

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,358.9 | 2,229.4 | 2,673.7 | 3,653.7 | 4,215.6 | 4,215.6 | |
COGS | 429.8 | 547.3 | 734 | 816 | 865.5 | 854.1 | |
Gross Profit | 1,929.1 | 1,682 | 1,939.7 | 2,837.7 | 3,350.1 | 3,361.5 | |
Operating Expenses & Income | |||||||
Operating Income | (287.1) | (780.2) | (1,146.8) | (235.5) | 356.6 | 292.8 | |
Total Operating Expenses | 2,216.3 | 2,462.2 | 3,086.5 | 3,073.2 | 2,993.5 | 3,068.7 | |
R&D Expenses | 619.8 | 791 | 1,029.6 | 997.2 | 918.8 | 935.5 | |
Selling General & Admin Expenses | 332.6 | 335.1 | 522.4 | 454.5 | 508.4 | 508.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (96.25) | (123.1) | (174.6) | (46.03) | (42.51) | (42.51) | |
Interest Income | 54.14 | 13.85 | 2.583 | 25.4 | - | 79.34 | |
Income Tax Expense | 5.017 | 6.932 | 18.31 | 12.41 | 33.44 | 33.44 | |
Net Income | |||||||
Net Income | (336.7) | (908) | (1,339.1) | (277.9) | 263.7 | 263.7 | |
Supplemental | |||||||
EBIT | (287.1) | (780.2) | (1,146.8) | (235.5) | 356.6 | 347.2 | |
EBITDA | (167.7) | (684.3) | (1,047) | (120) | 445.3 | 461.4 | |