
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,041.6 | 1,447.7 | 1,296.7 | 1,678.8 | 2,658.7 | 3,189.7 | |
COGS | 609 | 890.6 | 1,143.8 | 1,425 | 1,955 | 3,212.9 | |
Gross Profit | 432.5 | 557.1 | 152.9 | 253.8 | 2,658.7 | 2,810.4 | |
Operating Expenses & Income | |||||||
Operating Income | 141.2 | 136.4 | (529.9) | (612.8) | (760.5) | (899.9) | |
Total Operating Expenses | 291.3 | 420.7 | 682.8 | 866.6 | 3,419.2 | 2,185.1 | |
R&D Expenses | 198.6 | 304.7 | 499.4 | 619.3 | 957.3 | 1,570.4 | |
Selling General & Admin Expenses | 44.35 | 69.64 | 106.4 | 132.9 | 161.6 | 364.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.97827) | (20.7) | (25.92) | (41.46) | (60.87) | (80.96) | |
Interest Income | 6.89588 | 6.294244 | 26.7 | 18.12 | 66.39 | 23.83 | |
Income Tax Expense | - | - | (0.088) | (1.622155) | (35.75) | (36.35) | |
Net Income | |||||||
Net Income | 142 | 137.2 | (531.4) | (603.4) | (716.6) | (941.5) | |
Supplemental | |||||||
EBIT | 143.4 | 157.1 | (507.6) | (571.4) | (752.3) | - | |
EBITDA | 157.5 | 179.9 | (469.4) | (525.9) | (706.8) | - | |