
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,033.4 | 1,058.5 | 704.6 | 1,567.9 | 2,010.8 | 1,374.4 | |
COGS | 890.6 | 945.6 | 890.1 | 1,143.6 | 1,438.5 | 1,008.8 | |
Gross Profit | 142.8 | 112.8 | (185.5) | 424.3 | 572.3 | 365.6 | |
Operating Expenses & Income | |||||||
Operating Income | (42.83) | (117.3) | (407.5) | 95.38 | (1,424.5) | (1,543.3) | |
Total Operating Expenses | 185.6 | 230.2 | 222 | 328.9 | 1,996.8 | 1,908.9 | |
R&D Expenses | - | - | - | - | 933.7 | - | |
Selling General & Admin Expenses | 183.1 | 222 | - | 26 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.89) | (17.76) | (16.52) | (13.27) | (13.82) | (19.71) | |
Interest Income | 18.84 | 17.72 | 0.051 | 0.006 | 1.176 | - | |
Income Tax Expense | (2.158) | 1.136 | 1.063 | 18.11 | 26.29 | (24.05) | |
Net Income | |||||||
Net Income | 9.025 | 0.744 | (555.3) | 31.13 | (3,084.5) | (3,148.2) | |
Supplemental | |||||||
EBIT | 25.75 | 19.64 | (537.7) | 62.51 | (3,044.4) | (1,542.9) | |
EBITDA | 73.07 | 74.72 | (465.5) | 185 | (2,594.8) | (1,147.2) | |