

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,012.4 | 971.7 | 3,775.2 | 4,638.2 | 5,163.3 | 5,043.1 | |
COGS | 1,491.8 | 807.5 | 2,591.1 | 2,975.1 | 3,266.6 | 3,185 | |
Gross Profit | 520.6 | 164.2 | 1,184.1 | 1,663.1 | 1,896.7 | 1,858.1 | |
Operating Expenses & Income | |||||||
Operating Income | (577.5) | (459.2) | 109 | 505.5 | 651 | 591.2 | |
Total Operating Expenses | 2,589.8 | 1,430.8 | 3,666.3 | 4,132.7 | 4,512.3 | 4,452 | |
R&D Expenses | 30.68 | 1.302 | 1.202 | 5.433 | 7.619 | 4.777 | |
Selling General & Admin Expenses | 461.1 | 284.2 | 488.1 | 568.7 | 657.4 | 751.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (350.5) | (273.3) | (492.4) | (486.7) | (464.9) | (414.1) | |
Interest Income | 6.618 | 6.287 | 23.3 | 15.77 | 8.482 | 31.06 | |
Income Tax Expense | 2.885 | 5.236 | - | - | - | - | |
Net Income | |||||||
Net Income | (811.8) | (733.8) | (326.9) | 43.54 | 185 | 241.6 | |
Supplemental | |||||||
EBIT | (551.5) | (743.1) | 90.48 | 480.4 | 613.2 | 618.2 | |
EBITDA | (23.19) | (142.7) | 633.9 | 1,021.9 | 1,156.8 | 1,102.3 | |