
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,018.4 | 2,721.9 | 3,822.9 | 4,943.2 | 7,135.3 | 8,274.1 | |
COGS | 1,064.9 | 1,409.2 | 2,022.8 | 2,833.9 | 4,651.9 | 5,547.7 | |
Gross Profit | 953.5 | 1,312.7 | 1,800 | 2,109.4 | 2,483.4 | 2,726.4 | |
Operating Expenses & Income | |||||||
Operating Income | (1,172.8) | (905.8) | (496) | (333.7) | (133.5) | 87.83 | |
Total Operating Expenses | 2,126.3 | 2,218.5 | 2,296 | 2,443 | 2,616.9 | 2,638.6 | |
R&D Expenses | 1,249.5 | 1,456.9 | 1,608.6 | 2,038.9 | 2,337.4 | 2,652.2 | |
Selling General & Admin Expenses | 76.72 | 465.9 | 310.9 | 181.6 | 154.4 | 158.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (641.3) | (594.9) | (391.8) | (0.677497) | (0.763) | - | |
Interest Income | 24.42 | 35.5 | 42.56 | 61.53 | 93.7 | 83.78 | |
Income Tax Expense | 10.37 | (10.31) | (9.329531) | 5.806181 | 1.992 | 2.669 | |
Net Income | |||||||
Net Income | (1,785.7) | (1,452.4) | (826.3) | (252.6) | (26.27) | 159.6 | |
Supplemental | |||||||
EBIT | (1,265.3) | (962.3) | (454.7) | (333.7) | (121.8) | 135.3 | |
EBITDA | (1,238.8) | (932.6) | (380.7) | (299) | (107.2) | 147.2 | |