
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,299.7 | 1,034.6 | 357.1 | 846.3 | 1,067.9 | 1,067.9 | |
COGS | 1,297.8 | 1,218.3 | 800.8 | 262.8 | 260.1 | 267.7 | |
Gross Profit | 3,001.9 | (183.7) | (443.7) | 583.6 | 1,067.9 | 1,067.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,940.8 | (1,180.7) | (1,936.5) | (375.2) | 23.91 | 23.91 | |
Total Operating Expenses | 1,061.1 | 997 | 1,492.7 | 958.8 | 1,044 | 1,044 | |
R&D Expenses | 878.7 | 778.3 | 638 | 416.1 | 313 | 449.3 | |
Selling General & Admin Expenses | 220.8 | 268.9 | 286.5 | 178.7 | 589.8 | 220.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.42) | (41.83) | (64.14) | (60.16) | (39.61) | (23.39) | |
Interest Income | 79.65 | 65.93 | 100.1 | 63.87 | 34.77 | - | |
Income Tax Expense | 29.7 | (219.2) | (12.07) | 2.466597 | (6.134426) | (6.134426) | |
Net Income | |||||||
Net Income | 1,914.4 | (909.4) | (1,482.7) | (378.9) | 27.87 | 27.87 | |
Supplemental | |||||||
EBIT | 1,957.2 | (1,142.2) | (1,915.4) | (321) | 21.74 | 21.74 | |
EBITDA | 2,022.3 | (962) | (1,675) | (135.6) | 207.2 | 207.2 | |