
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 640.9 | 954.7 | 673.5 | 1,357.1 | 200 | 390.6 | |
COGS | 112.2 | 267.9 | 683 | 204.5 | 68.45 | 242.3 | |
Gross Profit | 528.8 | 686.8 | (9.482999) | 1,152.6 | 131.6 | 148.3 | |
Operating Expenses & Income | |||||||
Operating Income | 136.2 | 167 | (642) | 237.1 | (786.2) | (739.3) | |
Total Operating Expenses | 392.6 | 519.8 | 632.5 | 915.5 | 917.8 | 887.5 | |
R&D Expenses | 117 | 126.3 | 205.3 | 254.1 | - | - | |
Selling General & Admin Expenses | 77 | 97 | 108 | 105 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.026999) | (0.778) | (1.004999) | (1.085) | (0.698) | (0.647) | |
Interest Income | 1.019 | 7.369 | 0.018 | 0.961 | 3.045 | - | |
Income Tax Expense | 49.02 | 54.04 | 4.946 | 75.28 | 0.95 | 1.007 | |
Net Income | |||||||
Net Income | 153.3 | 90.18 | (641.3) | 205.8 | (761.8) | (693.6) | |
Supplemental | |||||||
EBIT | 136.2 | 167 | (642) | 237.1 | (786.2) | (739.3) | |
EBITDA | 173.9 | 206.2 | (609.2) | 262.5 | (765.2) | (720.4) | |