
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,718.2 | 1,484 | 1,278.3 | 666.5 | 1,159.7 | 2,148.9 | |
COGS | 1,603.2 | 1,322.5 | 1,166.4 | 636.4 | 1,053.5 | 1,969.8 | |
Gross Profit | 114.9 | 161.5 | 111.9 | 30.1 | 106.2 | 179.1 | |
Operating Expenses & Income | |||||||
Operating Income | 11.18 | 40.61 | (23.8) | (144.2) | (182.5) | (367.1) | |
Total Operating Expenses | 103.7 | 120.9 | 135.6 | 174.3 | 288.7 | 546.2 | |
R&D Expenses | 6.590616 | 10.24 | 15.56 | 7.896799 | 8.30397 | 14.81 | |
Selling General & Admin Expenses | 97.45 | 78.21 | 88.62 | 25.57 | 15.32 | 93.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.146066) | (15.52) | (17.46) | (19.25) | (19.59) | (34.42) | |
Interest Income | 1.440701 | 8.376682 | 2.089598 | 0.910235 | - | - | |
Income Tax Expense | 6.818611 | 5.759576 | (9.254058) | (33.74) | (18.05) | 26.44 | |
Net Income | |||||||
Net Income | 0.572848 | 23.99 | (30.99) | (105.3) | (153.7) | (277.4) | |
Supplemental | |||||||
EBIT | 12.54 | 48.25 | (21.52) | (120.7) | (154.5) | (328.6) | |
EBITDA | 68.42 | 97.94 | 37.07 | (61.22) | (113.3) | (216.6) | |