
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,452.2 | 2,142.9 | 2,409 | 3,171 | 5,580 |
COGS | 1,195.6 | 1,483.7 | 1,571.8 | 2,046 | 3,617.8 |
Gross Profit | 256.5 | 659.3 | 837.2 | 1,125 | 1,962.2 |
Operating Expenses & Income | |||||
Operating Income | (804.6) | (476.1) | (127.6) | (28.78) | (156.4) |
Total Operating Expenses | 2,256.8 | 2,619.1 | 2,536.6 | 3,199.8 | 5,736.4 |
R&D Expenses | 436.8 | 379.9 | 282 | 335.1 | - |
Selling General & Admin Expenses | 687.8 | 782.6 | 681.1 | 844.6 | 1,525.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (60.22) | (26.15) | (12.45) | (12.73) | (96.85) |
Interest Income | 27.45 | 1.62 | 13.9 | 2.273 | 40.47 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (1,567.1) | (1,126.7) | (831.5) | (10.41) | (841.9) |
Supplemental | |||||
EBIT | (1,551.6) | (1,109.2) | (813.4) | 7.388 | - |
EBITDA | (1,426.6) | (1,021.3) | (750.9) | 47.79 | - |