
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,835.6 | 1,559.3 | 1,099 | 706.8 | 539 | 481.9 | |
COGS | 1,034.2 | 1,033.9 | 653.5 | 449.1 | 328.4 | 319.9 | |
Gross Profit | 801.5 | 525.4 | 445.5 | 257.7 | 210.6 | 162 | |
Operating Expenses & Income | |||||||
Operating Income | 512.5 | (210.4) | 393.8 | (10.2) | 27.14 | 132.6 | |
Total Operating Expenses | 703 | 1,320.4 | 51.67 | 267.9 | 183.4 | 29.42 | |
R&D Expenses | 4.404 | 7.636 | 3.619967 | 3.856379 | 6.498 | 6.498 | |
Selling General & Admin Expenses | 122.3 | 14.2 | 3.582685 | 2.753214 | 2.38 | 75.78 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.69) | (42.01) | (25.28) | (10.52) | (7.434) | (8.909) | |
Interest Income | 0.563 | 37.05 | 37.1 | 34.93 | 21.88 | 0.987 | |
Income Tax Expense | 53.15 | (15.32) | (25.95) | 1.323986 | 3.85 | 2.72 | |
Net Income | |||||||
Net Income | (230) | (1,601.2) | 164.1 | (73.27) | 33.95 | (2.656998) | |
Supplemental | |||||||
EBIT | 115.8 | (1,574.5) | 163.5 | (13) | 45.24 | 4.692 | |
EBITDA | 418.7 | (1,058.5) | 344.9 | 105.6 | 117.5 | 74.4 | |