
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 847.1 | 1,239.2 | 1,501.8 | 1.342334 | 5.488 | 4,269.8 | |
COGS | 438.1 | 579.8 | 684.3 | 1.8959 | 4.701 | 3,457.2 | |
Gross Profit | 409 | 659.4 | 817.5 | (0.553565) | 0.787 | 812.7 | |
Operating Expenses & Income | |||||||
Operating Income | (930.8) | (1,347) | (1,009.3) | (4.507841) | (10) | (4,721.1) | |
Total Operating Expenses | 1,339.8 | 2,006.4 | 1,826.9 | 3.954275 | 10.79 | 2,965.3 | |
R&D Expenses | 542.7 | 785.4 | 630.1 | 1.281681 | 3.264 | 2,584.9 | |
Selling General & Admin Expenses | 276.2 | 383.9 | 434.2 | 0.491265 | 1.376 | 1,795.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.536675) | (0.783) | (0.466) | (0.0656) | (0.6) | (126.2) | |
Interest Income | 0.047 | 0.129 | 0.044 | 0.021 | 0.016 | - | |
Income Tax Expense | - | - | 27.63 | (0.003567) | 0.035 | 29.52 | |
Net Income | |||||||
Net Income | (1,138) | (1,478) | (975.9) | (4.435661) | (9.7) | (7,541.4) | |
Supplemental | |||||||
EBIT | (930.8) | (1,347) | (1,009.3) | (4.373635) | (9.065) | (7,249.3) | |
EBITDA | (907.4) | (1,305.8) | (967.7) | (4.138706) | (8.392) | (6,749.9) | |