

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 963.1 | 1,115.9 | 1,005.9 | 690.8 | 684.3 | 366 | |
COGS | 800.2 | 957.9 | 826.7 | 617.8 | 593 | 277.2 | |
Gross Profit | 163 | 158 | 179.2 | 72.95 | 91.24 | 88.85 | |
Operating Expenses & Income | |||||||
Operating Income | (702.9) | (874.4) | (716.8) | (452.2) | (86.13) | 9.407495 | |
Total Operating Expenses | 865.9 | 1,032.4 | 896.1 | 525.1 | 770.4 | 203.4 | |
R&D Expenses | 173.5 | 179 | 155.3 | 101.7 | 44.98 | 31.76 | |
Selling General & Admin Expenses | 137.2 | 159.6 | 135.8 | 115.1 | 58.68 | 116.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (92.14) | (102.3) | (89.62) | (65.2) | (4.488648) | (31.02) | |
Interest Income | 16.51 | 7.624465 | 5.577931 | 3.997198 | 1.444326 | 1.767532 | |
Income Tax Expense | (26.98) | 8.404504 | 68.11 | 2.6615 | - | 1.794168 | |
Net Income | |||||||
Net Income | (685.2) | (877.9) | (874.3) | (501.5) | (67.23) | (56.76) | |
Supplemental | |||||||
EBIT | (626.6) | (771.9) | (717.7) | (436.2) | - | - | |
EBITDA | (518.9) | (632.8) | (584.3) | (374.3) | - | - | |