

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,730.7 | 1,997 | 2,383.3 | 3,300.8 | 3,359.6 | 2,980.2 | |
COGS | 864.2 | 1,044.9 | 1,026.3 | 1,401 | 1,515.9 | 1,543.3 | |
Gross Profit | 866.5 | 952.1 | 1,357.1 | 1,899.9 | 1,843.7 | 1,436.9 | |
Operating Expenses & Income | |||||||
Operating Income | (881.6) | (588.4) | (244.4) | 257.1 | 45.85 | (385.4) | |
Total Operating Expenses | 1,748.1 | 1,540.5 | 1,601.4 | 1,642.8 | 1,797.9 | 1,823 | |
R&D Expenses | 553 | 479 | 457.5 | 377 | 545.8 | - | |
Selling General & Admin Expenses | 100 | 110 | 108 | 101 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.869) | (1.26) | (0.722) | (1.361) | (0.971) | (0.468) | |
Interest Income | 0.689 | 0.516 | 0.44 | 3.568 | 9.893 | - | |
Income Tax Expense | (68.2) | 65.27 | 41.94 | (4.339) | 151.6 | 112.2 | |
Net Income | |||||||
Net Income | (793.4) | (668.4) | (300.2) | 301.5 | (77.57) | (566.7) | |
Supplemental | |||||||
EBIT | (865.1) | (601.9) | (257.5) | 298.5 | 75.03 | (336.4) | |
EBITDA | (734.1) | (473.4) | (226.6) | 326.9 | 159.1 | (213.8) | |