
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,483.6 | 2,025.8 | 2,445 | 1,673.2 | 2,321.5 | 2,290.5 | |
COGS | 1,324.8 | 1,869.4 | 2,248 | 1,531.9 | 2,103.4 | 2,093 | |
Gross Profit | 158.8 | 156.4 | 197 | 141.3 | 218.1 | 197.4 | |
Operating Expenses & Income | |||||||
Operating Income | (331.4) | (59.34) | (31.52) | (75.13) | 67.29 | 47.65 | |
Total Operating Expenses | 490.2 | 215.7 | 228.5 | 216.4 | 2,254.2 | 780.2 | |
R&D Expenses | 66.72 | 66.93 | 62.48 | 53.45 | 53.94 | 53.3 | |
Selling General & Admin Expenses | 76.61 | 82.19 | 85.6 | 64.76 | 60.34 | 48.75 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.6) | (34.44) | (25.85) | (16.28) | (8.696635) | (8.560015) | |
Interest Income | 4.997612 | 2.671128 | 2.150883 | 1.198068 | 0.595282 | 0.705888 | |
Income Tax Expense | (21.24) | 20.73 | (24.86) | (16.42) | - | (22.53) | |
Net Income | |||||||
Net Income | (230.8) | 15.19 | 18.79 | (61.76) | (35.67) | (44.08) | |
Supplemental | |||||||
EBIT | (271.6) | (9.780817) | (7.849032) | (67.51) | - | - | |
EBITDA | (249.8) | 5.224149 | 1.700581 | (62.89) | - | - | |