
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,435.6 | 2,638.3 | 3,355.8 | 3,277.6 | 1,623.2 | 1,359.8 | |
COGS | 969.8 | 1,939 | 2,528.9 | 2,468 | 848.1 | 622 | |
Gross Profit | 465.8 | 699.4 | 826.9 | 809.7 | 775.1 | 737.8 | |
Operating Expenses & Income | |||||||
Operating Income | (568.7) | (522.3) | (285.7) | (353.4) | (853.3) | (285) | |
Total Operating Expenses | 1,034.5 | 1,221.7 | 1,112.7 | 1,163.1 | 1,628.4 | 1,022.8 | |
R&D Expenses | 193.1 | 101.4 | 80.06 | 70.85 | 46.96 | 40.36 | |
Selling General & Admin Expenses | 220.3 | 296.3 | 309.3 | 218 | 212.8 | 151.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.03) | (7.082257) | (9.804191) | (14.51) | (13.98) | - | |
Interest Income | 7.850719 | 7.082257 | 9.804191 | 14.51 | 13.7 | 5.271 | |
Income Tax Expense | (1.890972) | (1.255575) | 0.0164 | 1.943224 | (0.364) | 2.001 | |
Net Income | |||||||
Net Income | (3,382.3) | (1,491.3) | (293.8) | (485.3) | (924.2) | (404.8) | |
Supplemental | |||||||
EBIT | (3,388.5) | (1,488.3) | (287.8) | (445.3) | (579.8) | (27.54) | |
EBITDA | (3,317.8) | (1,398.3) | (189.5) | (349.9) | (508.9) | 24.16 | |