
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,257.4 | 1,476 | 1,615.5 | 1,497.7 | 1,546.3 | 3,299.3 |
COGS | 635.9 | 832.7 | 859.7 | 759.9 | 689.9 | 1,556.9 |
Gross Profit | 621.5 | 643.3 | 755.8 | 737.8 | 856.4 | 1,742.4 |
Operating Expenses & Income | ||||||
Operating Income | (1,358.3) | (1,120.1) | (249.3) | (167.2) | (27.84) | (163.6) |
Total Operating Expenses | 1,979.7 | 1,763.4 | 1,005.1 | 905.1 | 884.2 | 1,905.9 |
R&D Expenses | 1,126.2 | 822.5 | 501.5 | 372.3 | 391 | 845.1 |
Selling General & Admin Expenses | - | - | 477.5 | 513.9 | 454.7 | 509.9 |
Earnings from Continuing Operations | ||||||
Interest Expense | (37.9) | (40.26) | (36.74) | (12.69) | (8.586171) | (18.63) |
Interest Income | - | - | 46.88 | 31.8 | 19.02 | 30.99 |
Income Tax Expense | (19.53) | (18.12) | 2.161376 | (0.0857) | (0.0455) | (2.894726) |
Net Income | ||||||
Net Income | (2,983.3) | 1,930.3 | 347.6 | 5.133799 | (6,957.2) | (6,982.7) |
Supplemental | ||||||
EBIT | (2,981.9) | 1,932.7 | 392.1 | 20.92 | (27.84) | (200.4) |
EBITDA | (2,713.5) | 2,198.6 | 487.6 | 94.75 | 21.89 | (90.5) |