
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,798.7 | 3,322.6 | 3,363.3 | 1,935 | 1,339.6 | 1,418.5 | |
COGS | 1,630.7 | 2,970.5 | 3,055.3 | 1,858.3 | 1,315.5 | 1,399.9 | |
Gross Profit | 168 | 352.1 | 308 | 76.69 | 24.15 | 18.56 | |
Operating Expenses & Income | |||||||
Operating Income | 70.48 | 225.8 | 172.9 | (14.23) | (94.12) | (99.53) | |
Total Operating Expenses | 95.99 | 161.2 | 144 | 1,949.2 | 1,433.8 | 1,518 | |
R&D Expenses | 8.522 | 8.755 | 8.188 | 7.732 | 13.57 | 15.42 | |
Selling General & Admin Expenses | 70.1 | 125.8 | 112.8 | 83.19 | 104.7 | 102.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.691) | (9.886) | (11.31) | (9.879) | (10.72) | (11.37) | |
Interest Income | 0.043 | 0.894 | 10.51 | 10.49 | 1.675 | 1.714 | |
Income Tax Expense | 13.33 | 44.94 | 33.92 | - | - | - | |
Net Income | |||||||
Net Income | 49.46 | 171 | 114.8 | (74.85) | (98.96) | (108.1) | |
Supplemental | |||||||
EBIT | 70.48 | 225.8 | 172.9 | - | - | - | |
EBITDA | 92.05 | 250.1 | 196.8 | - | - | - | |