
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,619.5 | 1,952.7 | 1,944 | 1,941.1 | 1,637.3 | 3,569 |
COGS | 942.9 | 1,157.7 | 1,069.5 | 1,033.9 | 783.1 | 1,812 |
Gross Profit | 676.6 | 795 | 874.4 | 907.2 | 854.1 | 1,757 |
Operating Expenses & Income | ||||||
Operating Income | (977.1) | (696.4) | (341.5) | (540.5) | (81.18) | (620) |
Total Operating Expenses | 2,596.6 | 2,649.1 | 2,285.5 | 2,481.6 | 1,718.5 | 4,189.1 |
R&D Expenses | 355.6 | 474 | 408.9 | 412.5 | 310.1 | - |
Selling General & Admin Expenses | 1,174.5 | 787.4 | 707.9 | 931.3 | 594 | 1,521.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (7.777) | (0.513885) | (1.325775) | (7.425221) | (31.2) | (38.94) |
Interest Income | 13.83 | 18.22 | 45.51 | 39.17 | 9.397 | 47.8 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (2,908.2) | (92.31) | 1,005.6 | (502.4) | (71.79) | (572.8) |
Supplemental | ||||||
EBIT | - | (84.97) | 1,010.4 | (499.8) | (70.76) | - |
EBITDA | - | (34.66) | 1,061.7 | (460.3) | (43.98) | - |