
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,257.3 | 2,239.5 | 2,010.4 | 1,946.3 | 1,407.4 | 1,499.9 | |
COGS | 255 | 408.9 | 1,017.2 | 939 | 860.4 | 815.1 | |
Gross Profit | 1,002.3 | 1,830.6 | 993.3 | 1,007.3 | 547 | 684.8 | |
Operating Expenses & Income | |||||||
Operating Income | (160) | (618.3) | (293.3) | (289.1) | (237) | (171.4) | |
Total Operating Expenses | 1,243 | 2,848.4 | 2,303.8 | 1,296.4 | 784 | 856 | |
R&D Expenses | - | - | 343.2 | 354.3 | 112.2 | 144 | |
Selling General & Admin Expenses | 433.1 | 719 | 986.2 | 552.3 | 167.3 | 329.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.3) | (98.2) | (95.9) | (97.6) | (303.1) | (107.3) | |
Interest Income | 0.1 | 6.8 | 18.3 | 17.9 | 37.6 | 40.6 | |
Income Tax Expense | 15.8 | 82.6 | - | 23.1 | 6.015933 | 6.159435 | |
Net Income | |||||||
Net Income | (229.2) | (835.7) | (1,172.7) | (5.5) | (1,023.6) | (830.7) | |
Supplemental | |||||||
EBIT | (160) | (618.3) | (701.4) | (284) | (237) | (1,220.4) | |
EBITDA | 31.8 | 322.3 | 442.8 | 194.3 | (32.81) | (996) | |