
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,542.9 | 4,113.2 | 2,819.6 | 2,680.9 | 2,499.1 | 2,499.1 | |
COGS | 1,000 | 1,361.7 | 1,157.2 | 1,024.2 | 1,024.2 | 1,024.2 | |
Gross Profit | 3,542.9 | 2,751.6 | 1,662.4 | 1,656.7 | 1,475 | 1,475 | |
Operating Expenses & Income | |||||||
Operating Income | 1,462.2 | 398.4 | 32.56 | 116.1 | 155.5 | 155.5 | |
Total Operating Expenses | 2,080.7 | 2,353.2 | 1,629.8 | 1,540.6 | 1,319.5 | 1,319.5 | |
R&D Expenses | 1,239.9 | 1,352.4 | 838.7 | 836.9 | - | - | |
Selling General & Admin Expenses | 840.8 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.018) | (13.79) | (7.846) | (11.95) | (11.73) | (11.73) | |
Interest Income | 4.253 | 6.475 | 15.93 | - | - | - | |
Income Tax Expense | 376.4 | 148 | 199.2 | 83.02 | 42.14 | 42.14 | |
Net Income | |||||||
Net Income | 1,097 | 119.4 | (143.3) | 133.1 | 296.5 | 296.5 | |
Supplemental | |||||||
EBIT | 1,480.4 | 281.1 | 63.8 | 228 | 155.5 | 250.8 | |
EBITDA | 1,698.5 | 485.6 | 191.2 | 347.6 | 234 | 329.3 | |