
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 678.4 | 506.8 | 396 | 157.2 | 75.71 | 82.16 | |
COGS | 591.5 | 492.1 | 362.5 | 133 | 51.23 | 53.19 | |
Gross Profit | 86.9 | 14.64 | 33.5 | 24.14 | 24.48 | 28.97 | |
Operating Expenses & Income | |||||||
Operating Income | (130.1) | (249.2) | (470.5) | (258.9) | (43.03) | (65.76) | |
Total Operating Expenses | 217 | 263.8 | 504 | 283 | 118.7 | 117 | |
R&D Expenses | 28.43 | 25.93 | 18.39 | 11.46 | 9.795392 | 9.930718 | |
Selling General & Admin Expenses | 91.67 | 67.12 | 63.5 | 48.87 | 20.64 | 15.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.49) | (72.95) | (67.06) | (57.98) | (53.61) | (51.98) | |
Interest Income | 46.86 | 71.36 | 73.41 | 68.07 | 58.66 | 43.31 | |
Income Tax Expense | (23.98) | 52.73 | 55.44 | 15.15 | - | 5.716521 | |
Net Income | |||||||
Net Income | (109.3) | (307.8) | (512.9) | (307.2) | (274.7) | (268) | |
Supplemental | |||||||
EBIT | (81.74) | (195.2) | (411.4) | (239.9) | - | - | |
EBITDA | (40.71) | (158.3) | (375.7) | (211.4) | - | - | |