

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,024.6 | 839.6 | 931.9 | 3,069.2 | 2,405.3 | 2,025.9 | |
COGS | 867.4 | 718.5 | 790.4 | 2,735.2 | 2,087.3 | 1,677.7 | |
Gross Profit | 157.1 | 121.1 | 141.5 | 334 | 318 | - | |
Operating Expenses & Income | |||||||
Operating Income | 4.245905 | (33.2) | (32.76) | 173 | 134.2 | - | |
Total Operating Expenses | 1,020.3 | 872.8 | 964.7 | 2,896.1 | 2,271.1 | 1,871.9 | |
R&D Expenses | 78.56 | 78.16 | 87.94 | 87 | 76.1 | 66.14 | |
Selling General & Admin Expenses | 44.84 | 51.9 | 41.44 | 38.87 | 51.47 | 4.245015 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.31) | (12.8) | (15.57) | (24.71) | (35.58) | (24.88) | |
Interest Income | 0.568609 | 1.725141 | 2.542932 | 1.822554 | 2.479851 | 11.54 | |
Income Tax Expense | (11.56) | 6.355289 | - | - | - | - | |
Net Income | |||||||
Net Income | (12.96) | (56.93) | (38.43) | 100.2 | 27.34 | - | |
Supplemental | |||||||
EBIT | 4.245906 | (52.71) | - | - | - | - | |
EBITDA | 2.729236 | (48.57) | - | - | - | - | |