
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 671.3 | 987.1 | 2,110.7 | 763.1 | 683.1 | 567 | |
COGS | 255.7 | 487 | 1,487.6 | 1,696.2 | 2,734.9 | 2,640.7 | |
Gross Profit | 415.6 | 500.1 | 623.1 | (933.1) | (2,051.8) | (2,073.7) | |
Operating Expenses & Income | |||||||
Operating Income | 218 | 199.2 | 226.4 | (1,680.1) | (2,051.8) | (2,053.8) | |
Total Operating Expenses | 197.6 | 300.9 | 396.7 | 747 | 2,734.9 | 118.7 | |
R&D Expenses | 69.38 | 94.23 | 149 | 109.7 | 75.14 | 111.4 | |
Selling General & Admin Expenses | 106.2 | 134.2 | 141.1 | 140 | 59.98 | 202.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.33702) | (26.72) | (53.35) | (81.83) | (86.17) | (85.68) | |
Interest Income | 25.17 | 17.8 | 30.9 | 11.87 | 0.824868 | 6.684362 | |
Income Tax Expense | 37.78 | 8.659742 | 73.63 | (169.5) | 153.6 | 132.8 | |
Net Income | |||||||
Net Income | 175 | 177.6 | 144 | (1,495.3) | (2,206.3) | (2,202.2) | |
Supplemental | |||||||
EBIT | 226.2 | 223.5 | 306.8 | (1,595.4) | (2,052.7) | - | |
EBITDA | 286.1 | 329.1 | 484.2 | (1,328.2) | (1,785.4) | - | |