
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,010.2 | 2,878.7 | 3,178.2 | 3,564.8 | 3,299 | 3,367.7 | |
COGS | 222.6 | 1,029.1 | 1,115 | 1,197.7 | 1,153.7 | 1,329.7 | |
Gross Profit | 787.6 | 1,849.7 | 2,063.1 | 2,367.1 | 2,145.3 | 2,038 | |
Operating Expenses & Income | |||||||
Operating Income | 20.18 | (312) | (658.8) | 35.56 | (6.664) | (359.7) | |
Total Operating Expenses | 767.4 | 2,161.6 | 2,721.9 | 2,331.5 | 2,152 | 2,397.7 | |
R&D Expenses | 176.8 | 259.1 | 198.3 | 157.3 | 108 | - | |
Selling General & Admin Expenses | 105 | 183 | 108 | 104 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.526) | (26.34) | (23.45) | (19.46) | (27.29) | (34.26) | |
Interest Income | 5.512 | 19.36 | 0.042 | 0.136 | 0.879 | - | |
Income Tax Expense | 2.382 | (55.16) | (92.78) | 74.64 | 45.84 | (11.5) | |
Net Income | |||||||
Net Income | 11.27 | (909.2) | (650.1) | (60.93) | (107.7) | (411.1) | |
Supplemental | |||||||
EBIT | 20.18 | (312) | (658.8) | 35.56 | (6.664) | (359.7) | |
EBITDA | 111.3 | (21.77) | (490.1) | 187.4 | 142.8 | (200.7) | |