
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 322.5 | 944.3 | 1,654 | 277.1 | 389.1 | 432.5 | |
COGS | 223.1 | 777.6 | 1,383.3 | 574 | 536.2 | 556.5 | |
Gross Profit | 99.37 | 166.7 | 270.7 | (296.8) | (147.1) | (124) | |
Operating Expenses & Income | |||||||
Operating Income | (159.7) | (207.8) | 31.25 | (1,507) | (299.7) | (377.6) | |
Total Operating Expenses | 259 | 374.5 | 239.5 | 1,210.2 | 688.8 | 565.2 | |
R&D Expenses | 17.52 | 32.64 | 65.13 | 37.57 | 13.53 | 8.665969 | |
Selling General & Admin Expenses | 37.52 | 95.85 | 112.7 | 145.6 | 38.64 | 24.75 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.805359) | (13.29) | (42.09) | (61.5) | (70.4) | (89.68) | |
Interest Income | 1.325231 | 0.864461 | 1.040535 | 9.526651 | 3.088193 | 5.681329 | |
Income Tax Expense | (2.012719) | 15.81 | 3.181538 | (57.92) | - | (13.45) | |
Net Income | |||||||
Net Income | (138.1) | (228.8) | 28.29 | (1,162.1) | (819.6) | (793.3) | |
Supplemental | |||||||
EBIT | (136.5) | (200) | 71.74 | (1,207.3) | - | - | |
EBITDA | (94.97) | (136.9) | 153 | (1,118.7) | - | - | |