
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,006.7 | 3,762.1 | 2,467.7 | 1,541.4 | 1,365 | 1,260.5 | |
COGS | 1,080.4 | 2,424.7 | 1,412.6 | 1,085.9 | 922.6 | 892.8 | |
Gross Profit | 926.3 | 1,337.3 | 1,055.1 | 455.5 | 442.4 | 367.7 | |
Operating Expenses & Income | |||||||
Operating Income | 277.3 | 447.4 | 279.9 | (250.1) | (131.2) | (188.4) | |
Total Operating Expenses | 1,729.4 | 3,314.7 | 2,187.7 | 1,791.5 | 1,496.2 | 1,448.8 | |
R&D Expenses | 150 | 277.7 | 189.2 | 154.4 | 138.1 | 134.2 | |
Selling General & Admin Expenses | 376.3 | 460.7 | 141.1 | 133.2 | 88.31 | 500.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.183022) | (16.11) | (10.16) | (10.5) | (6.851632) | (5.765917) | |
Interest Income | 5.692424 | 12.26 | 10.99 | 5.054396 | 2.148269 | 1.944015 | |
Income Tax Expense | 20.64 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 220.3 | 320.8 | 107.8 | (356.3) | (246) | (296.3) | |
Supplemental | |||||||
EBIT | 204 | 327.9 | - | - | - | - | |
EBITDA | 423.3 | 594.4 | - | - | - | - | |