
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,468.4 | 2,457.1 | 1,818.7 | 1,575.3 | 533.9 | 427.4 | |
COGS | 705.3 | 1,276.5 | 1,165.5 | 2,146.3 | 365.2 | 520.4 | |
Gross Profit | 763.1 | 1,180.6 | 653.3 | (571) | 533.9 | 518.3 | |
Operating Expenses & Income | |||||||
Operating Income | 217.9 | 277.8 | (425.2) | (1,555.3) | (1,128) | (1,132.4) | |
Total Operating Expenses | 545.3 | 902.7 | 1,078.4 | 984.3 | 1,661.9 | 1,049.6 | |
R&D Expenses | 211.2 | 295.6 | 382.5 | 311.6 | 255.3 | 333.6 | |
Selling General & Admin Expenses | 153.5 | 236.9 | 240.7 | 233.9 | 80.04 | 332.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.25) | (44.46) | (101) | (117.7) | (117.5) | (110.8) | |
Interest Income | 4.379518 | 3.22937 | 7.305225 | 9.112121 | 5.467379 | 2.761533 | |
Income Tax Expense | 11.49 | 8.850941 | (57.41) | (162.3) | 40.31 | 45.97 | |
Net Income | |||||||
Net Income | 200 | 264.4 | (374.2) | (1,392.9) | (1,169.2) | (1,162.7) | |
Supplemental | |||||||
EBIT | 225.6 | 317.7 | (332.6) | (1,438.7) | (1,128.9) | - | |
EBITDA | 247.1 | 356.3 | (261) | (1,362.2) | (1,052.3) | - | |