
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 248.7 | 681.1 | 285.7 | 345.3 | 444.5 | 468.3 | |
COGS | 387.1 | 634.7 | 419.4 | 478.6 | 533.2 | 520.9 | |
Gross Profit | (138.4) | 46.45 | (133.7) | (133.3) | (88.7) | (52.63) | |
Operating Expenses & Income | |||||||
Operating Income | (186.2) | (161.9) | (493.4) | (560.2) | (202) | (230.9) | |
Total Operating Expenses | 47.77 | 208.4 | 359.6 | 426.9 | 646.5 | 410.1 | |
R&D Expenses | 20.47 | 25.51 | 13.87 | 12.48 | 38.54 | 41.79 | |
Selling General & Admin Expenses | 32.11 | 96.52 | 47.52 | 54.88 | 25.08 | 22.22 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.55) | (91.88) | (142.6) | (145.4) | (27.47) | (26.19) | |
Interest Income | 0.728597 | 0.709428 | 0.178263 | 0.021 | 0.151702 | 0.364675 | |
Income Tax Expense | 2.387906 | 4.358496 | (0.279263) | (2.042723) | - | 0.343631 | |
Net Income | |||||||
Net Income | (166.1) | (141.5) | (464.7) | (538.9) | (90.38) | (90.62) | |
Supplemental | |||||||
EBIT | (187.1) | (73.88) | (372.9) | (433.7) | - | - | |
EBITDA | (127.6) | 48.61 | (235.4) | (306.6) | - | - | |