
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,526.4 | 581.3 | 682.8 | 540.3 | 235.3 | 215.4 | |
COGS | 1,423.6 | 480.4 | 574.4 | 427.6 | 261 | 262.5 | |
Gross Profit | 102.8 | 101 | 108.4 | 112.7 | (25.7) | (47.14) | |
Operating Expenses & Income | |||||||
Operating Income | (80.28) | 28.63 | (63.91) | (88.94) | (215.5) | (233.8) | |
Total Operating Expenses | 231.2 | 166.2 | 192 | 629.2 | 450.8 | 449.2 | |
R&D Expenses | 46.87 | 38.24 | 56.84 | 50.86 | 36.9 | 38 | |
Selling General & Admin Expenses | 144.1 | 71.14 | 77.06 | 150.7 | 152.9 | 148.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.94) | (22.7) | (8.635) | (7.907) | (9.495) | (9.506) | |
Interest Income | 0.628 | 5.765 | 10.83 | 10.56 | 8.212 | 7.412 | |
Income Tax Expense | 9.192 | 5.825 | (8.527) | - | - | - | |
Net Income | |||||||
Net Income | (122.5) | 0.851 | (69.98) | (141.6) | (274.9) | (306) | |
Supplemental | |||||||
EBIT | (80.28) | 28.63 | (63.91) | - | - | - | |
EBITDA | (32.52) | 76.21 | (3.711) | - | - | - | |