
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,848.4 | 2,758.3 | 866.7 | 2,130.3 | 3,562.2 | 3,766.3 | |
COGS | 2,180.9 | 1,128.4 | 593.3 | 1,683.7 | 2,321.7 | 2,463.8 | |
Gross Profit | 2,667.5 | 1,629.9 | 273.4 | 446.6 | 1,240.5 | 1,302.6 | |
Operating Expenses & Income | |||||||
Operating Income | (208.6) | 427.2 | (211.6) | (246.8) | (223.6) | (728.8) | |
Total Operating Expenses | 2,876.1 | 1,202.7 | 484.9 | 693.4 | 1,464.1 | 2,031.3 | |
R&D Expenses | 9.566 | 28.11 | 56.53 | 21.82 | 22.81 | - | |
Selling General & Admin Expenses | 2,866.5 | 1,174.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.07) | (8.589) | (0.895) | (2.996) | (39.85) | (70.87) | |
Interest Income | 1.647 | 208 | 0.684 | 0.887 | 8.763 | - | |
Income Tax Expense | 50.92 | 9.385 | 26.92 | 31.29 | (238.2) | (237) | |
Net Income | |||||||
Net Income | 303.9 | 806.7 | (657.7) | (289.7) | (728.1) | (911.1) | |
Supplemental | |||||||
EBIT | 346 | 820.7 | (629.9) | (255.4) | (926.5) | (423.8) | |
EBITDA | 416.9 | 913.3 | (514.8) | (79.01) | (663.2) | (174.5) | |