
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,041.2 | 3,219.9 | 2,069.1 | 1,216.8 | 741.3 | 511.3 | |
COGS | 844.5 | 2,896.6 | 1,842.5 | 1,151.3 | 627.3 | 428.9 | |
Gross Profit | 196.7 | 323.2 | 226.6 | 65.5 | 113.9 | 82.36 | |
Operating Expenses & Income | |||||||
Operating Income | 26.14 | (0.420912) | (258.1) | (438.1) | (61.79) | (103.2) | |
Total Operating Expenses | 170.6 | 323.6 | 484.7 | 503.6 | 803.1 | 378.7 | |
R&D Expenses | 64.99 | 109.1 | 122.6 | 118 | 64.6 | 62.49 | |
Selling General & Admin Expenses | 84.47 | 101.7 | 131.9 | 131.9 | 43.38 | 94.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36.75) | (35.69) | (34.3) | (34.71) | (22.7) | (22.54) | |
Interest Income | 1.327579 | 2.54573 | 5.892666 | 13.31 | 1.191734 | 0.926453 | |
Income Tax Expense | (0.656641) | (6.276624) | (2.684816) | (35.08) | - | (5.799364) | |
Net Income | |||||||
Net Income | 29.32 | 8.588549 | (118) | (401.4) | (154.4) | (171.2) | |
Supplemental | |||||||
EBIT | 67.06 | 54.94 | (85.1) | (418.9) | - | - | |
EBITDA | 80.81 | 70.14 | (61.16) | (397) | - | - | |