| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 815.3 | 1,537.9 | 5,328.2 | 7,258.8 | 5,284.3 | 4,472.7 | |
COGS | 552.5 | 1,044.7 | 3,660.6 | 5,075.9 | 3,942.5 | 3,423.7 | |
Gross Profit | 262.8 | 493.2 | 1,667.6 | 2,182.8 | 1,341.8 | 1,049 | |
Operating Expenses & Income | |||||||
Operating Income | 82.95 | 154.7 | 483.9 | 571.1 | (274.7) | (480.3) | |
Total Operating Expenses | 732.4 | 1,383.2 | 4,844.3 | 6,687.6 | 5,559 | 4,952.9 | |
R&D Expenses | 1.23927 | 1.464321 | 2.978491 | 6.065625 | - | 4.517369 | |
Selling General & Admin Expenses | 110.5 | 211.7 | 734.2 | 998.8 | 952.6 | 880.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.31) | (102.4) | (365.7) | (1,053.5) | (1,033.5) | (952.6) | |
Interest Income | 1.175883 | 11.34 | 51.69 | 70.58 | 108.3 | 73.85 | |
Income Tax Expense | 12.05 | 13.99 | - | - | - | - | |
Net Income | |||||||
Net Income | 50.13 | 40.62 | 76.49 | (523.5) | (931.2) | (916.7) | |
Supplemental | |||||||
EBIT | 81.12 | 154.7 | - | - | - | - | |
EBITDA | 105.8 | 172 | - | - | - | - | |
