

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,854.6 | 1,611.2 | 1,036.7 | 917.2 | 359.8 | 324.3 | |
COGS | 1,703.7 | 1,388.2 | 872.9 | 752.9 | 337.3 | 322.8 | |
Gross Profit | 151 | 223 | 163.8 | 164.2 | 22.51 | 1.5075 | |
Operating Expenses & Income | |||||||
Operating Income | (326.6) | (64.13) | (41.14) | (6.555) | (123.3) | (175.4) | |
Total Operating Expenses | 477.6 | 334.5 | 192.2 | 216.6 | 172.7 | 203.8 | |
R&D Expenses | - | - | 43.87 | 45.78 | 26.45 | 26.45 | |
Selling General & Admin Expenses | 230.7 | 305.9 | 197 | 148 | 122.2 | 94.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.31) | (22.64) | (13.06) | (9.605) | (5.967) | (4.406) | |
Interest Income | 42.82 | 21.98 | 3.474 | 7.157 | 2.001 | 0.12 | |
Income Tax Expense | (17.34) | (13.41) | (24.66) | (19.21) | 47.56 | (26.29) | |
Net Income | |||||||
Net Income | (340.7) | (104.6) | 28.16 | 28.08 | (59.13) | (130.4) | |
Supplemental | |||||||
EBIT | (313.8) | (42.38) | 15.7 | 18.47 | (123.7) | (175.9) | |
EBITDA | (196.4) | 59.5 | 90.36 | 85.49 | (67.92) | (101.2) | |