
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,117 | 4,601.8 | 4,606.1 | 5,361.4 | 5,931.4 | 6,351.1 | |
COGS | 1,750.2 | 1,815.3 | 2,114.1 | 2,474.2 | 2,669.6 | 2,709.8 | |
Gross Profit | 2,366.8 | 2,786.5 | 2,492 | 2,887.2 | 3,261.9 | 3,641.3 | |
Operating Expenses & Income | |||||||
Operating Income | (702.1) | (1,395.3) | (1,398.4) | (787.3) | (532.2) | (323.8) | |
Total Operating Expenses | 4,819.1 | 5,997.2 | 6,004.5 | 6,148.7 | 6,463.6 | 6,674.9 | |
R&D Expenses | 1,565.5 | 2,109.8 | 1,910.9 | 1,691.7 | 1,793.6 | 1,946.5 | |
Selling General & Admin Expenses | 1,503.4 | 2,072 | 1,979.5 | 1,982.8 | 2,000.4 | 2,030.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.68) | (21.46) | (22.02) | (21.55) | (122) | (144.7) | |
Interest Income | 5.199 | 58.6 | 168.4 | 153.5 | 134.2 | 115.1 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (488) | (1,429.7) | (1,322.5) | (697.9) | (460.5) | (311.2) | |
Supplemental | |||||||
EBIT | - | (1,379.2) | (1,272.4) | (650.7) | (329.1) | (167.6) | |
EBITDA | (337.6) | (1,177.1) | (1,104) | (492.6) | (165.5) | 9.906 | |