
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,108.6 | 1,888.9 | 2,176.7 | 1,733.3 | 1,188.6 | 955 | |
COGS | 2,079.1 | 1,968.5 | 1,922.6 | 1,592.8 | 1,153 | 910.3 | |
Gross Profit | 1,029.4 | (79.67) | 254.1 | 140.5 | 35.55 | 44.67 | |
Operating Expenses & Income | |||||||
Operating Income | (100.8) | (283.3) | 53.12 | 17.13 | (28.45) | (7.318165) | |
Total Operating Expenses | 1,130.2 | 203.6 | 201 | 123.4 | 1,217.1 | 687.9 | |
R&D Expenses | 60.48 | 81.78 | 88.01 | 84.82 | 77.26 | 51.5 | |
Selling General & Admin Expenses | 122.2 | 51.26 | 65.13 | 45.81 | 15.65 | 90.54 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (89.64) | (32.55) | (31.77) | (25.61) | (19.4) | (17.26) | |
Interest Income | 5.368849 | 11.39 | 9.089765 | 6.561006 | 3.041834 | 0.667944 | |
Income Tax Expense | (261.9) | 39.99 | 14.43 | 4.737702 | - | (0.101877) | |
Net Income | |||||||
Net Income | 90.19 | (293.4) | 43.92 | 12.56 | (30.42) | (83.79) | |
Supplemental | |||||||
EBIT | (60.15) | (251.4) | 84.26 | 39.22 | - | - | |
EBITDA | 110.9 | (91.08) | 247.9 | 219.5 | - | - | |