
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,959.3 | 3,604.9 | 4,198.9 | 3,598.9 | 2,749 | 2,665 | |
COGS | 1,405.4 | 1,796.9 | 1,903 | 1,418.1 | 1,101.3 | 1,083.6 | |
Gross Profit | 1,553.9 | 1,808.1 | 2,295.8 | 2,180.8 | 1,647.7 | 1,581.5 | |
Operating Expenses & Income | |||||||
Operating Income | (1,390.7) | (1,603.8) | (1,072.2) | (481.1) | (507.3) | (517) | |
Total Operating Expenses | 2,944.6 | 3,411.8 | 3,368.1 | 2,661.9 | 2,155 | 2,098.5 | |
R&D Expenses | 619.6 | 763.4 | 901.5 | 732.6 | 525 | 502.8 | |
Selling General & Admin Expenses | 690.3 | 622 | 418.5 | 330.2 | 251.4 | 266.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 101.7 | 33.55 | 158.7 | 115 | 303.2 | 101.1 | |
Income Tax Expense | 5.443 | 14.18 | 11.83 | (9.391) | 21.69 | 38.73 | |
Net Income | |||||||
Net Income | (1,298.9) | (1,578.4) | (843.6) | (171.8) | (192.9) | (191.2) | |
Supplemental | |||||||
EBIT | (1,390.7) | (1,603.8) | (1,072.2) | (481.1) | (380.9) | - | |
EBITDA | (1,369.3) | (1,578.5) | (1,047.3) | (456.2) | (361.9) | (336.2) | |