

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,234.6 | 2,953.3 | 2,426.8 | 2,978.6 | 2,233.5 | 2,304.4 | |
COGS | 1,449.2 | 1,825.6 | 1,322.1 | 1,348 | 1,220.9 | 1,241.1 | |
Gross Profit | 785.4 | 1,127.7 | 1,104.7 | 1,630.6 | 1,012.6 | 1,063.2 | |
Operating Expenses & Income | |||||||
Operating Income | (647.1) | (356.2) | (409.3) | (130.4) | (860.1) | (879.9) | |
Total Operating Expenses | 1,432.5 | 1,483.9 | 1,514 | 1,761 | 1,872.7 | 1,943.2 | |
R&D Expenses | 535.3 | 501.5 | 385 | 536.8 | 627.2 | 672.4 | |
Selling General & Admin Expenses | 915.3 | 996 | 1,145.3 | 1,242.7 | 1,248.3 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.342) | (0.08) | - | - | - | - | |
Interest Income | 33.78 | 43.47 | 51.19 | 67.44 | 87.8 | - | |
Income Tax Expense | 1.361 | 1.65 | 2.544 | (58.19) | 4.305 | 2.332 | |
Net Income | |||||||
Net Income | (575.1) | (305.3) | (31.41) | 103.2 | (591.7) | (436.9) | |
Supplemental | |||||||
EBIT | (647.1) | (356.2) | (409.3) | (130.4) | (860.1) | (879.9) | |
EBITDA | (587.4) | (307.2) | (372.2) | (79.7) | (785.1) | (800.7) | |