

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,243.4 | 4,364.1 | 4,610.4 | 4,631.9 | 4,028.4 | 8,266.3 | |
COGS | 2,070.5 | 2,449 | 2,085.8 | 2,017.1 | 2,371.1 | 4,162.4 | |
Gross Profit | 1,172.8 | 1,915.1 | 2,524.6 | 2,614.8 | 1,657.3 | 4,103.9 | |
Operating Expenses & Income | |||||||
Operating Income | 267.4 | (870) | (870) | 104.7 | 117.7 | (3,858.9) | |
Total Operating Expenses | 789.6 | 1,383.3 | 3,394.6 | 2,510.1 | 1,539.6 | 7,962.8 | |
R&D Expenses | 214.5 | 243 | 257 | - | 245.9 | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.76) | (44.52) | (43.5) | (63.2) | (117.2) | (167.7) | |
Interest Income | 3.78013 | 0.1 | 32.8 | 58.9 | 30.6 | - | |
Income Tax Expense | 56.26 | 78.8 | 40.2 | 10.6 | (60.08) | (47.44) | |
Net Income | |||||||
Net Income | (660.6) | 299.2 | (817.3) | (297) | (5,154.6) | (5,483.2) | |
Supplemental | |||||||
EBIT | 540.5 | 337.2 | (857.4) | (238.2) | 117.7 | 43.02 | |
EBITDA | 903.3 | 831.5 | (269) | 320.7 | 730.9 | 1,247.7 | |