
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,082.6 | 986.1 | 714.5 | 456.9 | 483.2 | 1,051.1 | |
COGS | 640.7 | 579.5 | 405.8 | 304.5 | 352.2 | 723.4 | |
Gross Profit | 442 | 406.6 | 308.7 | 152.4 | 131 | 327.6 | |
Operating Expenses & Income | |||||||
Operating Income | 75.57 | 23.04 | (94.83) | (271.5) | (155.9) | (284.1) | |
Total Operating Expenses | 1,001.2 | 383.6 | 403.5 | 423.8 | 286.9 | 689 | |
R&D Expenses | 21.53 | 20.62 | 20.24 | 3.666 | 2.575 | 11.08 | |
Selling General & Admin Expenses | 328.8 | 154 | 156.2 | 160.1 | 132.4 | 219.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.653) | (4.321) | (3.801) | (4.473) | (6.275) | (11.64) | |
Interest Income | 4.653 | 4.321 | 3.348 | 4.473 | 6.275 | 8.622 | |
Income Tax Expense | 16.28 | 16.89 | 4.312 | 22.78 | 0.982 | 23.68 | |
Net Income | |||||||
Net Income | 55.09 | 6.228 | (102.6) | (298.6) | (163.6) | (373.3) | |
Supplemental | |||||||
EBIT | 75.57 | 23.04 | (94.83) | (271.5) | (150) | (329.8) | |
EBITDA | 160.7 | 90.73 | (36.47) | (218.5) | (129.6) | (273.2) | |