

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,147.4 | 1,958 | 1,945 | 2,236 | 2,583 | 2,810 | |
COGS | 6,394.2 | 367 | 421 | 527 | 668 | 762 | |
Gross Profit | 1,753.2 | 1,591 | 1,524 | 1,709 | 1,915 | 2,048 | |
Operating Expenses & Income | |||||||
Operating Income | (246.2) | (69) | (247) | (190) | (32) | 50 | |
Total Operating Expenses | 8,393.6 | 2,027 | 2,192 | 2,426 | 2,615 | 2,760 | |
R&D Expenses | 474.4 | 498 | 560 | 585 | 607 | 611 | |
Selling General & Admin Expenses | 1,525 | 1,162 | 1,211 | 1,314 | 1,340 | 1,387 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (191.9) | (35) | (36) | (36) | (18) | (18) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (1) | 3 | - | - | - | - | |
Net Income | |||||||
Net Income | (527.8) | (101) | (158) | (112) | 23 | 55 | |
Supplemental | |||||||
EBIT | 259 | (69) | (118) | (71) | 43 | 78 | |
EBITDA | (182.1) | 130 | 104 | 179 | 315 | 348 | |