
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,520.3 | 2,783.1 | 1,643.9 | 2,238.5 | 1,463.3 | 1,463.3 |
COGS | 1,261.9 | 2,382.1 | 1,435.4 | 1,991.1 | 1,261.2 | 1,261.2 |
Gross Profit | 258.4 | 401 | 208.4 | 247.3 | 202 | 202 |
Operating Expenses & Income | ||||||
Operating Income | 90.83 | 192.5 | 14.37 | 14.77 | 0.145 | 0.254 |
Total Operating Expenses | 1,429.5 | 2,590.6 | 1,629.5 | 2,223.7 | 1,463.1 | 1,463 |
R&D Expenses | 15.23 | 18.2 | 19.72 | 20.5 | 20.42 | 20.42 |
Selling General & Admin Expenses | 152.3 | 190.3 | 174.3 | 212.1 | 181.4 | 181.3 |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.027) | (2.214) | (5.236) | (7.284) | (1.925) | (1.925) |
Interest Income | 0.818 | 2.094 | 3.292 | 7.056 | 8.628 | 8.176 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 79.3 | 159.8 | 10.67 | 54.04 | 13.39 | 13.39 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |