
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,247.4 | 1,503.6 | 910.8 | 525.5 | 424.1 | 812.1 | |
COGS | 987.4 | 1,286.7 | 801.8 | 490.1 | 453.9 | 816.9 | |
Gross Profit | 260.1 | 217 | 109 | 35.41 | (29.79) | (4.764735) | |
Operating Expenses & Income | |||||||
Operating Income | 54.97 | (31.58) | (341.1) | (253.6) | (308.6) | (670.8) | |
Total Operating Expenses | 201 | 246 | 369.3 | 289 | 278.8 | 563 | |
R&D Expenses | 2.439304 | 2.232392 | 2.126561 | - | - | - | |
Selling General & Admin Expenses | 102.6 | 134.2 | 157.2 | 121.2 | 150.7 | 281.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (100.9) | (123.3) | (144.7) | (174.9) | (231.6) | (551.3) | |
Interest Income | 111.5 | 121.2 | 61.88 | 176.6 | 357.9 | 473.8 | |
Income Tax Expense | 24.17 | (110.1) | (36.63) | (84.83) | 2.591977 | (61.64) | |
Net Income | |||||||
Net Income | 62.84 | 4.932239 | (421.6) | (334.3) | (670.9) | (1,236.8) | |
Supplemental | |||||||
EBIT | 207.9 | 22.03 | (381) | (303.4) | (335.7) | (645.6) | |
EBITDA | 297.9 | 142.5 | (258.4) | (192) | (284.9) | (530.5) | |