
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,758.7 | 1,946.3 | 2,213.5 | 2,544 | 3,526.2 | 6,653.7 | |
COGS | 1,856.8 | 1,873.8 | 1,770.3 | 2,059.2 | 2,966.7 | 5,590.1 | |
Gross Profit | 262.7 | 389.6 | 443.2 | 484.8 | 559.4 | 1,063.6 | |
Operating Expenses & Income | |||||||
Operating Income | (195.9) | (230.9) | (47.19) | (730.8) | 13.42 | (3.424284) | |
Total Operating Expenses | 415.6 | 566.9 | 490.4 | 1,215.6 | 546 | 1,067 | |
R&D Expenses | 45.95 | 54.55 | 37.77 | 39.1 | 36.31 | 55.86 | |
Selling General & Admin Expenses | 62.9 | 156.7 | 84.04 | 854.6 | 147.3 | 283.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.815) | (1.030419) | (1.49127) | (2.102027) | (1.396) | (68.44) | |
Interest Income | - | 1.030419 | 1.49127 | 2.102027 | 1.396 | 2.443725 | |
Income Tax Expense | 0.039 | 0.0115 | 0.07 | 0.0301 | 0.194 | (4.301832) | |
Net Income | |||||||
Net Income | (304) | (338.4) | (178.9) | (803.3) | 11.83 | (13.23) | |
Supplemental | |||||||
EBIT | (223.6) | (112) | (177.4) | (699.2) | 12.52 | 12.3 | |
EBITDA | (210.4) | (96.61) | (158.9) | (676.5) | 33.6 | 46.51 | |