
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 848.2 | 1,172.8 | 1,441.6 | 1,746.8 | 2,226.8 | 2,302.8 | |
COGS | 675.5 | 726.7 | 937.2 | 1,045.5 | 1,377 | 1,437.3 | |
Gross Profit | 172.7 | 446.1 | 504.4 | 701.3 | 849.8 | 865.5 | |
Operating Expenses & Income | |||||||
Operating Income | (1,070.4) | (340.5) | (239) | (163.5) | 85.36 | 103.5 | |
Total Operating Expenses | 1,243.1 | 786.5 | 743.4 | 864.8 | 764.4 | 762.1 | |
R&D Expenses | 588.6 | 517.7 | 473.6 | 387.8 | 351.8 | 319 | |
Selling General & Admin Expenses | 51.21 | 72.67 | 235.9 | 289.4 | 278.6 | 260.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.258) | (3.919478) | (22.29) | (14.65) | (13.95) | - | |
Interest Income | 2.356 | 20.37 | 12.13 | 16.37 | 3.501 | 1.697 | |
Income Tax Expense | 0.745 | (1.614942) | (3.019822) | (0.918991) | (38.24) | 66.89 | |
Net Income | |||||||
Net Income | (1,750.7) | (712.9) | (538.6) | (2,062.8) | 133.7 | 174.8 | |
Supplemental | |||||||
EBIT | (1,802) | (792.4) | (674.2) | (2,291.6) | 102.8 | 158.5 | |
EBITDA | (1,736.1) | (735.5) | (621.2) | (2,234.2) | 166.2 | 220.3 | |