
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 597.1 | 928.1 | 665.4 | 726.8 | 443.2 | 461.7 | |
COGS | 532.2 | 1,124.9 | 753.6 | 780.8 | 486.9 | 506.9 | |
Gross Profit | 64.9 | (196.8) | (88.24) | (54.01) | (43.76) | (45.13) | |
Operating Expenses & Income | |||||||
Operating Income | 6.119569 | (274.3) | (224.3) | (223.2) | (85.99) | (99.58) | |
Total Operating Expenses | 58.78 | 77.5 | 136.1 | 169.2 | 529.2 | 318.6 | |
R&D Expenses | 20.52 | 31.72 | 18.91 | 19.21 | 9.167328 | 9.709576 | |
Selling General & Admin Expenses | 32.05 | 50.39 | 58.72 | 45.85 | 12.61 | 9.294824 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.17) | (20.1) | (23.85) | (28.13) | (26.25) | (26.18) | |
Interest Income | 8.680674 | 1.886461 | 0.0797 | 0.0869 | 0.0261 | 0.0155 | |
Income Tax Expense | (2.532797) | 3.464873 | 1.463676 | 1.620614 | - | - | |
Net Income | |||||||
Net Income | 8.873772 | (277.2) | (236.9) | (235.6) | (203.7) | (190.7) | |
Supplemental | |||||||
EBIT | 18.51 | (253.8) | (211.6) | (206.6) | - | - | |
EBITDA | 42.57 | (192.8) | (142.8) | (140.1) | - | - | |