
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,975.9 | 1,252.1 | 1,026.3 | 1,320.1 | 1,567.2 | 1,594.3 | |
COGS | 1,897.7 | 1,215.9 | 877.9 | 1,094.6 | 1,323.3 | 1,354.2 | |
Gross Profit | 78.26 | 36.17 | 148.3 | 225.5 | 244 | 240.1 | |
Operating Expenses & Income | |||||||
Operating Income | (148) | (372) | 51.41 | 120.4 | 101.2 | 82.51 | |
Total Operating Expenses | 226.3 | 408.1 | 96.93 | 105.1 | 1,466 | 863.3 | |
R&D Expenses | 104.6 | 84.13 | 52.16 | 56.2 | 69.94 | 65.34 | |
Selling General & Admin Expenses | 91.46 | 102 | 50.51 | 48.18 | 32.57 | 73.19 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.6) | (9.552214) | (5.573265) | (2.390359) | (0.569009) | (0.666339) | |
Interest Income | 4.929186 | 5.23251 | 4.241325 | 4.995994 | 4.142444 | 2.590689 | |
Income Tax Expense | (41.35) | (47.74) | 5.791138 | 13.76 | - | 0.929172 | |
Net Income | |||||||
Net Income | (106.9) | (329.9) | 45.67 | 106.4 | 60.88 | 45.86 | |
Supplemental | |||||||
EBIT | (129.8) | (368.2) | 57.03 | 122.5 | - | - | |
EBITDA | (72.79) | (291.2) | 95.27 | 159.6 | - | - | |