
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 559.4 | 461.8 | 472.6 | 397.6 | 411.4 | 415.7 | |
COGS | 493.8 | 385.6 | 383.6 | 300.4 | 312.3 | 316.2 | |
Gross Profit | 65.58 | 76.22 | 88.97 | 97.22 | 99.1 | 99.45 | |
Operating Expenses & Income | |||||||
Operating Income | (776.8) | (372.3) | (192.5) | (80.64) | (66.12) | (67.56) | |
Total Operating Expenses | 842.4 | 448.5 | 281.5 | 177.9 | 477.5 | 359.3 | |
R&D Expenses | 57.06 | 53.4 | 36.73 | 39.93 | 50.41 | 52.25 | |
Selling General & Admin Expenses | 116.2 | 127.2 | 109.2 | 81.82 | 30.48 | 115.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (218.4) | (152.5) | (37.84) | (27.13) | (25.25) | (24.98) | |
Interest Income | 15.8 | 7.052404 | 0.415331 | 0.0711 | 0.0899 | 0.0806 | |
Income Tax Expense | (6.923639) | 5.083711 | (0.765266) | (0.339462) | - | 1.363524 | |
Net Income | |||||||
Net Income | (866.4) | (412.1) | (199.8) | (94.18) | (123.2) | (123.7) | |
Supplemental | |||||||
EBIT | (675.7) | (244.7) | (160.1) | (53.33) | - | - | |
EBITDA | (639.7) | (212.1) | (132) | (32.14) | - | - | |