

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 579.6 | 1,150.3 | 859.8 | 697.7 | 704.5 | 705.6 | |
COGS | 454.8 | 944.6 | 943.1 | 706.4 | 664.6 | 638.4 | |
Gross Profit | 124.7 | 205.7 | (83.29) | (8.75086) | 39.95 | 67.2 | |
Operating Expenses & Income | |||||||
Operating Income | (199.3) | 9.310416 | (370.8) | (376) | (109.6) | (107.7) | |
Total Operating Expenses | 324.1 | 196.4 | 287.5 | 367.2 | 814.1 | 525.5 | |
R&D Expenses | 39.86 | 37 | 49.09 | 69.01 | 40.21 | 42.4 | |
Selling General & Admin Expenses | 91.6 | 94.2 | 89.57 | 77.21 | 43.24 | 91.75 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32.52) | (28.23) | (45.06) | (47.8) | (41.4) | (41.03) | |
Interest Income | 2.696165 | 6.577904 | 6.778893 | 3.316013 | 2.380966 | 1.913877 | |
Income Tax Expense | (9.560949) | (0.929288) | (20.8) | 22.21 | - | (4.599138) | |
Net Income | |||||||
Net Income | (161.7) | 19.36 | (240.8) | (418.1) | (146.5) | (142.9) | |
Supplemental | |||||||
EBIT | (166.4) | 37.52 | (330.9) | (326.8) | - | - | |
EBITDA | (127.8) | 94.71 | (276.8) | (274.5) | - | - | |