
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 325.7 | 1,581.4 | 1,344 | 1,018.5 | 570.1 | 1,319.2 | |
COGS | 283.4 | 1,300.9 | 930.6 | 659.6 | 407.1 | 854 | |
Gross Profit | 42.35 | 391.1 | 413.4 | 358.9 | 163 | 465.2 | |
Operating Expenses & Income | |||||||
Operating Income | (148.6) | (301.9) | (111.1) | (83.14) | (56.03) | (114.7) | |
Total Operating Expenses | 191 | 644.7 | 524.5 | 441.5 | 219 | 579.8 | |
R&D Expenses | 3.146 | 35.75 | 29.49 | 17.32 | 10.37 | 30.44 | |
Selling General & Admin Expenses | 136.2 | 109.5 | 75.86 | 70.37 | 51.54 | 81.98 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.28) | (1.497) | (3.605) | (17.61) | (20.67) | (39.09) | |
Interest Income | 7.213 | 6.585 | 0.153 | 24.41 | 23.97 | 37.84 | |
Income Tax Expense | (0.418) | (0.425) | (0.069) | (0.394) | - | (0.179) | |
Net Income | |||||||
Net Income | (110.4) | (270) | (97.09) | (163.5) | (66.72) | (199.9) | |
Supplemental | |||||||
EBIT | (139.6) | (311.8) | (116) | (153.2) | (56.03) | (185.2) | |
EBITDA | 28.77 | (221.7) | (83.75) | (144.4) | (53.77) | (173.8) | |