| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 817.2 | 933.1 | 982.6 | 1,191.3 | 2,001 | |
COGS | 762.5 | 565.5 | 672.8 | 850 | 1,274.4 | |
Gross Profit | 228.5 | 367.6 | 309.8 | 341.3 | 726.6 | |
Operating Expenses & Income | ||||||
Operating Income | (882.5) | (896.2) | (1,142.6) | (1,043.2) | (779.2) | |
Total Operating Expenses | 1,138.5 | 1,263.8 | 1,452.3 | 1,384.5 | 1,505.8 | |
R&D Expenses | 517.1 | 396.4 | 456.5 | 436.3 | 507.5 | |
Selling General & Admin Expenses | 57.8 | 44.55 | 110.1 | 68.86 | 72.94 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (32.22) | (22.61) | (13.91) | (31.87) | (7.072102) | |
Interest Income | 12.7 | 16.26 | 7.518314 | 14.55 | 41.97 | |
Income Tax Expense | 16.56 | 15.28 | 34.77 | 9.732866 | 15.14 | |
Net Income | ||||||
Net Income | (920.2) | (902.1) | (1,148.5) | (1,025.4) | (703.2) | |
Supplemental | ||||||
EBIT | (875.6) | (875.9) | (1,128.3) | (1,027.9) | (722.2) | |
EBITDA | (820.7) | (801.2) | (1,063.3) | (993.3) | (674.3) | |
