
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,592.5 | 577 | 352.4 | 183.2 | 149.4 | 148.2 | |
COGS | 1,237.7 | 430.8 | 251.4 | 140.1 | 121.6 | 120.1 | |
Gross Profit | 354.8 | 146.3 | 101 | 43.09 | 27.81 | 28.15 | |
Operating Expenses & Income | |||||||
Operating Income | 51.93 | (333) | (286.8) | (328.1) | (52.6) | (68.61) | |
Total Operating Expenses | 302.9 | 479.3 | 387.8 | 371.2 | 202 | 146.2 | |
R&D Expenses | 29.64 | 22.12 | 18.11 | 13.74 | 12.36 | 12.05 | |
Selling General & Admin Expenses | 66.8 | 59.9 | 56.05 | 45.04 | 19.85 | 54.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (109.5) | (151.7) | (106.4) | (59.93) | (8.552171) | (6.804861) | |
Interest Income | 1.450553 | 1.349099 | 0.283388 | 1.661335 | 1.503804 | 2.906776 | |
Income Tax Expense | 23.47 | (18.35) | (5.146992) | (32.61) | - | (0.0377) | |
Net Income | |||||||
Net Income | 15.81 | (281.7) | (248) | (269.8) | (169.6) | (164.8) | |
Supplemental | |||||||
EBIT | 162.3 | (181.7) | (178.5) | (266.9) | - | - | |
EBITDA | 206.6 | (153.8) | (134.5) | (253.8) | - | - | |