
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,486.6 | 1,605.8 | 1,990.2 | 2,195.9 | 2,876.1 | 4,202.8 | |
COGS | 753.6 | 868.3 | 1,311.7 | 1,479.4 | 2,191.6 | 3,406.5 | |
Gross Profit | 733 | 737.5 | 678.5 | 716.5 | 684.4 | 796.3 | |
Operating Expenses & Income | |||||||
Operating Income | 139.5 | (26.34) | (379.3) | (525.4) | (591.3) | (449.2) | |
Total Operating Expenses | 1,347.1 | 1,632.1 | 2,369.5 | 2,721.4 | 3,467.3 | 4,652 | |
R&D Expenses | 363.4 | 431.2 | 609.1 | 796.5 | 812.8 | 789.1 | |
Selling General & Admin Expenses | 230 | 332.7 | 448.7 | 445.5 | 462.9 | 456.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.132) | (2.777) | (7.775) | (18.21) | (29.14) | (23.68) | |
Interest Income | 2.424 | 12.19 | 38.67 | 46.42 | 46.32 | 41.97 | |
Income Tax Expense | 25.86 | (8.831) | - | - | - | - | |
Net Income | |||||||
Net Income | 240.1 | 51.51 | (111.8) | (223.3) | (331.6) | (262.8) | |
Supplemental | |||||||
EBIT | 139.5 | (26.18) | - | - | - | - | |
EBITDA | 424.4 | 233 | - | - | - | - | |