
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,809.1 | 6,222.8 | 6,442.5 | 4,349.2 | 4,391.6 | 4,146.1 | |
COGS | 2,337.5 | 2,229.7 | 2,298.4 | 1,914.8 | 2,181.7 | 2,615.4 | |
Gross Profit | 3,471.6 | 3,993.1 | 4,144.1 | 2,434.5 | 4,391.6 | 4,240.5 | |
Operating Expenses & Income | |||||||
Operating Income | (556.1) | (20.4) | 25.77 | (1,431.6) | (1,317.4) | (1,193.9) | |
Total Operating Expenses | 4,027.6 | 4,013.5 | 4,118.3 | 3,866.1 | 5,709 | 6,167.7 | |
R&D Expenses | 1,748.4 | 1,694.2 | 1,485.6 | 1,411.4 | 1,090.1 | 1,657.8 | |
Selling General & Admin Expenses | 597.2 | 644.1 | 544.2 | 481.7 | 369.9 | 1,160.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.52) | (34.14) | (51.49) | (70.66) | (72.61) | (70.62) | |
Interest Income | 65.35 | 20.64 | 15.83 | 12.08 | 8.36237 | 3.480707 | |
Income Tax Expense | (0.639523) | (80.89) | (57.07) | (58.13) | (50.43) | (43.05) | |
Net Income | |||||||
Net Income | (554.7) | 57.63 | 71.75 | (1,379.4) | (1,262.4) | (903.9) | |
Supplemental | |||||||
EBIT | (506.1) | 11.46 | 69.37 | (1,364.1) | (1,312.9) | (979.9) | |
EBITDA | (307.5) | 237.3 | 277.3 | (1,203.3) | (1,152) | (896.8) | |