
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,291.3 | 1,451.3 | 1,244.5 | 1,429.2 | 980.9 | 609.7 | |
COGS | 826.1 | 790.7 | 813 | 967.9 | 643.5 | 440.5 | |
Gross Profit | 465.2 | 660.6 | 431.4 | 461.3 | 337.4 | 169.2 | |
Operating Expenses & Income | |||||||
Operating Income | (136.3) | 70.81 | (174.3) | (281.8) | (390.8) | (551) | |
Total Operating Expenses | 601.5 | 589.8 | 605.8 | 743.1 | 728.2 | 720.2 | |
R&D Expenses | 148.1 | 105.5 | 70.99 | 44.16 | - | - | |
Selling General & Admin Expenses | 413.4 | 88 | 101 | 78 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.275) | (3.569) | (3.477) | (2.132) | (0.735) | (0.509) | |
Interest Income | 43.37 | 3.564 | 0.011 | 0.103 | 2.111 | - | |
Income Tax Expense | 4.551 | (19.36) | 34.07 | 4.272 | 4.171999 | 3.752 | |
Net Income | |||||||
Net Income | (181.7) | 71.59 | (203.1) | (585.6) | (336.2) | (545.7) | |
Supplemental | |||||||
EBIT | (136.3) | 70.81 | (174.3) | (281.8) | (390.8) | (551) | |
EBITDA | (123.3) | 87.38 | (130.1) | (219.8) | (389.1) | (550.1) | |