
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,103.4 | 2,032.4 | 2,514.2 | 2,455.5 | 2,182.7 | 2,523.2 | |
COGS | 865.8 | 917.2 | 847.4 | 986.2 | 956.6 | 959.8 | |
Gross Profit | 1,237.6 | 1,115.2 | 1,666.8 | 1,469.3 | 1,226.1 | 1,563.4 | |
Operating Expenses & Income | |||||||
Operating Income | (498.2) | (728.1) | 144.5 | (238.3) | (549.4) | (245.8) | |
Total Operating Expenses | 1,735.8 | 1,843.4 | 1,522.3 | 1,707.6 | 1,775.6 | 1,809.2 | |
R&D Expenses | 561.9 | 573.3 | 407 | 506.7 | 497.3 | - | |
Selling General & Admin Expenses | 61 | 56 | 62.97 | 52 | 87.69 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 2.401 | 0.069 | 0.782 | 2.61 | 9.784 | - | |
Income Tax Expense | 3.84 | 3.84 | 3.84 | 20.82 | 3.976 | 13.61 | |
Net Income | |||||||
Net Income | (497.9) | (729.3) | 143.2 | (255.3) | (734.8) | (440.1) | |
Supplemental | |||||||
EBIT | (498.2) | (728.1) | 144.5 | (238.3) | (549.4) | (245.8) | |
EBITDA | (373.2) | (596.7) | 242.3 | (124.7) | (392.1) | (94.39) | |