

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,435.6 | 3,301.4 | 2,975.3 | 1,563.1 | 866.6 | 562.9 | |
COGS | 2,054 | 2,747.9 | 2,632.4 | 1,679 | 616.4 | 364.5 | |
Gross Profit | 381.6 | 553.4 | 342.9 | (115.9) | 250.2 | 198.4 | |
Operating Expenses & Income | |||||||
Operating Income | (399.3) | (312.2) | (695.6) | (857.1) | (412.5) | (579.5) | |
Total Operating Expenses | 780.9 | 865.7 | 1,038.5 | 741.2 | 662.7 | 778 | |
R&D Expenses | - | - | 15.94 | 3.5 | 5.526 | - | |
Selling General & Admin Expenses | 44.62 | 746 | 959 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.418) | (1.952) | (0.945) | (0.379) | (0.196) | (0.069) | |
Interest Income | 1.045 | 4.007 | 3.988 | 3.508 | 2.166 | - | |
Income Tax Expense | 5.48 | 5.698 | 7.224 | 4.476 | 4.476 | 4.476 | |
Net Income | |||||||
Net Income | (512.6) | (493.5) | (643.5) | (889.6) | (559.3) | (535.6) | |
Supplemental | |||||||
EBIT | (399.3) | (312.2) | (695.6) | (857.1) | (412.5) | (579.5) | |
EBITDA | (354.3) | (216.2) | (655.1) | (848.4) | (407.4) | (576.3) | |