

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 221.3 | 223.8 | 270.3 | 343.3 | 320.6 | 290.3 | |
COGS | 200.1 | 209 | 138.8 | 155.7 | 183.9 | 197.1 | |
Gross Profit | 21.23 | 14.78 | 131.5 | 187.6 | 136.7 | 93.12 | |
Operating Expenses & Income | |||||||
Operating Income | (231.4) | (207.2) | (46.45) | 4.948 | (46.66) | (86.1) | |
Total Operating Expenses | 252.7 | 222 | 177.9 | 182.7 | 183.3 | 179.2 | |
R&D Expenses | 10.39 | 5.771 | 3.572 | 3.676 | 4.022 | 5.724096 | |
Selling General & Admin Expenses | 127 | 102.4 | 104.9 | 110.2 | 106.6 | 82.36 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.81) | (39.46) | (14.19) | (8.42) | (1.809) | (9.084484) | |
Interest Income | 4.507 | 9.876 | 12.81 | 11.51 | 5.847 | 3.879 | |
Income Tax Expense | (2.141) | 16.55 | (0.554) | 4.619 | 2.095 | 2.490176 | |
Net Income | |||||||
Net Income | (1,717.6) | (816.6) | (69.33) | 1.591 | (121.8) | (110.7) | |
Supplemental | |||||||
EBIT | (1,648.3) | (187.6) | (45.41) | 28.8 | (54.72) | (69.35) | |
EBITDA | (1,554.6) | (135) | (12.34) | 51.35 | (50.9) | (67) | |