
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,569.2 | 2,776.2 | 2,431.2 | 5,082.1 | 6,589.9 | 6,138.8 | |
COGS | 550.4 | 1,250.6 | 1,391.9 | 3,442.8 | 4,842.8 | 4,557.2 | |
Gross Profit | 1,018.9 | 1,525.7 | 1,039.4 | 1,639.2 | 1,747.2 | 1,581.6 | |
Operating Expenses & Income | |||||||
Operating Income | (651.1) | (550.9) | (1,335.6) | 27.88 | (138.5) | (106.7) | |
Total Operating Expenses | 1,670 | 2,076.6 | 2,375 | 1,611.3 | 1,885.7 | 1,688.2 | |
R&D Expenses | 903.1 | 1,216.3 | 1,453.3 | 767.9 | 1,120 | 940.6 | |
Selling General & Admin Expenses | 101.9 | 182.9 | 164 | 207.1 | 223.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.46) | (34.84) | (38.78) | (42.49) | (49.06) | (62.56) | |
Interest Income | 392.9 | 44.27 | 0.008 | 0.767 | 5.08 | - | |
Income Tax Expense | 1.21 | 1.21 | 1.551 | 94.01 | 11.07 | 31.71 | |
Net Income | |||||||
Net Income | (550.9) | (657.4) | (1,422.1) | (21.14) | (414) | (373.2) | |
Supplemental | |||||||
EBIT | (534.2) | (621.4) | (1,381.7) | 115.4 | (138.5) | (217.4) | |
EBITDA | (531.9) | (620.5) | (1,380.8) | 116.3 | (138.3) | (217.2) | |