
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,211.3 | 1,185.8 | 1,469.4 | 925.2 | 722 | 616.2 | |
COGS | 871.1 | 879.6 | 885.2 | 613.6 | 440.7 | 361.1 | |
Gross Profit | 340.2 | 306.1 | 584.2 | 311.6 | 281.4 | 255.1 | |
Operating Expenses & Income | |||||||
Operating Income | (167.5) | (172) | (4.991488) | (255.4) | (179.9) | (157.7) | |
Total Operating Expenses | 507.7 | 478.1 | 589.2 | 567 | 902 | 590.2 | |
R&D Expenses | 30.46 | 24.87 | 25.21 | 24.06 | 17.38 | 14.05 | |
Selling General & Admin Expenses | 112.2 | 116.1 | 129 | 89.51 | 126.4 | 226 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.195809) | (0.314445) | (0.96413) | (1.552718) | (7.247165) | (9.131618) | |
Interest Income | 23.21 | 15.3 | 9.20785 | 6.486224 | 1.436699 | 0.90742 | |
Income Tax Expense | 2.231855 | 19.71 | 23.16 | 4.813035 | - | 1.57014 | |
Net Income | |||||||
Net Income | (166.4) | (187.1) | (22.07) | (257.6) | (198.6) | (174.9) | |
Supplemental | |||||||
EBIT | (163) | (166.1) | 4.410413 | (250.7) | - | - | |
EBITDA | (114.5) | (114.3) | 61.94 | (191.4) | - | - | |