
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 706.3 | 888.9 | 516.5 | 825.8 | 1,528.4 | 1,832.1 | |
COGS | 606.9 | 758.9 | 429 | 685.7 | 1,377.7 | 1,655.6 | |
Gross Profit | 99.39 | 130 | 87.53 | 140.1 | 150.7 | 176.5 | |
Operating Expenses & Income | |||||||
Operating Income | 169.9 | (139.5) | 109.7 | (172.3) | (356.2) | (258.9) | |
Total Operating Expenses | 123.4 | 172.2 | 186.1 | 998.1 | 1,884.6 | 2,091 | |
R&D Expenses | 17.53 | 15.43 | 19.39 | 18.77 | 43.01 | 42.67 | |
Selling General & Admin Expenses | 90.48 | 125.9 | 146.7 | 293.6 | 463.9 | 392.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.783) | (21.35) | (33.9) | (37.99) | (45.43) | (36.44) | |
Interest Income | 0.444 | 5.717 | 4.695 | 13.09 | 24.25 | 26.13 | |
Income Tax Expense | 3.736 | (2.566) | 3.019 | - | - | - | |
Net Income | |||||||
Net Income | 36.17 | (52.81) | 19.89 | 137.4 | (95.51) | (224.5) | |
Supplemental | |||||||
EBIT | 169.9 | (139.5) | 109.7 | - | - | - | |
EBITDA | 198.2 | (96.46) | 158.1 | - | - | - | |