
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,709.9 | 1,143 | 823.5 | 585 | 348 | 329.1 | |
COGS | 1,498.9 | 967.6 | 727.2 | 512.5 | 313.4 | 303.6 | |
Gross Profit | 211 | 175.3 | 96.26 | 72.52 | 34.56 | 25.49 | |
Operating Expenses & Income | |||||||
Operating Income | (167.8) | (130) | (189.6) | (143.8) | (121) | (126.2) | |
Total Operating Expenses | 1,877.7 | 1,273 | 1,013 | 728.8 | 469 | 455.3 | |
R&D Expenses | 122.8 | 104.1 | 91.93 | 79.39 | 53.99 | 52.18 | |
Selling General & Admin Expenses | 73.58 | 128.3 | 73.54 | 33.42 | 28.11 | 131.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.17115) | (1.826636) | (1.121546) | (1.764063) | (0.671515) | (0.990372) | |
Interest Income | 14.55 | 1.768616 | 0.230686 | 0.158071 | 0.459101 | 0.476746 | |
Income Tax Expense | (46.24) | 116.7 | - | - | - | - | |
Net Income | |||||||
Net Income | (252.2) | (468.8) | (281.7) | (207.2) | (156.6) | (151.7) | |
Supplemental | |||||||
EBIT | (303.7) | (341.7) | - | - | - | - | |
EBITDA | (239.2) | (303.3) | - | - | - | - | |