
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 218.7 | 1,388.7 | 1,250.9 | 1,211.6 | 1,113.5 | 1,999.1 | |
COGS | 178.2 | 1,317 | 1,121.5 | 1,123.4 | 1,096.6 | 1,859.8 | |
Gross Profit | 36.64 | 109.9 | 123.8 | 88.2 | 16.95 | 156.3 | |
Operating Expenses & Income | |||||||
Operating Income | (69.97) | (70.54) | (216.2) | (284.1) | (447.5) | (337.5) | |
Total Operating Expenses | 106.6 | 180.5 | 325.4 | 368.1 | 486.4 | 515.8 | |
R&D Expenses | 59.91 | 109 | 201.6 | 272.5 | 359.2 | 351.2 | |
Selling General & Admin Expenses | 12.99 | 38.42 | 78.1 | 52.47 | 89.35 | 69.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (499.7) | (302.4) | (1.252742) | (4.794794) | (6.225164) | (12.78) | |
Interest Income | 0.094 | 0.600618 | 1.64085 | 0.132327 | 11.03 | - | |
Income Tax Expense | (79.38) | (40.54) | (0.000005) | - | (0.0911) | (0.254674) | |
Net Income | |||||||
Net Income | (559.5) | (368.5) | (200.7) | (263.1) | (451) | (481) | |
Supplemental | |||||||
EBIT | (67.87) | (64.33) | (180.3) | (272.9) | (447.5) | (348.3) | |
EBITDA | (61.5) | (57.25) | (164) | (261.5) | (410.4) | (301.8) | |