
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,668 | 2,322.1 | 3,016.1 | 3,077.7 | 2,432.8 | 2,455.5 | |
COGS | 1,067.2 | 1,468.1 | 1,759.6 | 1,767.1 | 1,522.7 | 1,535.8 | |
Gross Profit | 600.7 | 854 | 1,256.5 | 1,310.6 | 910.1 | 919.8 | |
Operating Expenses & Income | |||||||
Operating Income | (126.6) | 27.06 | 328.6 | 265.6 | (311.2) | (191.1) | |
Total Operating Expenses | 727.4 | 826.9 | 927.9 | 1,045 | 1,221.4 | 1,110.9 | |
R&D Expenses | 177.2 | 300.9 | 294.5 | 394.6 | - | - | |
Selling General & Admin Expenses | 77 | 80 | 108 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.072) | (0.317) | - | - | - | |
Interest Income | 3.682 | 1.763 | 1.514 | 8.11 | 14.06 | - | |
Income Tax Expense | 1.251 | 6.245 | (0.791) | 72.06 | 4.104 | 4.143 | |
Net Income | |||||||
Net Income | (157.2) | 22.57 | 331.3 | 157.1 | (328) | (204.6) | |
Supplemental | |||||||
EBIT | (126.6) | 27.06 | 328.6 | 265.6 | (311.2) | (191.1) | |
EBITDA | (54.84) | 98.88 | 369.9 | 293.3 | (289.1) | (164.6) | |