
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 877.2 | 1,009 | 1,120.4 | 1,464.5 | 2,745.1 | 5,489.5 | |
COGS | 399.4 | 514.5 | 478.2 | 688.6 | 1,591.6 | 3,037.1 | |
Gross Profit | 477.8 | 494.5 | 642.1 | 776 | 1,153.5 | 2,452.4 | |
Operating Expenses & Income | |||||||
Operating Income | (154.2) | (154.5) | (59.73) | (67.24) | 66.54 | 245.8 | |
Total Operating Expenses | 573.7 | 649 | 701.9 | 843.2 | 1,086.9 | 2,206.7 | |
R&D Expenses | 160.6 | 198.3 | 191 | 230.6 | 429.5 | 887.6 | |
Selling General & Admin Expenses | 20.95 | 12.5 | 185.4 | 248.8 | 600.4 | 561.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.48) | (24.71) | (32.04) | (36.93) | (47.04) | (92.51) | |
Interest Income | 0.526 | 24.71 | 32.04 | 36.93 | 48.29 | 67.47 | |
Income Tax Expense | 7.487 | (0.0283) | 0.05 | - | 0.708183 | 1.323418 | |
Net Income | |||||||
Net Income | (272.6) | (191.1) | (154.1) | (823.8) | 86.64 | 238.1 | |
Supplemental | |||||||
EBIT | (154.2) | (154.5) | (122) | (63.99) | 66.54 | 246.4 | |
EBITDA | (89.11) | (72.7) | (32.17) | 1.725549 | 120.5 | 348.1 | |