
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 650.6 | 499.2 | 562.1 | 376.4 | 42.39 | 102.2 | |
COGS | 1,029.5 | 752.3 | 772.4 | 510 | 78.88 | 194.4 | |
Gross Profit | (378.9) | (253.1) | (210.3) | (133.7) | (36.48) | (92.22) | |
Operating Expenses & Income | |||||||
Operating Income | (487.4) | (389.8) | (403.8) | (408.2) | (141.6) | (176.2) | |
Total Operating Expenses | 144.8 | 176.1 | 193.5 | 274.6 | 105.2 | 83.94 | |
R&D Expenses | 55.17 | 42.5 | 38.19 | 23.4 | - | 3.761 | |
Selling General & Admin Expenses | 77.45 | 126.2 | 147.9 | 246.9 | - | 57.94 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.604) | (1.018) | (0.394) | (3.941) | (3.979) | (4.88) | |
Interest Income | 28.73 | 24.39 | 15.27 | 7.763 | 0.898 | 0.756 | |
Income Tax Expense | (2.776) | 2.775 | (2.32) | (0.835) | 37.42 | 37.42 | |
Net Income | |||||||
Net Income | (512.5) | (429.9) | (861.7) | (808) | (398.4) | (438.4) | |
Supplemental | |||||||
EBIT | (514.7) | (426.1) | (863.7) | (804.8) | (357) | (393.4) | |
EBITDA | (465.4) | (344.8) | (764.2) | (676.8) | (245.2) | (279) | |