

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 258 | 782.3 | 2,178.3 | 2,200.2 | 2,060 | 2,275.6 | |
COGS | 185.1 | 650.2 | 2,086 | 2,139.4 | 1,956.3 | 2,137.4 | |
Gross Profit | 72.97 | 132.1 | 92.29 | 60.83 | 103.7 | 138.2 | |
Operating Expenses & Income | |||||||
Operating Income | 27.58 | 33.62 | (254.8) | (419.2) | (309) | (269.4) | |
Total Operating Expenses | 230.5 | 748.7 | 2,433.1 | 2,619.5 | 2,369 | 2,545 | |
R&D Expenses | 4.891123 | 5.926209 | 54.92 | 48.7 | 32.73 | 22.96 | |
Selling General & Admin Expenses | 25.58 | 50.45 | 117.8 | 176.5 | 131.2 | 136.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.352293) | (54.9) | (96.91) | (188.2) | (247.3) | (195.8) | |
Interest Income | 0.0913 | 1.481193 | 19.83 | 13.69 | 16.29 | 13.68 | |
Income Tax Expense | 0.127096 | (48.67) | - | - | - | - | |
Net Income | |||||||
Net Income | 27.35 | 30.27 | (23.32) | (269.1) | (419.6) | (273.7) | |
Supplemental | |||||||
EBIT | 27.41 | 33.62 | - | - | - | - | |
EBITDA | 42.07 | 78.83 | - | - | - | - | |