

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,601.7 | 369.5 | 469.2 | 432.6 | 374.7 | 826.1 | |
COGS | 2,049.9 | 284.1 | 360.3 | 313.9 | 297.3 | 668.4 | |
Gross Profit | 551.9 | 85.32 | 108.9 | 118.6 | 77.41 | 157.7 | |
Operating Expenses & Income | |||||||
Operating Income | 121.7 | (135.1) | (127.6) | (95.46) | (325.9) | (386.4) | |
Total Operating Expenses | 2,213.2 | 221.3 | 236.5 | 214.1 | 403.3 | 544.1 | |
R&D Expenses | 1.554 | 0.727 | 3.085 | - | - | - | |
Selling General & Admin Expenses | 176.5 | 85.41 | 126.6 | 100.1 | 74.73 | 124.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.8) | (5.945) | (5.55) | (0.13) | (0.105) | (2.394) | |
Interest Income | 29.8 | 5.945 | 4.967 | 0.13 | 0.105 | 2.009 | |
Income Tax Expense | 34.37 | 30.66 | (10.24) | (6.097) | 8.697 | 0.876999 | |
Net Income | |||||||
Net Income | 61.86 | (112.5) | (82.25) | (182.1) | (271.1) | (415.7) | |
Supplemental | |||||||
EBIT | 121.7 | (135.1) | (127.6) | 7.825 | (49.59) | (44.77) | |
EBITDA | 399.9 | (104.8) | (91.73) | 29.62 | (33.38) | (1.851) | |