
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,868 | 3,081.4 | 3,795.3 | 2,725.6 | 596.5 | 594.5 | |
COGS | 408.8 | 391.5 | 550.3 | 503.7 | 399.3 | 398 | |
Gross Profit | 2,459.2 | 2,689.9 | 3,245 | 2,221.9 | 197.1 | 196.5 | |
Operating Expenses & Income | |||||||
Operating Income | (235.4) | (113.6) | 377.4 | 396.9 | (170.2) | (169.9) | |
Total Operating Expenses | 2,694.6 | 2,803.5 | 2,867.7 | 1,825 | 367.4 | 366.4 | |
R&D Expenses | 273.5 | 219.8 | 144.9 | 98.53 | 44.25 | 44.16 | |
Selling General & Admin Expenses | 166.7 | 175.2 | 125.8 | 115.2 | - | 103.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.387 | 5.328 | 10.52 | - | - | 7.888 | |
Income Tax Expense | 18.35 | 21.68 | 31.33 | 112.9 | (11.46) | (11.48) | |
Net Income | |||||||
Net Income | (233.4) | (108.5) | 385.5 | 358.7 | 62.4 | 62.6 | |
Supplemental | |||||||
EBIT | (215.1) | (86.97) | 387.4 | 469.5 | - | - | |
EBITDA | (204.5) | (83.25) | 392.4 | 478 | (170.2) | (150.1) | |