

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,640.3 | 2,020.8 | 1,705.5 | 1,978.9 | 1,463.2 | 1,368.6 | |
COGS | 1,073.5 | 1,424.5 | 1,211.9 | 1,233.6 | 900.9 | 790.5 | |
Gross Profit | 566.8 | 596.3 | 493.6 | 745.3 | 562.3 | 578.2 | |
Operating Expenses & Income | |||||||
Operating Income | (288.2) | (344.6) | (658.5) | (489.2) | (595.1) | (463.5) | |
Total Operating Expenses | 855 | 941 | 1,152.1 | 1,234.6 | 1,157.4 | 1,041.6 | |
R&D Expenses | - | - | - | 1.291 | - | - | |
Selling General & Admin Expenses | 125 | 130 | 133 | 87 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.228) | (0.093) | (0.023) | (0.262) | (12.81) | (12.67) | |
Interest Income | 0.445 | 0.089 | 0.42 | 1.438 | 2.223 | - | |
Income Tax Expense | 24.36 | 24.59 | 3.256 | 5.154 | 3.252 | (45.91) | |
Net Income | |||||||
Net Income | (315.2) | (582.3) | (562.1) | (728.5) | (498) | (680.7) | |
Supplemental | |||||||
EBIT | (288.2) | (344.6) | (658.5) | (489.2) | (595.1) | (463.5) | |
EBITDA | (195.6) | (286.9) | (608.2) | (413.5) | (563.8) | (434.7) | |