
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 608.2 | 441.9 | 563.5 | 168.8 | 79.19 | 178 | |
COGS | 417.7 | 478.3 | 161.1 | 68.2 | 70.92 | 111.7 | |
Gross Profit | 190.5 | 349.5 | 402.4 | 100.6 | 8.263 | 66.32 | |
Operating Expenses & Income | |||||||
Operating Income | (170.2) | (89.19) | (42.58) | (134.5) | (41) | (55.63) | |
Total Operating Expenses | 360.7 | 355.9 | 445 | 247 | 49.27 | 122 | |
R&D Expenses | 67.58 | 188.5 | 222.1 | 36.09 | 17.05 | 34.13 | |
Selling General & Admin Expenses | 216.5 | 109.1 | 104.2 | 92.39 | 15.92 | 54.05 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.52) | (15.96) | (10.94) | (20.51) | (6.167) | (18.93) | |
Interest Income | 21.42 | 16.11 | 11.34 | 20.51 | 6.167 | 15.77 | |
Income Tax Expense | (162.1) | (6.864) | (13.65) | (1.772) | 3.432 | 7.968 | |
Net Income | |||||||
Net Income | (238.7) | (85.33) | (59.9) | (283.7) | (2.098) | (59.69) | |
Supplemental | |||||||
EBIT | (773.9) | (79.97) | (134.8) | (134.5) | (24.77) | (55.63) | |
EBITDA | (723.6) | (57.8) | (108.7) | (118.2) | (20.9) | (38.31) | |