
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,372.8 | 3,504.8 | 5,349.9 | 5,349.6 | 5,633.6 | 6,559.1 | |
COGS | 1,535.1 | 1,535.4 | 3,064.6 | 3,107.8 | 2,571.4 | 2,884.8 | |
Gross Profit | 1,837.7 | 1,969.4 | 2,285.3 | 2,241.8 | 3,062.2 | 3,674.3 | |
Operating Expenses & Income | |||||||
Operating Income | 629.4 | 474.4 | (1,150.6) | (1,143.9) | (739.4) | (333.2) | |
Total Operating Expenses | 2,743.4 | 3,030.4 | 6,500.5 | 6,493.5 | 6,373 | 6,892.3 | |
R&D Expenses | 317.3 | 406.6 | 887.6 | 948.2 | 1,005.2 | 1,109.9 | |
Selling General & Admin Expenses | 835.4 | 1,027.3 | 2,426 | 2,266.3 | 2,567 | 2,661.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.6) | (24.5) | (143.9) | (140.6) | (169.3) | (34.6) | |
Interest Income | 18.7 | 17.6 | 33.8 | 65.6 | 98.6 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 588.9 | 418 | (1,124.7) | (3,744.2) | (4,478.9) | (3,964.9) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 861.9 | 753.7 | 700.1 | - | - | - | |