| 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 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-27 | 2026-02-27 | 2025-03-03 | 2024-02-29 | 2023-03-01 | 2022-03-01 | 2021-03-01 | 2020-03-02 | 2019-03-01 | 2018-03-15 | 2017-03-16 | 2016-03-15 | 2015-03-16 | 2014-03-07 | 2013-03-21 | 2012-03-14 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-04-02 | 2006-03-31 | 2005-03-31 | 2004-04-02 | 2003-04-14 | 2002-04-01 | 2001-04-17 | 2000-03-30 | 1999-03-25 | 1998-03-23 | 1997-03-31 |
| Revenue | 616.3 | 616.3 | 329 | 233.7 | 2.79 | 6.69 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 2.71 | 5.36 | 1.2 | 3 | 0.1 | 0.1 |
| Cost of Revenue | 100.8 | 101 | 38.49 | 14.13 | 0.265 | 0.79 | 0 | 0 | 0.088 | 0.082 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.08 | 4.06 | 0.8 | -0.2 | -0.1 | 0 |
| Gross Profit | 515.4 | 515.3 | 290.5 | 219.5 | 2.52 | 5.9 | 0.152 | 0.152 | 0.064 | 0.07 | 0.089 | 0.152 | 0.152 | 0.152 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.629 | 1.3 | 0.4 | 3.2 | 0.2 | 0.1 |
| Operating Expenses | 392.1 | 392 | 248.6 | 198.9 | 220.8 | 350.7 | 273.7 | 169.2 | 174.5 | 118.8 | 79.06 | 63.33 | 55.87 | 23.12 | 26.91 | 0.882 | 2.02 | 1.77 | 4.41 | 12.14 | 10 | 19.36 | 6.14 | 4.76 | 2.05 | 3.74 | 4.46 | 3.1 | 5.9 | 5.5 | 3.9 |
| Research & Development | 160.2 | 160.2 | 94.29 | 76.19 | 125.4 | 222.6 | 165.9 | 154.2 | 153.8 | 96.89 | 66.49 | 43.45 | 31.35 | 12.62 | 20.57 | 0.327 | 0.496 | 0.04 | 1.8 | 8.54 | 6.17 | 17.07 | 4.15 | 1.72 | 0.54 | 0.887 | 1.13 | 1.1 | 3 | 2.6 | 1.1 |
| Selling, General and Administrative | 231.9 | 231.8 | 154.3 | 122.7 | 95.48 | 128.1 | 107.8 | 15.03 | 15.16 | 16.33 | 9.89 | 15.63 | 15.79 | 6.66 | 4.78 | 0.555 | 1.52 | 1.73 | 2.61 | 3.61 | 3.83 | 2.29 | 1.99 | 1.79 | 1.51 | 2.85 | 3.26 | 1.9 | 2.7 | 2.8 | 2.8 |
| Other Operating Expenses | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.51 | 5.56 | 2.68 | 4.26 | 8.73 | 3.84 | 1.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25 | 0 | 0 | 0.076 | 0.1 | 0.2 | 0.1 | 0 |
| Operating Income | 123.3 | 123.3 | 41.93 | 20.63 | -218.3 | -344.8 | -273.6 | -169.1 | -174.4 | -118.7 | -78.97 | -63.18 | -55.72 | -22.97 | -26.9 | -0.882 | -2.02 | -1.77 | -4.41 | -12.14 | -10 | -19.36 | -6.14 | -4.76 | -1.55 | -3.11 | -3.16 | -2.7 | -2.7 | -5.3 | -3.8 |
| Net Non-Operating Interest | -26.73 | -26.73 | -24.03 | -12.62 | -10.19 | -5.64 | -6.33 | -5.29 | -0.877 | -0.845 | 0.323 | -0.798 | -0.876 | -0.922 | -0.89 | -0.007 | -0.723 | 0.038 | 0.394 | -0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.857 | 0.294 | 0.323 | 0.175 | 0.055 | 0.031 | 0.016 | 0 | 0.548 | 0.587 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 26.73 | 26.73 | 24.03 | 12.62 | 10.19 | 5.64 | 6.33 | 5.29 | 1.73 | 1.14 | 0 | 0.973 | 0.931 | 0.953 | 0.906 | 0.007 | 1.27 | 0.548 | 0.065 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 10.79 | 10.79 | 7.69 | 5.04 | 4.7 | 2.31 | 0.542 | 1.47 | 1.79 | 1.08 | 0.393 | 1.03 | 0.815 | 3.41 | 1.93 | 0 | 4.09 | -1.1 | -0.644 | 0.112 | 0.001 | 0.006 | 0.071 | -2.46 | -0.005 | 1.33 | -2.73 | 2.7 | 2.7 | 0.2 | 0.2 |
