
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 176.8 | 197.9 | 988 | 2,093.9 | 796.4 | 820.3 | |
COGS | 181.2 | 176.8 | 861.7 | 2,096.4 | 970.8 | 1,003.1 | |
Gross Profit | (4.351518) | 21.03 | 126.3 | (2.529095) | (174.4) | (182.8) | |
Operating Expenses & Income | |||||||
Operating Income | (205.4) | (173.9) | (119.2) | (367.9) | (389.5) | (396.5) | |
Total Operating Expenses | 201 | 195 | 245.5 | 365.3 | 1,185.8 | 815.2 | |
R&D Expenses | 10.8 | 11.63 | 50.56 | 103.2 | 35.62 | 30.16 | |
Selling General & Admin Expenses | 44.26 | 45.76 | 129.7 | 143.9 | 52.62 | 33.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.041135) | (0.783554) | (22.23) | (33.98) | (37.19) | (46.69) | |
Interest Income | 1.47539 | 0.572653 | 4.426631 | 1.707357 | 6.771243 | 16.29 | |
Income Tax Expense | 22.82 | 1.016867 | (20.7) | (11.82) | - | (23.06) | |
Net Income | |||||||
Net Income | (210.7) | (162.2) | (68.88) | (105.5) | (573.2) | (566.1) | |
Supplemental | |||||||
EBIT | (203.5) | (174.7) | (60.81) | (184.5) | - | - | |
EBITDA | (194.3) | (168.2) | (25.11) | (102.2) | - | - | |