
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,442.8 | 3,289.3 | 3,848.6 | 4,795 | 5,327.5 | 6,525.9 | |
COGS | 2,072.9 | 2,126.9 | 2,673 | 2,906.2 | 3,489.8 | 4,591.1 | |
Gross Profit | 1,369.9 | 1,162.4 | 1,175.6 | 1,888.8 | 1,837.7 | 1,934.8 | |
Operating Expenses & Income | |||||||
Operating Income | (296.1) | (897.9) | (1,145.1) | (1,040.2) | (1,679.6) | (1,637.4) | |
Total Operating Expenses | 1,670.3 | 2,124.2 | 2,320.7 | 5,835.2 | 7,007.1 | 8,163.3 | |
R&D Expenses | 1,195.1 | 1,542.4 | 1,558.7 | 2,005.5 | 2,254 | 2,309.7 | |
Selling General & Admin Expenses | 342.9 | 345.4 | 428.7 | 923.5 | 1,263.3 | 1,262.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.29) | (33.3) | (59.91) | (122.6) | (172.5) | (146.9) | |
Interest Income | 19.45 | 34.51 | 51.84 | 70.07 | 68.39 | 67.94 | |
Income Tax Expense | (78.57) | (28.73) | (79.98) | - | - | - | |
Net Income | |||||||
Net Income | (231.8) | (902.3) | (1,003.5) | (1,024.7) | (1,597.9) | (1,609.5) | |
Supplemental | |||||||
EBIT | (296.1) | (897.9) | (1,024) | - | - | - | |
EBITDA | (166.4) | (643.4) | (545.9) | - | - | - | |