

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,129.2 | 2,428.9 | 21,333 | 13,615 | 12,366 | 12,029 | |
COGS | 1,658.2 | 1,821.9 | 9,469 | 6,296 | 5,123 | 6,784 | |
Gross Profit | 471.1 | 607 | 11,864 | 7,319 | 7,243 | 5,245 | |
Operating Expenses & Income | |||||||
Operating Income | (807.6) | (1,008.4) | 4,901 | 1,331 | 2,155 | 2,063 | |
Total Operating Expenses | 1,278.6 | 1,615.3 | 6,963 | 5,988 | 5,088 | 3,182 | |
R&D Expenses | 668.9 | 559.8 | 541 | 874 | 1,244 | - | |
Selling General & Admin Expenses | 60 | 50 | 71 | 79 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.61) | (15.25) | (6) | (3) | - | - | |
Interest Income | 0.042 | 0.017 | 0.017 | - | 10 | - | |
Income Tax Expense | (260.4) | (177.4) | 1,627 | 466 | 834 | 581 | |
Net Income | |||||||
Net Income | (541.6) | (838.5) | 3,293 | 895 | 1,351 | 1,510 | |
Supplemental | |||||||
EBIT | (807.6) | (1,008.4) | 4,901 | 1,331 | 2,155 | 2,063 | |
EBITDA | (801) | (1,003.6) | 4,907 | 1,348 | 2,169 | 2,082 | |