
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,353.4 | 905.4 | 1,168.5 | 1,551 | 2,120.3 | 4,101 |
COGS | 1,007.8 | 675 | 788.3 | 1,124.9 | 1,741.2 | 3,177.7 |
Gross Profit | 345.6 | 230.4 | 380.2 | 426.2 | 379.1 | 923.3 |
Operating Expenses & Income | ||||||
Operating Income | (177.9) | (161.8) | (367.8) | 40.47 | (595.9) | (508.6) |
Total Operating Expenses | 1,531.4 | 1,067.2 | 1,536.2 | 1,510.6 | 2,716.2 | 4,609.6 |
R&D Expenses | 130.1 | 74.4 | 59.34 | 48.12 | 43.78 | 22.95 |
Selling General & Admin Expenses | 282 | 319.7 | 717.9 | 380.2 | 575.1 | 1,049.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (61.79) | (9.523) | (24.14) | (1.139) | (2.271) | (19.5) |
Interest Income | 7.913 | 76.95 | 62.84 | 41.61 | 25.2 | 78.81 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (264.4) | (358.9) | (468.3) | (69) | (592.5) | (641.9) |
Supplemental | ||||||
EBIT | - | (236) | (404) | (27.02) | (563.7) | - |
EBITDA | - | (214) | (383) | (6.845) | (544.3) | - |