| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-03-26 | 2026-03-26 | 2025-03-27 | 2024-03-28 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
| Revenue | 1,112 | 1,112 | 275.6 | 239.7 | 241.2 | 484.8 | 478.1 | 834.9 | 288.8 | 127.1 | 129.5 | 39.56 | 69.37 | 137.7 | 136.3 | 95.89 | 122.4 | 93.09 | 76.98 | 65.94 | 35.15 | 11.24 | 7.78 |
| Cost of Revenue | 489.1 | 489.1 | 34.86 | 0 | 0 | 1.63 | 523.7 | 420.1 | 322.9 | 218.5 | 139.6 | 129.7 | 111.1 | 41.3 | 48.18 | 125 | 116 | 85.1 | 27.77 | 30.17 | 19.53 | 4.83 | 1.29 |
| Gross Profit | 623.1 | 623.1 | 240.8 | 239.7 | 241.2 | 483.2 | -45.61 | 414.8 | -34.04 | -91.42 | -10.06 | -90.15 | -41.74 | 96.4 | 88.09 | -29.1 | 6.39 | 7.99 | 49.21 | 35.77 | 15.62 | 6.41 | 6.49 |
| Operating Expenses | 326.5 | 121.7 | 429.1 | 328 | 372.3 | 648.8 | 133 | 46.06 | 10.77 | -1.61 | 1.43 | -0.707 | -5.12 | 107.4 | 94.7 | 3.84 | 5.36 | 6.33 | 64.42 | 57.61 | 27.43 | 13.06 | 10.1 |
| Research & Development | 459.4 | 459.4 | 335.5 | 241.3 | 269.8 | 491.7 | 523.7 | 420.1 | 322.9 | 218.5 | 139.6 | 129.7 | 111.1 | 99.38 | 80.26 | 0 | 0 | 0 | 38.73 | 30.63 | 15.86 | 6.7 | 5.44 |
| Selling, General and Administrative | 100.1 | 112 | 96.88 | 94.25 | 103.3 | 167.2 | 185.2 | 96.96 | 29.64 | 20.56 | 16.95 | 20.31 | 9.08 | 21.76 | 20.4 | 25.39 | 24.07 | 19.01 | 23.4 | 21.9 | 13.94 | 6.16 | 4.65 |
| Other Operating Expenses | -233 | -449.7 | -3.21 | -7.56 | -0.802 | -10.11 | -575.9 | -471 | -341.8 | -240.7 | -155.1 | -150.7 | -125.3 | -13.72 | -5.96 | -21.56 | -18.71 | -12.67 | 2.3 | 5.08 | -2.37 | 0.203 | 0 |
| Operating Income | 296.6 | 501.4 | -188.3 | -88.26 | -131.1 | -165.6 | -178.6 | 368.7 | -44.81 | -89.8 | -11.49 | -89.44 | -36.62 | -11.02 | -6.61 | -32.94 | 1.03 | 1.66 | -15.21 | -21.84 | -11.81 | -6.65 | -3.61 |
| Net Non-Operating Interest | -2.6 | 42.9 | 88.86 | 77.64 | 8.94 | -8.73 | -0.15 | 14.17 | 4.44 | 2.11 | 1.57 | 1.13 | 1.04 | 1.03 | 0.872 | -0.792 | -0.443 | 0.027 | -3.26 | -0.666 | -0.687 | -0.001 | 0.04 |
| Interest Income | 22.52 | 44.51 | 89.77 | 79.29 | 18.09 | 2.87 | 11.43 | 16.01 | 5.22 | 3.04 | 1.61 | 1.38 | 1.16 | 1.19 | 1.02 | 0.859 | 1.11 | 0.738 | 1.86 | 1.08 | 0.37 | 0.368 | 0.202 |
| Interest Expense | 25.12 | 1.61 | 0.911 | 1.65 | 9.15 | 11.59 | 11.58 | 1.84 | 0.78 | 0.936 | 0.047 | 0.253 | 0.11 | 0.157 | 0.15 | 1.65 | 1.56 | 0.711 | 5.13 | 1.75 | 1.06 | 0.369 | 0.162 |
