

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,086 | 903.2 | 1,571.5 | 1,106.3 | 949.8 | 1,016.8 | |
COGS | 993.1 | 740 | 1,245.8 | 839.3 | 621.9 | 646.4 | |
Gross Profit | 92.86 | 163.2 | 325.7 | 267 | 327.9 | 370.4 | |
Operating Expenses & Income | |||||||
Operating Income | (54.83) | 26.33 | 83.25 | 61.42 | 23.85 | 21.98 | |
Total Operating Expenses | 147.7 | 136.8 | 242.4 | 205.6 | 926 | 784.7 | |
R&D Expenses | 50.94 | 59.45 | 85.83 | 84.36 | 106.3 | 124.8 | |
Selling General & Admin Expenses | 9.224444 | 10.73 | 33.69 | 12.51 | 107 | 154.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.49) | (22.38) | (13.78) | (24.54) | (36.38) | (38.42) | |
Interest Income | 1.080734 | 1.785718 | 1.087772 | 6.474815 | 6.406641 | 4.692309 | |
Income Tax Expense | (7.889663) | 2.410869 | 5.852788 | (2.745263) | - | (10.03) | |
Net Income | |||||||
Net Income | (46.88) | 26.14 | 77.13 | 63.89 | (66.44) | (79.09) | |
Supplemental | |||||||
EBIT | (41.58) | 37.63 | 91.2 | 75.58 | - | - | |
EBITDA | (20.21) | 70.18 | 121 | 98.68 | - | - | |