
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,545.8 | 9,857.7 | 14,874.1 | 15,241.5 | 15,191.9 | 15,222.5 | |
COGS | 2,272.1 | 4,591.6 | 7,476.3 | 6,860.7 | 6,589.6 | 6,608.3 | |
Gross Profit | 3,273.7 | 5,266.1 | 7,397.8 | 8,380.8 | 8,602.3 | 8,614.2 | |
Operating Expenses & Income | |||||||
Operating Income | (454.2) | (971) | (902.9) | 136.5 | 217.4 | 115.9 | |
Total Operating Expenses | 3,727.9 | 6,237.1 | 8,300.7 | 8,244.3 | 8,384.9 | 8,498.3 | |
R&D Expenses | 66.19 | 296.7 | 558.7 | 539.8 | - | - | |
Selling General & Admin Expenses | 3,727.9 | 2,831 | 3,780 | 4,108 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.83) | (6.487) | (5.84) | (19.64) | (15.94) | (14.05) | |
Interest Income | 1.826 | 6.471 | 0.026 | 1.231 | 4.405 | - | |
Income Tax Expense | 2.085999 | 5.687 | (38.26) | 15.07 | 5.162 | 19.97 | |
Net Income | |||||||
Net Income | (463.1) | (1,008.4) | (856) | 109 | 262.4 | 136.1 | |
Supplemental | |||||||
EBIT | (454.2) | (971) | (902.9) | 136.5 | 217.4 | 115.9 | |
EBITDA | (452.3) | (954.1) | (868.3) | 200.5 | 283.7 | 196.5 | |