
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 393.6 | 165.8 | 1,776.8 | 1,151.6 | 1,697 | 1,756.9 | |
COGS | 315.2 | 186.9 | 1,545.1 | 998.9 | 1,546.7 | 1,634.6 | |
Gross Profit | 78.46 | (21.1) | 231.7 | 152.8 | 150.3 | 122.3 | |
Operating Expenses & Income | |||||||
Operating Income | 20.54 | (61.59) | 91.96 | (188.6) | 28.23 | (16.77) | |
Total Operating Expenses | 57.92 | 40.5 | 139.7 | 341.3 | 1,668.8 | 1,089.9 | |
R&D Expenses | 20.76 | 14.87 | 45.98 | 34.55 | 49.89 | 56.17 | |
Selling General & Admin Expenses | 31.38 | 29.43 | 47.74 | 63.86 | 33.53 | 86.72 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.593362) | (4.670877) | (26.16) | (26.19) | (35.27) | (33.85) | |
Interest Income | 14.82 | 13.89 | 2.840814 | 0.513218 | 0.395469 | 0.317073 | |
Income Tax Expense | 1.929333 | (11.13) | 34.47 | 3.936569 | - | 0.562512 | |
Net Income | |||||||
Net Income | 19.32 | (51.56) | 56.24 | (191.9) | (42.84) | (53.91) | |
Supplemental | |||||||
EBIT | 30.19 | (58.26) | 116.7 | (162) | - | - | |
EBITDA | 50.82 | (37.65) | 170.8 | (73.03) | - | - | |