| Income Before Tax | 107.4 | 107.4 | 25.59 | 13.06 | -223.8 | -348.1 | -279.4 | -172.9 | -173.5 | -118.5 | -78.25 | -62.95 | -55.78 | -20.48 | -25.85 | -0.889 | 1.35 | -2.83 | -4.66 | -12.03 | -10 | -19.35 | -6.07 | -7.22 | -1.56 | -1.78 | -5.9 | 0 | 0 | -5.1 | -3.6 |
| Income Tax Expense | -339.8 | -339.8 | 2.21 | 0.39 | 0 | 0 | 0 | 0 | -0.918 | -0.236 | -0.716 | -0.231 | 0.06 | -2.49 | 0.33 | 0 | -2.64 | 1.02 | -0.144 | -0.112 | -0.305 | -0.216 | -0.247 | 1.2 | -0.006 | -1.37 | 2.64 | -0.3 | 0.1 | 0.1 | 0 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.918 | 0.236 | 0.716 | 0.231 | -0.06 | 2.49 | -8.11 | -0.036 | 3.36 | -1.06 | -0.25 | 0.112 | -0.001 | 0.006 | 0.071 | -2.46 | -0.005 | 1.33 | -2.73 | 2.7 | 2.7 | 0 | 0 |
| Net Income | 447.2 | 447.2 | 23.38 | 12.67 | -223.8 | -348.1 | -279.4 | -172.9 | -173.5 | -118.5 | -78.25 | -62.95 | -55.78 | -20.48 | -18.07 | -0.853 | 0.624 | -2.79 | -4.27 | -12.03 | -9.7 | -19.14 | -5.9 | -5.96 | -1.55 | -1.73 | -5.8 | -2.4 | -2.8 | -5.2 | -3.6 |
| Depreciation and Amortization | 0.244 | 0.244 | 0.28 | 0.423 | 0.515 | 0.494 | 0.374 | 0.282 | 0.088 | 0.082 | 0.063 | 0.015 | 0.004 | 0.001 | 0 | 0.036 | 0.003 | 0.006 | 0.026 | 0.048 | 0.06 | 0.054 | 0.128 | 0.189 | 0.05 | 0.066 | 0.076 | 0.1 | 0.2 | 0.1 | 0.2 |
| EBITDA | 123.6 | 123.6 | 42.21 | 21.06 | -217.8 | -344.3 | -273.2 | -168.8 | -174.3 | -118.6 | -78.91 | -63.16 | -55.72 | -22.96 | -26.89 | -0.846 | -2.01 | -1.77 | -4.39 | -12.1 | -9.94 | -19.3 | -6.01 | -4.57 | -1.5 | -3.04 | -3.09 | -2.6 | -2.5 | -5.2 | -3.6 |
| Earnings Per Share (EPS) | 3.07 | 3.1 | 0.16 | 0.089 | -1.46 | -2.63 | -2.42 | -1.96 | -2.3 | -1.91 | -1.6 | -1.38 | -1.64 | -0.81 | -1.38 | -0.44 | 15.68 | -111.2 | -170 | -497.6 | -453.6 | -1,236 | -615.6 | -748.9 | -347.7 | -1,529 | -13,339 | -7,018 | -8,750 | -23,853 | -17,391 |
| Diluted Earnings Per Share | 2.77 | 2.77 | 0.15 | 0.085 | -1.46 | -2.63 | -2.42 | -1.96 | -2.3 | -1.91 | -1.6 | -1.38 | -1.64 | -0.81 | -1.38 | -0.44 | 15.68 | -111.2 | -170 | -497.6 | -453.6 | -1,236 | -615.6 | -748.9 | -347.7 | -1,529 | -13,339 | -7,018 | -8,750 | -23,853 | -17,391 |
| Weighted Average Shares Outstanding | 143 | 144.3 | 145.3 | 142 | 135.4 | 132.2 | 115.3 | 88.37 | 75.47 | 62.07 | 49.04 | 45.65 | 34.07 | 25.41 | 13.11 | 1.93 | 0.04 | 0.025 | 0.025 | 0.024 | 0.021 | 0.015 | 0.01 | 0.008 | 0.004 | 0.001 | 0 | 0 | 0 | 0 | 0 |
| Diluted Weighted Average Shares Outstanding | 159.4 | 161.4 | 160.3 | 148.5 | 135.4 | 132.2 | 115.3 | 88.37 | 75.47 | 62.07 | 49.04 | 45.65 | 34.07 | 25.41 | 13.11 | 1.93 | 0.04 | 0.025 | 0.025 | 0.024 | 0.021 | 0.015 | 0.01 | 0.008 | 0.004 | 0.001 | 0 | 0 | 0 | 0 | 0 |