
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 457.1 | 679.8 | 648.9 | 406.3 | 292.1 | 641.5 | |
COGS | 329.6 | 535.6 | 486.1 | 369.5 | 361.8 | 644.8 | |
Gross Profit | 127.5 | 144.2 | 162.8 | 36.76 | (69.69) | (3.275868) | |
Operating Expenses & Income | |||||||
Operating Income | (672.8) | (242.4) | (369.4) | (368.2) | (488) | (693.9) | |
Total Operating Expenses | 800.3 | 386.7 | 532.2 | 405 | 418.3 | 780.4 | |
R&D Expenses | 72.19 | 83.39 | 140 | 119.8 | 129.4 | 239 | |
Selling General & Admin Expenses | 35.66 | 164.7 | 231.3 | 201.5 | 178.5 | 304.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.03) | (15.54) | (9.37769) | (20.49) | (20.98) | (41.35) | |
Interest Income | 9.644 | 24.32 | 34.78 | 13.57 | 3.247 | 28.92 | |
Income Tax Expense | 8.096 | (12.22) | (26.67) | (8.16404) | 0.470498 | 19.05 | |
Net Income | |||||||
Net Income | (703.1) | (248.3) | (374.6) | (373.9) | (471.3) | (803.2) | |
Supplemental | |||||||
EBIT | (669.9) | (252.7) | (394.8) | (368.2) | (488) | (783.7) | |
EBITDA | (634.9) | (209.4) | (321.6) | (270.1) | (372) | (569.8) | |