
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 862.1 | 1,670.4 | 1,310.9 | 1,960.3 | 3,367.8 | 3,792.1 | |
COGS | 403.8 | 860.1 | 866.9 | 1,410.9 | 2,190.6 | 3,377.6 | |
Gross Profit | 458.3 | 810.3 | 444.1 | 549.3 | 3,367.8 | 3,505.7 | |
Operating Expenses & Income | |||||||
Operating Income | 248.4 | 253.7 | (296.4) | (402.6) | (249.9) | (148.3) | |
Total Operating Expenses | 209.9 | 556.6 | 740.5 | 951.9 | 3,617.7 | 1,319.9 | |
R&D Expenses | 107.3 | 403.8 | 521.6 | 540 | 794.6 | 1,168.8 | |
Selling General & Admin Expenses | 59.79 | 163.4 | 237.1 | 271.5 | 146.1 | 500.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.180129) | (7.635798) | (6.492785) | (16.58) | (21.97) | (22.47) | |
Interest Income | 0.60476 | 23.21 | 36.79 | 33.79 | 8.356546 | 19.38 | |
Income Tax Expense | 24.61 | 3.026119 | 8.275076 | (1.276772) | (15.53) | 3.760981 | |
Net Income | |||||||
Net Income | 223.7 | 250.6 | (305.3) | (402.9) | (241.1) | (225.5) | |
Supplemental | |||||||
EBIT | 251.6 | 260.8 | (290.6) | (387.6) | (256.6) | - | |
EBITDA | 273.9 | 307.7 | (189.5) | (274.4) | (143.4) | - | |