
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 709.7 | 390.5 | 476.5 | 384.1 | 173.9 | 160.9 | |
COGS | 533.3 | 332.5 | 330.9 | 303.4 | 147.1 | 128.2 | |
Gross Profit | 176.4 | 58 | 145.6 | 80.65 | 26.83 | 32.73 | |
Operating Expenses & Income | |||||||
Operating Income | (668) | (366.8) | 126.2 | (93.79) | (75.9) | (130.2) | |
Total Operating Expenses | 844.3 | 424.8 | 19.47 | 174.4 | 249.8 | 208.6 | |
R&D Expenses | 105.3 | 87.74 | 65.91 | 46.99 | 38.68 | 38.58 | |
Selling General & Admin Expenses | 136 | 101 | 74.37 | 65.9 | 21.95 | 60.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.06) | (16.52) | (12.63) | (3.718213) | (1.558015) | (2.614872) | |
Interest Income | 1.845612 | 0.502665 | 0.278448 | 0.089 | 0.0386 | 0.0254 | |
Income Tax Expense | (13.05) | (43.91) | (11.26) | 27.91 | - | (1.240171) | |
Net Income | |||||||
Net Income | (654.3) | (309.4) | 140 | (129.4) | (275.2) | (264.1) | |
Supplemental | |||||||
EBIT | (645.7) | (350.9) | 136.7 | (97.74) | - | - | |
EBITDA | (620.7) | (329.8) | 148.6 | (86.1) | - | - | |