

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,329.1 | 2,008 | 1,451.2 | 1,163.1 | 1,001.1 | 1,109.2 | |
COGS | 2,880 | 1,820.1 | 1,316 | 932.8 | 724.2 | 739.7 | |
Gross Profit | 449 | 187.9 | 135.2 | 230.4 | 276.9 | 357.7 | |
Operating Expenses & Income | |||||||
Operating Income | (853.6) | (1,239.9) | (1,239) | (846.7) | (796) | (1,044.3) | |
Total Operating Expenses | 1,302.8 | 1,427.8 | 1,374.3 | 1,077 | 1,072.9 | 1,413.3 | |
R&D Expenses | 78.8 | 115.6 | 118 | - | 135.8 | - | |
Selling General & Admin Expenses | 98 | 110 | 94 | 73 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.42) | (15.32) | (5.911) | (0.939) | (7.806) | (3.23) | |
Interest Income | 0.009 | 0.008 | 0.012 | 0.065 | 0.573 | - | |
Income Tax Expense | 6.695 | 6.987 | 4.99 | 3.68 | 5.019 | 5.135 | |
Net Income | |||||||
Net Income | (937.3) | (1,331.9) | (1,413.6) | (1,202.2) | (853.9) | (1,158.9) | |
Supplemental | |||||||
EBIT | (853.6) | (1,324.9) | (1,402.7) | (1,197.6) | (841.1) | (1,074.1) | |
EBITDA | (747.1) | (1,276.7) | (1,306.4) | (1,185.4) | (825.4) | (1,056.7) | |