| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,504.8 | 5,349.9 | 5,349.6 | 5,633.6 | 6,656.4 | 6,686.5 | |
COGS | 1,535.4 | 3,064.6 | 3,107.8 | 2,571.4 | 2,846.7 | 2,939.3 | |
Gross Profit | 1,969.4 | 2,285.3 | 2,241.8 | 3,062.2 | 3,809.7 | 3,747.2 | |
Operating Expenses & Income | |||||||
Operating Income | 474.4 | (1,150.6) | (1,143.9) | (739.4) | (108.6) | (161.5) | |
Total Operating Expenses | 1,495 | 3,435.9 | 3,385.7 | 3,801.6 | 3,918.3 | 3,908.7 | |
R&D Expenses | 406.6 | 887.6 | 948.2 | 1,005.2 | 1,074.6 | 1,087 | |
Selling General & Admin Expenses | 510.9 | 839.5 | 716.1 | 883.3 | 874.4 | 893.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.5) | (143.9) | (140.6) | (169.3) | (161.3) | (93.2) | |
Interest Income | 17.62 | 33.8 | 65.6 | 98.6 | 85.1 | 22.8 | |
Income Tax Expense | 47.4 | (213.4) | 41.4 | (12.4) | 100.4 | 87.1 | |
Net Income | |||||||
Net Income | 418 | (1,124.7) | (3,744.2) | (4,478.9) | (298.2) | (320.4) | |
Supplemental | |||||||
EBIT | 489.9 | (1,194.2) | (3,562.2) | (4,322) | (36.5) | (77) | |
EBITDA | 747 | 582.5 | (1,800.6) | (2,979.8) | 1,241.5 | 986.2 | |
