| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,283.1 | 1,116.1 | 1,079.8 | 1,207.5 | 1,165.7 | 2,214.2 |
COGS | 225.1 | 208.7 | 1,635.6 | 311.5 | 405.5 | 693.6 |
Gross Profit | 1,058 | 907.4 | (555.8) | 896 | 760.2 | 1,520.6 |
Operating Expenses & Income | ||||||
Operating Income | (530.1) | (339.4) | (3,193.8) | (198.2) | (202.5) | (397.5) |
Total Operating Expenses | 1,551.2 | 1,299.2 | 2,638 | 1,094.2 | 968.1 | 1,923.5 |
R&D Expenses | 251.2 | 441.8 | 1,953.8 | 341.2 | 191.3 | 406.9 |
Selling General & Admin Expenses | 954.5 | 398 | 231.2 | 265.7 | 256.3 | 405.3 |
Earnings from Continuing Operations | ||||||
Interest Expense | (8.746356) | (22.69) | (39.86) | (57.13) | (56.35) | (111.2) |
Interest Income | 8.746356 | 22.69 | 39.86 | 57.13 | 57.84 | 86.78 |
Income Tax Expense | 56.52 | (179.7) | (291.3) | (11.51) | (22.24) | (22.91) |
Net Income | ||||||
Net Income | (566.1) | (282.2) | (1,183) | (260.5) | (675.5) | (926.2) |
Supplemental | ||||||
EBIT | (487) | (360.7) | (2,024.9) | (216) | (207.9) | (402.9) |
EBITDA | (369.1) | (213.7) | (1,866) | (92.87) | (89.41) | (141.5) |
