

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,208.3 | 4,095.1 | 4,403.6 | 5,786 | 6,316.3 | 6,771.9 | |
COGS | 1,702.3 | 2,435.7 | 2,544 | 3,337.7 | 3,697.7 | 3,689.6 | |
Gross Profit | 1,506 | 1,659.4 | 1,859.6 | 2,448.3 | 2,618.6 | 3,082.3 | |
Operating Expenses & Income | |||||||
Operating Income | (1,135.2) | (1,458.9) | (475.6) | (118.9) | (188.4) | (119.7) | |
Total Operating Expenses | 2,641.2 | 3,118.3 | 2,335.2 | 2,567.2 | 2,807 | 3,202.1 | |
R&D Expenses | 911.9 | 856.8 | 555.9 | 397.1 | 451.4 | 473 | |
Selling General & Admin Expenses | 915.6 | 1,286.2 | 871.1 | 937.3 | 1,002.1 | 1,126.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.63) | (19.73) | (26.22) | (28.92) | (20.75) | (20.27) | |
Interest Income | 9.074 | 47.14 | 132.3 | 166.3 | - | - | |
Income Tax Expense | 11.22 | 5.872 | 8.616 | 2.566 | (2,897.3) | (2,871.1) | |
Net Income | |||||||
Net Income | (1,062.1) | (1,584.5) | (340.3) | 22.78 | 2,844 | 2,865.7 | |
Supplemental | |||||||
EBIT | (999.3) | (1,558.9) | (305.5) | 54.27 | (32.49) | 14.88 | |
EBITDA | (859.9) | (1,404.1) | (189) | 203.2 | 102.7 | 197.9 | |