

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 408.3 | 507.5 | 744.8 | 1,006.6 | 905.6 | 964.7 | |
COGS | 547.6 | 618.8 | 652.4 | 835.8 | 829.6 | 874 | |
Gross Profit | (139.3) | (111.4) | 92.46 | 170.8 | 76.01 | 90.71 | |
Operating Expenses & Income | |||||||
Operating Income | (833.7) | 554.4 | (0.905959) | (27.94) | (76.19) | (123.8) | |
Total Operating Expenses | 694.3 | (665.7) | 93.36 | 198.8 | 981.8 | 655.1 | |
R&D Expenses | 24.26 | 29.13 | 22.96 | 39.78 | 39.02 | 41.92 | |
Selling General & Admin Expenses | 40.79 | 72.55 | 76.96 | 74.81 | 47.22 | 97.29 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.55) | (76.85) | (13.44) | (26.72) | (30.96) | (17.53) | |
Interest Income | 0.644759 | 2.237034 | 27.91 | 7.403709 | 11.6 | 3.591948 | |
Income Tax Expense | (1.855284) | 9.380252 | 2.20119 | (9.458318) | - | 0.01 | |
Net Income | |||||||
Net Income | (837.8) | 403 | 204 | (12.24) | (81.14) | (74.16) | |
Supplemental | |||||||
EBIT | (795.2) | 419.2 | 216 | (11.77) | - | - | |
EBITDA | (641.2) | 543.2 | 327.7 | 102 | - | - | |