
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 915.6 | 795.9 | 1,605.5 | 1,246.8 | 1,717.4 | 1,630.6 | |
COGS | 741 | 665.6 | 1,414.1 | 1,272.5 | 1,636.4 | 1,547.3 | |
Gross Profit | 174.5 | 130.3 | 191.4 | (25.7) | 81.03 | 83.3 | |
Operating Expenses & Income | |||||||
Operating Income | 68.77 | (71.48) | 59.97 | (496.4) | (28.03) | (46.62) | |
Total Operating Expenses | 105.8 | 201.8 | 131.4 | 470.7 | 1,745.4 | 474.9 | |
R&D Expenses | 29.03 | 27.66 | 37.41 | 44.05 | 56.36 | 55.06 | |
Selling General & Admin Expenses | 52.62 | 53.63 | 75.47 | 109.1 | 32.38 | 24.45 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.498082) | (10.23) | (14.97) | (33.13) | (33.51) | (34.49) | |
Interest Income | 0.810082 | 0.46723 | 1.654722 | 2.999181 | 1.101954 | 0.875402 | |
Income Tax Expense | 10.96 | 7.793123 | 8.649927 | (68.8) | - | (2.489174) | |
Net Income | |||||||
Net Income | 56.96 | (79.49) | 31.84 | (189.1) | (44.89) | (50.8) | |
Supplemental | |||||||
EBIT | 76.98 | (61.39) | 75.04 | (463.8) | - | - | |
EBITDA | 104.4 | (32.42) | 113.4 | (376.6) | - | - | |