
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 629.4 | 738.1 | 800.7 | 366.7 | 262.1 | 268.3 | |
COGS | 390.9 | 454.7 | 588.7 | 321 | 183 | 248.2 | |
Gross Profit | 238.4 | 283.4 | 212 | 45.72 | 262.1 | 267.6 | |
Operating Expenses & Income | |||||||
Operating Income | (12.52) | (103.7) | (326.2) | (532.6) | (654) | (530.7) | |
Total Operating Expenses | 263.9 | 387.2 | 518.6 | 578.3 | 916.1 | 573.5 | |
R&D Expenses | 92.77 | 101.3 | 140.9 | 97.01 | 47.84 | 40.25 | |
Selling General & Admin Expenses | 43.08 | 55.92 | 52.55 | 47.03 | 53.12 | 310.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.614099) | (8.091704) | (16.96) | (24.27) | (14.19) | (11.91) | |
Interest Income | 17.9 | 13.3 | 19.93 | 17.91 | 12.77 | 12.59 | |
Income Tax Expense | (40.93) | (41.59) | (19.49) | 8.690382 | 39.74 | 36.59 | |
Net Income | |||||||
Net Income | (200.9) | (194.7) | (243.2) | (456.4) | (628.3) | (536.3) | |
Supplemental | |||||||
EBIT | (227.8) | (235.1) | (303.9) | (574.8) | (654) | - | |
EBITDA | (175.1) | (153.5) | (212.3) | (488.5) | (567.6) | - | |