
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 833.4 | 416.4 | 224.5 | 175.2 | 371.2 | 426.6 | |
COGS | 668.7 | 311.2 | 163.9 | 142.5 | 230.4 | 262.6 | |
Gross Profit | 164.7 | 105.2 | 60.59 | 32.73 | 140.8 | 164 | |
Operating Expenses & Income | |||||||
Operating Income | (67.95) | (142.3) | (138.3) | (114.7) | 19.42 | 11.36 | |
Total Operating Expenses | 232.6 | 247.5 | 198.9 | 147.4 | 351.8 | 346.2 | |
R&D Expenses | 5.872982 | 5.729478 | 4.159696 | 5.367316 | 5.228987 | 5.132049 | |
Selling General & Admin Expenses | 77.82 | 80.82 | 57.64 | 60.93 | 26.84 | 74.34 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.92) | (22.51) | (20.82) | (16.27) | (15.32) | (14.75) | |
Interest Income | 1.062106 | 0.113615 | 0.0704 | 0.0488 | 0.0404 | 0.0536 | |
Income Tax Expense | (5.512379) | (25.73) | 10.01 | 26.87 | - | (0.406006) | |
Net Income | |||||||
Net Income | (60.14) | (118.4) | (149.2) | (136.1) | (28.88) | (22.15) | |
Supplemental | |||||||
EBIT | (54.03) | (122.9) | (122.7) | (94.47) | - | - | |
EBITDA | (35.67) | (103.4) | (107.7) | (82.28) | - | - | |