
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,542.4 | 1,404 | 1,017.2 | 851.1 | 619.1 | 625.7 | |
COGS | 1,092.8 | 1,003.1 | 667.2 | 558.1 | 352.3 | 350.2 | |
Gross Profit | 449.6 | 400.8 | 350 | 293.1 | 266.9 | 275.5 | |
Operating Expenses & Income | |||||||
Operating Income | (47.4) | (80.28) | (111) | (90.81) | 1.453383 | 10.37 | |
Total Operating Expenses | 497 | 481.1 | 461 | 383.9 | 617.7 | 447.4 | |
R&D Expenses | 75.08 | 79.89 | 84.3 | 70.36 | 41.59 | 40.04 | |
Selling General & Admin Expenses | 107.4 | 107.6 | 109 | 91.82 | 79.26 | 174.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.27) | (50.64) | (66.03) | (67.87) | (57.45) | (56.22) | |
Interest Income | 2.599984 | 57.39 | 102.7 | 118.9 | 34.24 | 97.05 | |
Income Tax Expense | 10.62 | 9.470228 | 1.684594 | 4.844701 | - | 9.305325 | |
Net Income | |||||||
Net Income | (54.3) | (87.87) | (114.4) | (97.32) | (232.8) | (223.4) | |
Supplemental | |||||||
EBIT | (22.72) | (30.43) | (47.39) | (24.15) | - | - | |
EBITDA | 18.22 | 10.19 | (12.53) | 6.844345 | - | - | |