
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,990.3 | 4,410.5 | 5,007 | 5,137.6 | 5,141.1 | |
COGS | 1,547.5 | 3,227.9 | 3,107 | 3,063.4 | 3,354 | |
Gross Profit | 1,442.8 | 1,182.6 | 1,900 | 2,074.2 | 1,787.1 | |
Operating Expenses & Income | ||||||
Operating Income | (315.9) | (498.5) | (788.5) | (688.3) | 22.94 | |
Total Operating Expenses | 1,758.7 | 1,681.1 | 2,688.5 | 2,762.6 | 1,764.1 | |
R&D Expenses | 441 | 662 | 794 | 808 | 48.75 | |
Selling General & Admin Expenses | 107 | 118 | 100 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (3.765) | (9.718) | (17.42) | (28.34) | (51.02) | |
Interest Income | 0.003 | 0.003 | 0.004 | - | 0.25 | |
Income Tax Expense | (28.44) | (51.02) | 17.11 | 1.034664 | 16.41 | |
Net Income | ||||||
Net Income | (410.8) | (664.9) | (807.2) | (3,952.2) | 268 | |
Supplemental | ||||||
EBIT | (315.9) | (498.5) | (805.9) | (688.3) | 22.94 | |
EBITDA | (136.3) | (1.59) | (148.7) | 82.8 | 387.7 | |