
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,353.3 | 1,442.7 | 2,001 | 2,401.3 | 2,872.4 | |
COGS | 2,633.7 | 852 | 1,150.8 | 1,349.9 | 1,586.4 | |
Gross Profit | 2,719.6 | 590.7 | 850.2 | 1,051.5 | 1,286 | |
Operating Expenses & Income | ||||||
Operating Income | 79.76 | 156.7 | 149.6 | 283.4 | 353.3 | |
Total Operating Expenses | 5,273.5 | 1,286 | 1,851.4 | 2,117.9 | 2,519.1 | |
R&D Expenses | 872.1 | 133.1 | 231.5 | 270.9 | 320.8 | |
Selling General & Admin Expenses | 1,767.7 | 314.9 | 487.9 | 505.3 | 624.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (157.3) | (92.77) | (92.25) | (91.6) | (74.1) | |
Interest Income | 12.59 | 4.549 | 4.434 | 4.236 | 16.01 | |
Income Tax Expense | 60.83 | - | - | - | - | |
Net Income | ||||||
Net Income | (176.8) | 42 | (7.818) | 142.7 | 199.3 | |
Supplemental | ||||||
EBIT | 191 | 185.3 | 139.4 | 278.3 | 340.6 | |
EBITDA | 41.31 | 271.5 | 275.1 | 413.4 | 510.9 | |