
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 166.2 | 195.8 | 159.3 | 91.64 | 410.2 | 550.2 | |
COGS | 303.6 | 139.6 | 121.9 | 117.1 | 364.2 | 483.7 | |
Gross Profit | (137.4) | 56.14 | 37.36 | (25.43) | 46 | 66.54 | |
Operating Expenses & Income | |||||||
Operating Income | (615.9) | (242.8) | (185.5) | (806.1) | (213.4) | (213.1) | |
Total Operating Expenses | 478.5 | 298.9 | 222.9 | 780.7 | 259.4 | 405.4 | |
R&D Expenses | 26.02 | 7.663304 | 4.080989 | - | 7.881295 | 13.56 | |
Selling General & Admin Expenses | 93.4 | 97.78 | 103.3 | 79.31 | 86.71 | 102.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.63) | (67.19) | (54.99) | (38.58) | (17.71) | (16.68) | |
Interest Income | 0.340479 | 0.234647 | 0.521717 | 0.30148 | 1.740924 | 1.421763 | |
Income Tax Expense | 27.41 | 2.516313 | (7.326273) | 14.6 | 5.306487 | 5.286622 | |
Net Income | |||||||
Net Income | (592.8) | (228) | (182.6) | (813.3) | (228.1) | (223.7) | |
Supplemental | |||||||
EBIT | (558) | (180.7) | (147.6) | (778.9) | (189.7) | - | |
EBITDA | (540.6) | (164.3) | (128.9) | (771.4) | (180.9) | - | |