
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,139.3 | 2,679 | 2,338 | 2,321.9 | 3,152.4 | 3,598.5 | |
COGS | 1,283.3 | 1,567.6 | 1,295.3 | 1,398.1 | 2,074.8 | 3,261.4 | |
Gross Profit | 856 | 1,111.4 | 1,042.7 | 923.8 | 3,152.4 | 3,270.1 | |
Operating Expenses & Income | |||||||
Operating Income | 22.81 | 90.52 | (270.7) | (583.1) | (506.6) | (607.9) | |
Total Operating Expenses | 833.2 | 1,020.9 | 1,313.4 | 1,506.9 | 3,659.1 | 1,510.8 | |
R&D Expenses | 628.4 | 792.9 | 947.2 | 1,247.3 | 1,312.7 | 2,054 | |
Selling General & Admin Expenses | 24.79 | 41.31 | 29.57 | 32 | 81.42 | 293.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.891388) | (11.76) | (23.48) | (36.48) | (41.35) | (55.46) | |
Interest Income | 12.84 | 12.86 | 11.89 | 15.83 | 11.24 | 6.772753 | |
Income Tax Expense | 10.88 | 19.87 | 27.24 | 19 | 14.54 | 9.256934 | |
Net Income | |||||||
Net Income | 13.29 | 73.81 | (296.5) | (600.9) | (527.8) | (648.3) | |
Supplemental | |||||||
EBIT | 5.622341 | 17.14 | (261.2) | (604.3) | (506.6) | - | |
EBITDA | 92.17 | 136.2 | (117.6) | (538.1) | (440.5) | - | |