
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,449 | 879 | 801.3 | 1,144.6 | 1,451.7 | 1,550.7 | |
COGS | 1,214.3 | 735.8 | 698.5 | 996.4 | 1,201.1 | 1,285.2 | |
Gross Profit | 234.7 | 143.2 | 102.8 | 148.1 | 250.7 | 265.5 | |
Operating Expenses & Income | |||||||
Operating Income | 22.31 | (54.72) | (265.3) | (94.31) | 78.06 | 63.24 | |
Total Operating Expenses | 212.4 | 197.9 | 368.1 | 242.4 | 1,373.7 | 866.7 | |
R&D Expenses | 58.29 | 55.63 | 52.45 | 43.08 | 52.09 | 53.51 | |
Selling General & Admin Expenses | 80.43 | 102.7 | 68.37 | 57.38 | 37.91 | 104.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.86) | (33.49) | (30.4) | (16.46) | (14.97) | (14.38) | |
Interest Income | 6.787472 | 12.19 | 10.87 | 0.731774 | 0.606555 | 0.351175 | |
Income Tax Expense | 7.581752 | (3.535788) | (24.23) | (8.15792) | - | (2.207118) | |
Net Income | |||||||
Net Income | 30.2 | (32.45) | (216.5) | (87.14) | 30.6 | 32.94 | |
Supplemental | |||||||
EBIT | 60.14 | (22.9) | (237.1) | (79.16) | - | - | |
EBITDA | 94.03 | (2.079962) | (218.5) | (71.36) | - | - | |