
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,350.2 | 1,653.4 | 1,987.3 | 1,412.3 | 1,034.4 | 974.4 | |
COGS | 1,060.1 | 1,423.4 | 1,712.6 | 1,220.3 | 991.8 | 930.7 | |
Gross Profit | 290.1 | 230.1 | 274.7 | 192 | 42.55 | 43.77 | |
Operating Expenses & Income | |||||||
Operating Income | 159.3 | (109.3) | 18.87 | (175.2) | (56.87) | (87.74) | |
Total Operating Expenses | 130.8 | 339.4 | 255.9 | 367.2 | 1,091.3 | 565.1 | |
R&D Expenses | 6.303262 | 10.31 | 9.304364 | 7.659371 | 6.27084 | 6.131658 | |
Selling General & Admin Expenses | 41.88 | 76.19 | 103.5 | 89.1 | 29.73 | 19.65 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.73) | (32.17) | (48.47) | (46.96) | (29.45) | (25.88) | |
Interest Income | 5.735813 | 10.72 | 8.458288 | 4.476196 | 2.701072 | 1.524925 | |
Income Tax Expense | 25.68 | (6.593568) | 4.856731 | (3.604905) | - | (7.334238) | |
Net Income | |||||||
Net Income | 133.9 | (97.49) | 12.96 | (164.1) | (311.2) | (303.6) | |
Supplemental | |||||||
EBIT | 171.6 | (85.49) | 65.51 | (128.8) | - | - | |
EBITDA | 231 | 11.39 | 188.9 | (19.02) | - | - | |