
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,999.7 | 1,611.9 | 1,169.1 | 547.9 | 174.5 | 165.6 | |
COGS | 1,486.7 | 1,189.9 | 972.6 | 516.5 | 215.3 | 207.9 | |
Gross Profit | 513 | 422 | 196.5 | 31.4 | (40.76) | (42.27) | |
Operating Expenses & Income | |||||||
Operating Income | 84.99 | 76.3 | (285.5) | (988.3) | (262.6) | (685) | |
Total Operating Expenses | 428 | 345.7 | 482 | 1,019.7 | 437.1 | 780.7 | |
R&D Expenses | 112.4 | 81.12 | 81.06 | 28.08 | 19.13 | 18.51 | |
Selling General & Admin Expenses | 141.5 | 114.2 | 136.2 | 130.7 | 65.72 | 92.06 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (87.62) | (78.47) | (78.23) | (111) | (80.61) | (79.41) | |
Interest Income | 7.418618 | 5.493941 | 13.39 | 11.84 | 2.911675 | 2.733962 | |
Income Tax Expense | 11.82 | 7.054221 | (46.37) | (52.36) | - | (14.15) | |
Net Income | |||||||
Net Income | 98.97 | 69.4 | (236.4) | (941.5) | (1,789.3) | (1,790.1) | |
Supplemental | |||||||
EBIT | 194.4 | 153.2 | (206.5) | (888.7) | - | - | |
EBITDA | 252.3 | 217.1 | (141) | (848.2) | - | - | |