
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,812.5 | 1,800 | 1,265 | 600.2 | 428 | 359.2 | |
COGS | 1,446.3 | 1,493.8 | 1,075.6 | 602.8 | 470.7 | 388.4 | |
Gross Profit | 366.2 | 306.2 | 189.5 | (2.635864) | (42.7) | (29.2) | |
Operating Expenses & Income | |||||||
Operating Income | 158 | (100.6) | (52.22) | (472.6) | (176.4) | (182.9) | |
Total Operating Expenses | 208.2 | 406.8 | 241.7 | 470 | 604.4 | 390.6 | |
R&D Expenses | 63.21 | 66 | 57.58 | 32.93 | 17.62 | 15.47 | |
Selling General & Admin Expenses | 100.6 | 96.5 | 87.21 | 78.85 | 35.53 | 112.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.11) | (40.59) | (39.99) | (43.16) | (38.5) | (38.81) | |
Interest Income | 5.022617 | 4.300238 | 2.662966 | 2.317392 | 1.281191 | 0.96545 | |
Income Tax Expense | 2.737478 | (0.503) | (10.29) | (4.154619) | - | 1.33006 | |
Net Income | |||||||
Net Income | 121.8 | (116.6) | (46.78) | (464.3) | (232.1) | (222.3) | |
Supplemental | |||||||
EBIT | 211.8 | (70.84) | (13.97) | (431) | - | - | |
EBITDA | 272.3 | (9.248473) | 48.23 | (370.2) | - | - | |