
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 684.4 | 567.4 | 128.7 | 130.7 | 123.9 | 154.9 | |
COGS | 479.4 | 399.8 | 145.5 | 152.9 | 134.5 | 164.7 | |
Gross Profit | 205 | 167.6 | (16.78) | (22.19) | (10.58) | (9.896585) | |
Operating Expenses & Income | |||||||
Operating Income | (305.9) | (109.4) | 216.4 | 374.5 | (97.34) | (118) | |
Total Operating Expenses | 510.8 | 276.9 | (233.2) | (396.7) | 221.3 | 213.8 | |
R&D Expenses | 69.54 | 58.25 | 54.92 | 37 | 6.972192 | 3.022966 | |
Selling General & Admin Expenses | 72.27 | 68.66 | 74.51 | 65.96 | 24.79 | 28.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.81) | (7.663527) | (16.74) | (24.26) | (28.29) | (39.63) | |
Interest Income | 0.572108 | 0.117503 | 0.145504 | 0.0269 | 0.466013 | 0.576517 | |
Income Tax Expense | (1.736326) | (11.13) | 17.46 | 58.45 | - | 0.0332 | |
Net Income | |||||||
Net Income | (275.9) | (75.77) | (216.4) | (441.5) | (341.7) | (344.8) | |
Supplemental | |||||||
EBIT | (285.1) | (101.7) | (197.5) | (363.6) | - | - | |
EBITDA | (266) | (85.11) | (179.6) | (338.5) | - | - | |