

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,712.6 | 1,767 | 1,359.2 | 1,645 | 3,014 | 3,014 | |
COGS | 924 | 1,198 | 1,107.7 | 1,185.1 | 1,758.1 | 1,758.1 | |
Gross Profit | 788.6 | 569 | 251.5 | 459.9 | 1,255.9 | 1,255.9 | |
Operating Expenses & Income | |||||||
Operating Income | 302.2 | (87.6) | (361.4) | (192.2) | 536.2 | 536.2 | |
Total Operating Expenses | 1,410.4 | 1,854.6 | 1,720.6 | 1,837.2 | 2,477.8 | 2,477.8 | |
R&D Expenses | 220.7 | 307.8 | 302.2 | 303.9 | 356.5 | 356.5 | |
Selling General & Admin Expenses | 265.7 | 348.8 | 310.7 | 348.2 | 363.2 | 363.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (80.2) | (35.5) | (33.8) | (22.2) | (21.8) | (21.8) | |
Interest Income | 6.1 | 40.8 | 61.3 | 34.4 | 60.2 | 20.2 | |
Income Tax Expense | 36.2 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 198.9 | (131.6) | (546.5) | 25.9 | (6,935.1) | (6,935.1) | |
Supplemental | |||||||
EBIT | 311 | (6.6) | (371.9) | (149.9) | (7,151) | (7,151) | |
EBITDA | 315.3 | (66.9) | (81.6) | 106.8 | (6,884) | (6,884) | |