

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,855.7 | 8,577.3 | 9,941.9 | 12,294.7 | 14,059.6 | 24,021.8 | |
COGS | 4,597.6 | 6,345.5 | 6,969.2 | 8,965.4 | 11,047.7 | 18,233.2 | |
Gross Profit | 1,258.1 | 2,231.8 | 2,972.7 | 3,329.2 | 3,011.9 | 5,788.6 | |
Operating Expenses & Income | |||||||
Operating Income | (1,085.5) | (846.4) | (1,656.9) | (456) | 85.3 | 149.6 | |
Total Operating Expenses | 2,343.5 | 3,078.2 | 4,629.6 | 3,670.7 | 2,926.6 | 5,639 | |
R&D Expenses | 277 | 455.6 | 535.3 | 479.3 | 447.2 | 415.2 | |
Selling General & Admin Expenses | 300 | 434.9 | 325.3 | 393.2 | 345.3 | 3,912.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (145.2) | (232) | (359) | (375) | (386.1) | (505.4) | |
Interest Income | 7.3 | 503.3 | 126.7 | 96 | 336.8 | 403.2 | |
Income Tax Expense | 138.2 | 141.2 | 142.1 | 339.3 | 230.6 | 471.1 | |
Net Income | |||||||
Net Income | (1,096.5) | (2,975.1) | (2,297.5) | (882.4) | (782.9) | (1,145.3) | |
Supplemental | |||||||
EBIT | (633.7) | (2,498.9) | (1,788.5) | (166.1) | 85.3 | 235.3 | |
EBITDA | (265.8) | (2,010.4) | (1,313.4) | 342.9 | 531 | 801.8 | |