

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,495.9 | 2,522.5 | 3,111.5 | 2,789.8 | 2,337.1 | 2,453.4 | |
COGS | 1,160.4 | 941.3 | 1,155.5 | 1,227.3 | 1,283.8 | 1,361.8 | |
Gross Profit | 1,335.5 | 1,581.2 | 1,956 | 1,562.5 | 1,053.4 | 1,091.6 | |
Operating Expenses & Income | |||||||
Operating Income | (661.2) | (169.4) | (165.2) | (522.9) | (876.5) | (839.4) | |
Total Operating Expenses | 1,996.8 | 1,750.7 | 2,121.3 | 2,085.3 | 1,929.9 | 1,931 | |
R&D Expenses | 757.8 | 455 | 703 | 707.1 | 678.1 | 666 | |
Selling General & Admin Expenses | 138 | 130 | 127 | 130 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.75) | (13.53) | (11.52) | (7.471) | (2.853) | (1.836) | |
Interest Income | 0.008 | 25.49 | 0.068 | 0.245 | 5.481 | - | |
Income Tax Expense | 12.16 | 4.43 | 11.14 | 2.724 | (0.26) | (2.391) | |
Net Income | |||||||
Net Income | (757.6) | (247.8) | (242.6) | (561.9) | (1,453.9) | (1,408.4) | |
Supplemental | |||||||
EBIT | (729.7) | (229.9) | (220) | (551.7) | (1,451.3) | (875.2) | |
EBITDA | (710.3) | (209.7) | (183.9) | (503.4) | (1,406.7) | (787.8) | |