
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 623.2 | 782 | 1,002 | 807.2 | 757.6 | 759.7 | |
COGS | 428 | 520.8 | 698.2 | 729.8 | 879.2 | 922.2 | |
Gross Profit | 195.2 | 261.3 | 303.8 | 77.4 | (121.6) | (162.5) | |
Operating Expenses & Income | |||||||
Operating Income | (282.7) | (260) | (237.4) | (424.7) | (628.2) | (625.3) | |
Total Operating Expenses | 905.9 | 1,042 | 1,239.3 | 1,231.9 | 1,385.8 | 1,385 | |
R&D Expenses | 210.8 | 205.8 | 245 | 201.9 | 175.1 | 155.9 | |
Selling General & Admin Expenses | 215.3 | 213.3 | 255.7 | 246.4 | 246.3 | 222 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.83) | (26.3) | (46.3) | (246.3) | (315.2) | (251.4) | |
Interest Income | 11.98 | 12.37 | 63.25 | 135 | 67.6 | 54.3 | |
Income Tax Expense | 1.304245 | 9.431985 | 1.521574 | - | - | - | |
Net Income | |||||||
Net Income | (621.2) | (210.5) | (358.5) | (864.2) | (1,609.2) | (1,970.6) | |
Supplemental | |||||||
EBIT | (248.2) | (172.1) | (208.8) | - | - | - | |
EBITDA | (139.3) | (124) | (233.2) | - | - | - | |