
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,878.2 | 2,153.8 | 1,708.4 | 1,070.3 | 1,211.8 | 1,246.9 |
COGS | 1,648 | 1,765.8 | 1,416.7 | 996.6 | 1,118.6 | 1,163.3 |
Gross Profit | 230.2 | 387.9 | 291.7 | 73.68 | 93.13 | 83.64 |
Operating Expenses & Income | ||||||
Operating Income | 38.3 | 167.1 | 76.06 | (123.7) | (121.1) | (135.3) |
Total Operating Expenses | 1,839.9 | 1,986.7 | 1,632.3 | 1,193.9 | 1,332.9 | 1,382.2 |
R&D Expenses | 48.96 | 51.67 | 53.86 | 55.64 | 62.45 | 68.51 |
Selling General & Admin Expenses | 142.9 | 169.2 | 161.8 | 141.7 | 151.8 | 150.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.308) | (3.492) | (1.05) | (0.505) | (0.03) | (0.002) |
Interest Income | 2.691 | 4.81 | 20.57 | 13.71 | 11.82 | 7.751 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 80.89 | 249 | 203.3 | 3.311 | (5.021) | (19.32) |
Supplemental | ||||||
EBIT | - | 294.4 | 221.9 | 11.58 | 0.531 | (13.2) |
EBITDA | - | 341.5 | 262.5 | 51.49 | 41.8 | 25.82 |