
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,646.2 | 1,914.6 | 1,342.7 | 673.3 | 459.2 | 476.8 | |
COGS | 2,341.8 | 1,742.9 | 1,104.3 | 535.5 | 422.5 | 419 | |
Gross Profit | 304.5 | 171.7 | 238.4 | 137.8 | 36.73 | 57.82 | |
Operating Expenses & Income | |||||||
Operating Income | (319.1) | 344.6 | (162.4) | (291) | (346.6) | (294.4) | |
Total Operating Expenses | 658.4 | 590.8 | 238.4 | 428.8 | 381.8 | 329.7 | |
R&D Expenses | 126.7 | 58.72 | 44.53 | 54.87 | 79.84 | 66.8 | |
Selling General & Admin Expenses | 176.2 | 192.4 | 121 | 153.5 | 153.2 | 115.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.6) | (25.8) | (10.42) | (5.406) | (1.471) | (1.025) | |
Interest Income | 5.737 | 18.46 | 32.66 | 34.37 | 18.38 | 8.559 | |
Income Tax Expense | 9.443 | 53.55 | 10.22 | (15.3) | (12.01) | (10.47) | |
Net Income | |||||||
Net Income | (359) | 240.2 | (56.09) | (251.5) | (303) | (245.6) | |
Supplemental | |||||||
EBIT | (318.9) | 342.9 | (34.59) | (285.8) | (333.9) | (307.7) | |
EBITDA | (123.6) | 555.9 | 8.472 | (232.1) | (292.8) | (269.2) | |