

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,117 | 4,601.8 | 4,606.1 | 5,361.4 | 5,931.4 | 6,351.1 | |
COGS | 1,750.2 | 1,815.3 | 2,114.1 | 2,474.2 | 2,670.9 | 2,711.1 | |
Gross Profit | 2,366.8 | 2,786.5 | 2,492 | 2,887.2 | 3,260.6 | 3,640 | |
Operating Expenses & Income | |||||||
Operating Income | (702.1) | (1,395.3) | (1,398.4) | (787.3) | (532.2) | (323.8) | |
Total Operating Expenses | 3,068.9 | 4,181.8 | 3,890.4 | 3,674.5 | 3,792.7 | 3,963.8 | |
R&D Expenses | 1,565.5 | 2,109.8 | 1,910.9 | 1,691.7 | 1,770.9 | 1,923.8 | |
Selling General & Admin Expenses | 710.6 | 953.3 | 857.4 | 919.1 | 1,241.3 | 975.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.68) | (21.46) | (22.02) | (21.55) | (89) | (111.7) | |
Interest Income | 5.199 | 58.6 | 168.4 | 153.5 | 134.2 | 115.1 | |
Income Tax Expense | 13.58 | 28.96 | 28.06 | 25.63 | 17.71 | 7.281 | |
Net Income | |||||||
Net Income | (488) | (1,429.7) | (1,322.5) | (697.9) | (460.5) | (311.2) | |
Supplemental | |||||||
EBIT | (456.7) | (1,379.2) | (1,272.4) | (650.7) | (329.1) | (326.4) | |
EBITDA | (337.6) | (1,177.1) | (1,104) | (492.6) | (169.3) | (40.84) | |