

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,357.1 | 2,752 | 2,588 | 2,553 | 2,466.7 | 2,547.5 | |
COGS | 11,131.5 | 1,537 | 1,209 | 1,149 | 1,123.5 | 1,060 | |
Gross Profit | 9,225.6 | 1,215 | 1,379 | 1,404 | 1,343.2 | 1,487.5 | |
Operating Expenses & Income | |||||||
Operating Income | 317.6 | (124) | 18 | 16 | (6.990648) | (39) | |
Total Operating Expenses | 8,908 | 1,339 | 1,361 | 1,388 | 1,350.2 | 1,526.5 | |
R&D Expenses | 1,926.6 | 301 | 286 | 340 | 339.5 | 351.8 | |
Selling General & Admin Expenses | 939.1 | 128 | 135 | 153 | 1,148 | 137 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (151.9) | (36) | (57) | (72) | (66.91) | (16) | |
Interest Income | 69.05 | 22 | 41 | 51 | 37 | 9 | |
Income Tax Expense | 151.9 | (11) | 10 | 31 | 43.94 | 45 | |
Net Income | |||||||
Net Income | (207.2) | (141) | (17) | (29) | (106.9) | (115) | |
Supplemental | |||||||
EBIT | 96.68 | (116) | 50 | 74 | (6.990649) | (11) | |
EBITDA | 1,553.7 | 106 | 284 | 314 | 128.8 | 246.5 | |