1,014.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.83) | (29.37) | (26.38) | (48.25) | (73.53) | (80.95) | |
Interest Income | 21.83 | 29.37 | 23.84 | 42.95 | 74.77 | 36.08 | |
Income Tax Expense | 135.5 | (93.11) | 40.01 | 21.19 | (13.52) | 12.98 | |
Net Income | |||||||
Net Income | (718.6) | (2,386.1) | (2,074.7) | (1,203.6) | (851.8) | (435.9) | |
Supplemental | |||||||
EBIT | (686.1) | (2,762.9) | (2,237.7) | (1,138.9) | (909.4) | (671) | |
EBITDA | (476.3) | (2,520.4) | (1,962) | (879.1) | (599.4) | (363.3) | |