
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,562.3 | 2,707.2 | 757.5 | 902.7 | 516.6 | 730.4 | |
COGS | 723 | 882.4 | 360.1 | 1,537.8 | 1,279.2 | 1,392.3 | |
Gross Profit | 839.2 | 1,824.8 | 397.4 | (635.1) | (762.6) | (661.9) | |
Operating Expenses & Income | |||||||
Operating Income | 520.5 | 1,280.9 | (214) | (984.8) | (1,360.5) | (1,324) | |
Total Operating Expenses | 318.8 | 543.9 | 611.4 | 349.7 | 597.9 | 662.2 | |
R&D Expenses | 54.3 | 97.82 | 204 | 268.7 | - | - | |
Selling General & Admin Expenses | 39 | 55 | 65 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.92) | (3.657) | (2.455) | (3.648) | (6.513) | (5.88) | |
Interest Income | 18.15 | 28.25 | 12.34 | 4.839 | 6.304 | - | |
Income Tax Expense | 141.6 | 365.5 | 24.63 | 15.64 | 7.188 | 7.526 | |
Net Income | |||||||
Net Income | 374.8 | 909.6 | (111.3) | (2,315.6) | (2,415.7) | (2,378.2) | |
Supplemental | |||||||
EBIT | 527.4 | 1,278.8 | (84.25) | (2,296.3) | (1,360.5) | (1,305.3) | |
EBITDA | 758.6 | 1,595.8 | 341.1 | (1,837) | (1,158.5) | (1,156.7) | |