
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 386.6 | 381.4 | 234.5 | 701.6 | 1,964.5 | 1,981.3 | |
COGS | 168.9 | 176.6 | 56 | 471.2 | 1,423.8 | 1,481.5 | |
Gross Profit | 217.7 | 204.8 | 178.5 | 230.4 | 540.7 | 499.8 | |
Operating Expenses & Income | |||||||
Operating Income | (579.1) | (482.1) | (330.8) | (579.1) | (1,093.4) | (1,355.7) | |
Total Operating Expenses | 796.9 | 686.9 | 509.5 | 809.5 | 1,634.1 | 1,855.5 | |
R&D Expenses | 0.000003 | 0.000002 | 0.000002 | - | - | - | |
Selling General & Admin Expenses | 112 | 106 | 69 | 129 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.64) | (6.889) | (17.56) | (7.794) | (8.138) | (12.91) | |
Interest Income | 4.098 | 14.49 | 3.78 | 1.63 | 41.68 | - | |
Income Tax Expense | 16.94 | 88.91 | 6.817 | 5.115 | (21.97) | (17.93) | |
Net Income | |||||||
Net Income | (1,246.3) | (904.2) | (489.2) | (835.2) | (1,239.7) | (1,453.1) | |
Supplemental | |||||||
EBIT | (589.7) | (503.4) | (354.9) | (819.7) | (1,019.1) | (1,264.2) | |
EBITDA | (479.7) | (409) | (334.7) | (757.6) | (922) | (1,122.2) | |