| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 849.5 | 1,217.8 | 1,495.8 | 2,557 | 3,418.9 | 7,380.6 |
COGS | 668.6 | 1,046.6 | 1,264.7 | 2,256 | 2,995.9 | 6,501.7 |
Gross Profit | 180.9 | 171.1 | 231.1 | 301 | 423 | 878.9 |
Operating Expenses & Income | ||||||
Operating Income | (368) | (426.1) | (354) | (368.9) | (986.9) | (1,630.7) |
Total Operating Expenses | 548.9 | 597.2 | 585.1 | 669.9 | 1,409.8 | 2,509.6 |
R&D Expenses | 274 | 287.6 | 249.8 | 228.6 | 369.5 | 633.6 |
Selling General & Admin Expenses | - | 57.62 | 65.43 | 61.27 | 1,067.9 | 1,713.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (22.54) | (27.11) | (27.79) | (44.07) | (54.68) | (111.3) |
Interest Income | - | 27.11 | 27.79 | 44.82 | 63.75 | 122.4 |
Income Tax Expense | 0.000983 | 0.003 | 0.067 | 0.027 | 0.00974 | (0.342344) |
Net Income | ||||||
Net Income | (365.9) | (452.1) | (283.9) | (541.2) | (1,065) | (1,699.5) |
Supplemental | ||||||
EBIT | (343.6) | (425) | (255.9) | (496.7) | (1,010.7) | (1,583.2) |
EBITDA | (306) | (379.7) | (195.5) | (416.8) | (930.5) | (1,383.4) |
