

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 776.1 | 799.7 | 609.3 | 396.9 | 319.2 | 251.7 | |
COGS | 790.8 | 809.4 | 673.5 | 334.4 | 222.1 | 198.4 | |
Gross Profit | (14.7) | (9.715174) | (64.25) | 62.51 | 97.03 | 53.31 | |
Operating Expenses & Income | |||||||
Operating Income | (717.3) | (1,300.5) | (1,439.8) | (645.1) | (26.29) | (56.86) | |
Total Operating Expenses | 702.6 | 1,290.8 | 1,375.5 | 707.6 | 345.5 | 214.4 | |
R&D Expenses | 48.78 | 68.71 | 59.08 | 48.38 | 37.25 | 37.07 | |
Selling General & Admin Expenses | 205.1 | 196 | 138.6 | 126.6 | 19.75 | 93.56 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (228.5) | (253.2) | (190.5) | (141.7) | (11) | (10.13) | |
Interest Income | 3.384955 | 1.912611 | 1.373234 | 0.617969 | 10.79 | 9.394753 | |
Income Tax Expense | 5.092936 | (3.529123) | 0.31993 | 4.035997 | - | (1.542694) | |
Net Income | |||||||
Net Income | (718) | (1,270.6) | (1,647.3) | (911.8) | (45.12) | (63.14) | |
Supplemental | |||||||
EBIT | (305) | (596.3) | (190) | (138.8) | - | - | |
EBITDA | (241.9) | (536.6) | (144.4) | (105.2) | - | - | |