
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 724.7 | 638 | 543.9 | 429.4 | 398.7 | 835.2 | |
COGS | 703.2 | 650.1 | 423.6 | 336.4 | 317.7 | 665.3 | |
Gross Profit | 21.5 | 5.828 | 120.3 | 92.94 | 81.04 | 169.9 | |
Operating Expenses & Income | |||||||
Operating Income | (299.8) | (421.8) | (139) | (101.6) | (15.6) | (66.3) | |
Total Operating Expenses | 321.3 | 438 | 259.3 | 194.5 | 96.64 | 236.2 | |
R&D Expenses | 178.7 | 245.3 | 136.9 | 101.1 | 50.41 | 108.7 | |
Selling General & Admin Expenses | 132.1 | 173.8 | 81.62 | 73.85 | 32.57 | 72.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.219) | (4.916) | (4.973) | (0.805) | (0.903) | (3.075) | |
Interest Income | 11.8 | 0.024 | 23.93 | 3.234 | 11.16 | 15.39 | |
Income Tax Expense | (6.788) | 8.507 | 83.77 | (15.94) | 16.3 | (4.959) | |
Net Income | |||||||
Net Income | (245.8) | (507.8) | 344.3 | (94.78) | (13.3) | (36.85) | |
Supplemental | |||||||
EBIT | (254.3) | (499.3) | 425.9 | (101.6) | (15.6) | (66.3) | |
EBITDA | (158.4) | (422.4) | 438.7 | (80.24) | (8.622) | (42.07) | |