
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 320.7 | 522 | 580.4 | 123.7 | 301 | 296.1 | |
COGS | 240.6 | 589.7 | 757.7 | 463.1 | 455.3 | 408.6 | |
Gross Profit | 80.17 | (67.73) | (177.2) | (339.4) | (154.2) | (112.5) | |
Operating Expenses & Income | |||||||
Operating Income | (139.1) | (254.3) | (411.1) | (756.7) | (285.6) | (398.6) | |
Total Operating Expenses | 219.3 | 186.6 | 233.9 | 417.3 | 586.6 | 490.7 | |
R&D Expenses | 18.67 | 26.78 | 29.29 | - | 7.622267 | 12.23 | |
Selling General & Admin Expenses | 29.82 | 62.71 | 52.97 | 61.17 | 57.89 | 74.22 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.02) | (52.63) | (99.98) | (158.9) | (229.7) | (190.6) | |
Interest Income | 1.623456 | 6.785771 | 10.74 | 6.764603 | 0.178243 | 0.130289 | |
Income Tax Expense | 14.18 | 5.880393 | 0.853033 | 16.18 | - | (0.283021) | |
Net Income | |||||||
Net Income | (202.1) | (269.4) | (361.8) | (795.3) | 203.1 | 265.7 | |
Supplemental | |||||||
EBIT | (163.9) | (207.2) | (311.3) | (648.9) | - | - | |
EBITDA | (128.8) | (157.4) | (239.1) | (521.6) | - | - | |