
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 861.2 | 1,557.6 | 1,751 | 1,148.1 | 1,512.6 | 2,940.9 | |
COGS | 593.9 | 1,050.6 | 1,162.6 | 750.5 | 983.5 | 1,906.3 | |
Gross Profit | 267.2 | 507.1 | 588.5 | 397.5 | 529.1 | 1,034.6 | |
Operating Expenses & Income | |||||||
Operating Income | (622.8) | (392.3) | (600) | (592.5) | (255.3) | (737) | |
Total Operating Expenses | 865 | 852.5 | 1,188.5 | 990.1 | 784.4 | 1,771.7 | |
R&D Expenses | 327.7 | 416.3 | 449.8 | 333.7 | 396.3 | 760.6 | |
Selling General & Admin Expenses | 449.4 | 329.5 | 406.6 | 248.4 | 211.8 | 369.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.22) | (8.089) | (8.573) | (6.962907) | (5.872) | (9.981466) | |
Interest Income | 28.91 | 30.62 | 32.9 | 5.262116 | 2.001 | 3.615342 | |
Income Tax Expense | 0.208 | (0.512) | (9.263) | (15.09) | 8.497 | (15.37) | |
Net Income | |||||||
Net Income | (635.1) | (363) | (582.3) | (558) | (250.1) | (688.6) | |
Supplemental | |||||||
EBIT | (622) | (353.6) | (571) | (391.3) | (211.8) | (566.6) | |
EBITDA | (587.8) | (281.1) | (478.4) | (339.1) | (171.4) | (468.5) | |