| Equity & Other Income/(Expense) | 6.84 | -243.4 | 96.39 | 16.25 | 51.27 | 51.33 | -131 | -234.1 | 11.16 | -27.81 | 64.17 | -31.31 | 0.378 | -1.21 | 0.586 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax | 300.9 | 300.9 | -3.08 | 5.62 | -70.85 | -123 | -309.8 | 148.9 | -29.21 | -115.5 | 54.25 | -119.6 | -35.2 | -11.19 | -5.15 | -33.73 | 0.588 | 1.69 | -18.48 | -22.51 | -12.49 | -6.65 | -3.57 |
| Income Tax Expense | -18.62 | -18.62 | -1.8 | 9.61 | 0.572 | 2.42 | 1.23 | 0.165 | 0.05 | 0.198 | 0.235 | -1.22 | 2.1 | -3.12 | 0.569 | -0.63 | -3.78 | -1.32 | -3.89 | -0.558 | -1.16 | -0.11 | 0.021 |
| Income Attributable to Non-Controlling Interest | -1.41 | -1.41 | -75.36 | -215.7 | 146.6 | 0 | -5.57 | -1.16 | 0 | -0.001 | -0.001 | 0.001 | -70.52 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 320.9 | 320.9 | 74.08 | 211.7 | -218 | -125.4 | -305.4 | 149.8 | -29.26 | -115.7 | 54.01 | -118.4 | 33.21 | -8.08 | -5.72 | -33.1 | 4.37 | 3.01 | -14.58 | -21.95 | -11.34 | -6.54 | -3.59 |
| Depreciation and Amortization | 8.44 | 33.78 | 45.5 | 43.64 | 65.57 | 21.3 | 7.96 | 5.5 | 5.08 | 4.29 | 4.18 | 3.4 | 4.65 | 8.15 | 9.01 | 12.1 | 11.63 | 6.96 | 7.37 | 8.35 | 4.73 | 1.31 | 1 |
| EBITDA | 305.1 | 535.2 | -142.8 | -44.62 | -65.49 | -144.3 | -170.7 | 374.2 | -39.73 | -85.52 | -7.31 | -86.04 | -31.98 | -2.87 | 2.4 | -20.84 | 12.67 | 8.61 | -7.85 | -13.49 | -7.08 | -5.33 | -2.6 |
| Earnings Per Share (EPS) | 4.84 | 4.85 | 1.12 | -0.061 | -3.32 | -1.91 | -4.78 | 2.6 | -0.56 | -2.34 | 1.18 | -3.32 | 1.1 | -0.28 | -0.22 | -1.25 | 0.17 | 0.14 | -0.69 | -1.06 | -0.84 | -0.73 | -0.6 |
| Diluted Earnings Per Share | 4.84 | 4.85 | 1.12 | -0.06 | -3.32 | -1.91 | -4.78 | 2.6 | -0.56 | -2.34 | 1.14 | -3.32 | 1.1 | -0.28 | -0.22 | -1.25 | 0.17 | 0.13 | -0.69 | -1.06 | -0.84 | -0.73 | -0.6 |
| Weighted Average Shares Outstanding | 65.86 | 66.18 | 66.14 | 65.93 | 65.7 | 65.5 | 65.08 | 57.61 | 52.11 | 49.45 | 45.7 | 35.67 | 30.08 | 28.79 | 26.55 | 26.4 | 24.28 | 21.66 | 21.19 | 20.68 | 13.54 | 8.94 | 5.94 |
| Diluted Weighted Average Shares Outstanding | 65.89 | 65.89 | 66.14 | 65.93 | 65.7 | 65.5 | 65.08 | 57.61 | 52.11 | 49.48 | 45.7 | 35.7 | 30.11 | 28.79 | 26.55 | 26.4 | 24.28 | 21.66 | 21.19 | 20.68 | 13.54 | 8.94 | 5.94 |
