
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,504.8 | 5,349.9 | 5,349.6 | 5,633.6 | 6,656.4 | 6,656.4 |
COGS | 1,535.4 | 3,064.6 | 3,107.8 | 2,571.4 | 2,846.7 | 2,846.7 |
Gross Profit | 1,969.4 | 2,285.3 | 2,241.8 | 3,062.2 | 3,809.7 | 3,809.7 |
Operating Expenses & Income | ||||||
Operating Income | 474.4 | (1,150.6) | (1,143.9) | (739.4) | (108.6) | (108.6) |
Total Operating Expenses | 3,030.4 | 6,500.5 | 6,493.5 | 6,373 | 6,765 | 6,765 |
R&D Expenses | 406.6 | 887.6 | 948.2 | 1,005.2 | 1,074.6 | 1,074.6 |
Selling General & Admin Expenses | 1,027.3 | 2,426 | 2,266.3 | 2,567 | 2,645.2 | 2,645.2 |
Earnings from Continuing Operations | ||||||
Interest Expense | (24.5) | (143.9) | (140.6) | (176.2) | (161.3) | (125.9) |
Interest Income | 17.6 | 33.8 | 65.6 | 98.6 | 85.1 | - |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 418 | (1,124.7) | (3,744.2) | (4,478.9) | (298.2) | (298.2) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |