
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 930.7 | 1,386.6 | 879.5 | 871.6 | 933.6 | 1,834 | |
COGS | 444.9 | 783.5 | 469.3 | 458.6 | 522.2 | 1,003.7 | |
Gross Profit | 485.8 | 603.1 | 410.2 | 413 | 411.4 | 830.3 | |
Operating Expenses & Income | |||||||
Operating Income | 37.58 | 70.55 | (38.62) | (42.57) | (111) | (170.8) | |
Total Operating Expenses | 448.2 | 532.5 | 448.8 | 447.2 | 522.4 | 1,001.1 | |
R&D Expenses | 90.33 | 101.2 | 95.78 | 99.42 | 95.86 | 194.7 | |
Selling General & Admin Expenses | 99.58 | 80.41 | 96.05 | 94.22 | 118.4 | 223.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.469) | (2.517) | (7.305404) | (10.42) | (14.91) | (16.67) | |
Interest Income | 1.808 | 2.517 | 7.305404 | 10.42 | 14.91 | 20.93 | |
Income Tax Expense | 0.246 | 5.832 | 6.251513 | 4.220029 | 14.76 | 17.81 | |
Net Income | |||||||
Net Income | (1,454.4) | 75.46 | 37.54 | (51.29) | (58.74) | (140.1) | |
Supplemental | |||||||
EBIT | (1,452.2) | 85.83 | 46.7 | (154.1) | (174.7) | (342.8) | |
EBITDA | (1,394.7) | 150.7 | 114.9 | (85.03) | (69.21) | (149.2) | |