

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 221.3 | 233.3 | 270.3 | 343.3 | 320.6 | 318.4 | |
COGS | 200.1 | 297.6 | 138.8 | 155.7 | 303.9 | 218.1 | |
Gross Profit | 21.23 | (64.36) | 131.5 | 187.6 | 16.7 | 100.3 | |
Operating Expenses & Income | |||||||
Operating Income | (231.4) | (254.3) | (46.45) | 4.948 | (162.8) | (73.37) | |
Total Operating Expenses | 252.7 | 190 | 177.9 | 182.7 | 179.5 | 173.7 | |
R&D Expenses | 10.39 | 6.561316 | 3.572 | 3.676 | 4.022 | 4.85 | |
Selling General & Admin Expenses | 127 | 68.22 | 104.9 | 110.2 | 113.9 | 106.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.81) | (39.46) | (14.19) | (8.42) | (1.809) | (10.12) | |
Interest Income | 4.507 | 2.531 | 12.81 | 14.82 | 5.847 | 5.847 | |
Income Tax Expense | (2.141) | (20.32) | (0.554) | 4.619 | 2.095 | (3.254) | |
Net Income | |||||||
Net Income | (1,717.6) | (265.3) | (69.33) | 1.591 | (121.8) | (38.62) | |
Supplemental | |||||||
EBIT | (1,648.3) | (254.3) | (45.41) | 28.8 | (177) | (3.565999) | |
EBITDA | (1,554.6) | (210.7) | (12.34) | 51.35 | (162.8) | 9.821001 | |