
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 378.3 | 407.4 | 538.6 | 67.77 | 7.887 | 7.819 | |
COGS | 365.7 | 312.3 | 364.5 | 51.66 | 4.21 | 5.385 | |
Gross Profit | 12.6 | 95.05 | 174.1 | 16.11 | 3.677 | 2.434 | |
Operating Expenses & Income | |||||||
Operating Income | (38.44) | 97.12 | 40.51 | (44.45) | (32.16) | (31.33) | |
Total Operating Expenses | 75.52 | 50.46 | 133.6 | 60.56 | 35.84 | 33.77 | |
R&D Expenses | 13.01 | 6.395 | 15.21 | 5.337 | 2.908 | 2.948 | |
Selling General & Admin Expenses | 53.03 | 43.44 | 110.4 | 54.7 | 32.92 | 32.03 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.578) | (11.77) | (16.1) | (21.08) | (24.33) | (24.02) | |
Interest Income | 3.33 | 7.588 | 44.26 | 55.66 | 45.83 | 43.83 | |
Income Tax Expense | (17.37) | 15.66 | 48.2 | 37.82 | 8.896 | 0.567 | |
Net Income | |||||||
Net Income | (26.56) | 53.33 | 416.5 | 59.7 | 40.91 | 7.023 | |
Supplemental | |||||||
EBIT | (12.77) | 80.76 | 507.6 | 118.6 | 74.14 | (91.01) | |
EBITDA | 8.229 | 95.85 | 516 | 128.4 | 80.62 | (84.45) | |