

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,582.2 | 2,800.3 | 2,700.4 | 2,490.8 | 2,446 | 2,445.9 | |
COGS | 2,883.8 | 1,876.7 | 1,494 | 1,222.5 | 1,159.3 | 1,159.4 | |
Gross Profit | 698.4 | 923.5 | 1,206.5 | 1,268.3 | 1,286.7 | 1,286.7 | |
Operating Expenses & Income | |||||||
Operating Income | (1,643.4) | (841.2) | (405.6) | 61.7 | 213.2 | 213.1 | |
Total Operating Expenses | 5,225.6 | 3,641.4 | 3,106.1 | 2,429.1 | 2,232.8 | 2,233 | |
R&D Expenses | 359.5 | 318.4 | 304.8 | 234.2 | 242.8 | 242.8 | |
Selling General & Admin Expenses | 1,982.3 | 1,446.3 | 1,262.8 | 913.9 | 807.5 | 813.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43) | (97.1) | (112.5) | (134.5) | (123.8) | (123.8) | |
Interest Income | 2.3 | 26.4 | 35.1 | 32.7 | 36.4 | 36.5 | |
Income Tax Expense | 19.6 | 3.7 | - | - | - | - | |
Net Income | |||||||
Net Income | (2,816.9) | (1,261.7) | (551.9) | (118.9) | 63.2 | 63.1 | |
Supplemental | |||||||
EBIT | (1,524.8) | (738.3) | - | - | - | - | |
EBITDA | (2,611.4) | (1,036.6) | - | - | - | - | |