

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,153.7 | 1,134.9 | 610.1 | 750 | 808.5 | 777.8 | |
COGS | 1,039.8 | 1,093.2 | 787.8 | 762.8 | 794.6 | 760.8 | |
Gross Profit | 113.9 | 41.69 | (177.7) | (12.76) | 13.96 | 17.05 | |
Operating Expenses & Income | |||||||
Operating Income | (2,052.6) | (1,106.4) | (1,120.8) | (797.9) | (810.4) | (827.3) | |
Total Operating Expenses | 2,166.5 | 1,148.1 | 943.1 | 785.2 | 824.3 | 844.3 | |
R&D Expenses | 1,730.3 | 716.5 | 678.1 | 491.1 | 534.9 | 516 | |
Selling General & Admin Expenses | 436.3 | 431.6 | 265 | 294.1 | 289.4 | 364 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.372) | (10.01) | (0.218) | (1.201) | (1.311) | (1.311) | |
Interest Income | 14.24 | 0.218 | 0.019 | 0.751 | 0.066 | - | |
Income Tax Expense | 1.234 | 2.223 | 2.425 | 2.16 | 2.16 | 2.16 | |
Net Income | |||||||
Net Income | (2,571.5) | (1,118.6) | (1,288.1) | (815.3) | (910.6) | (885.2) | |
Supplemental | |||||||
EBIT | (2,053.5) | (1,116.4) | (1,285.5) | (811.9) | (907.2) | (881.7) | |
EBITDA | (2,037) | (1,100.4) | (165.5) | (14.92) | (810.4) | (903.9) | |