

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 628.4 | 844.7 | 1,075 | 1,127 | 915.5 | 1,155.5 | |
COGS | 511.6 | 646.8 | 770.7 | 796.9 | 655 | 836.9 | |
Gross Profit | 116.8 | 198 | 304.3 | 330.1 | 260.4 | 318.6 | |
Operating Expenses & Income | |||||||
Operating Income | (233.3) | (1,844.9) | (238.1) | (3,132.3) | (63.03) | (59.87) | |
Total Operating Expenses | 350.1 | 2,042.9 | 542.4 | 3,462.4 | 323.5 | 378.5 | |
R&D Expenses | 1.518 | 0.918635 | 0.865231 | 0.389701 | 0.361 | 0.429916 | |
Selling General & Admin Expenses | 167.5 | 222.5 | 233.8 | 228.3 | 203.6 | 258.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.68) | (62.79) | (67.13) | (56.71) | (29.91) | (30.11) | |
Interest Income | 11.74 | 33.02 | 12.83 | 11.38 | 6.249 | - | |
Income Tax Expense | (6.542) | (9.672615) | (36.27) | (166.1) | 17.1 | 18.37 | |
Net Income | |||||||
Net Income | (476.8) | (1,956.7) | (333.8) | (3,000.6) | (122.6) | (149.1) | |
Supplemental | |||||||
EBIT | (401) | (1,890.6) | (272.2) | (3,102.6) | (58.15) | (69.65) | |
EBITDA | (246.4) | (1,715.3) | (99.25) | (2,919.4) | (38.56) | 16.21 | |