
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,583.6 | 2,221.4 | 2,145.1 | 367.7 | 89.34 | 145.1 | |
COGS | 1,818.6 | 2,061.6 | 1,894.2 | 506.7 | 220.4 | 268.7 | |
Gross Profit | (235.1) | 159.9 | 250.9 | (138.9) | (131.1) | (123.6) | |
Operating Expenses & Income | |||||||
Operating Income | (523) | (159.6) | (285.8) | (745.5) | (440) | (412.6) | |
Total Operating Expenses | 303 | 406.6 | 536.7 | 606.6 | 308.9 | 289 | |
R&D Expenses | 76.02 | 156.9 | 192.9 | 175.5 | 126.8 | 77.79 | |
Selling General & Admin Expenses | 210 | 162.4 | 179.5 | 159.1 | 141.2 | 102.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.24) | (23) | (9.267) | (10.05) | (20.46) | (15.1) | |
Interest Income | 18.94 | 14.84 | 32.88 | 26.41 | 15.54 | 10.09 | |
Income Tax Expense | 44.37 | (0.016) | (0.188) | 0.111 | (0.103) | 1.113 | |
Net Income | |||||||
Net Income | (926.6) | (36.73) | (28.58) | (466.5) | (214.5) | (231.2) | |
Supplemental | |||||||
EBIT | (843) | 11.68 | (172.4) | (619.8) | (369.5) | - | |
EBITDA | (551.9) | 238.4 | 66.65 | (433.3) | (195.3) | (257.2) | |