

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 809.3 | 1,381.5 | 1,632.8 | 1,583.9 | 1,257.5 | 1,431.7 | |
COGS | 555.4 | 930.8 | 993.6 | 1,000 | 1,227.6 | 1,315.9 | |
Gross Profit | 254 | 450.7 | 639.2 | 583.9 | 29.9 | 115.8 | |
Operating Expenses & Income | |||||||
Operating Income | (56.53) | (141.8) | (111.2) | (99.5) | (219.4) | (193.6) | |
Total Operating Expenses | 310.5 | 592.5 | 750.4 | 683.4 | 249.3 | 309.4 | |
R&D Expenses | 9.6057 | 14.1 | 304.5 | - | 37.49 | 12.66 | |
Selling General & Admin Expenses | 246.2 | 455.6 | 190.8 | 176.2 | 218.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.2) | (179.9) | (166.4) | (165.7) | (164.1) | (175.8) | |
Interest Income | 1.69947 | 3 | 13.5 | 7.1 | 4.7 | - | |
Income Tax Expense | (18.1) | 32.7 | (13) | 34.4 | 104.5 | 140 | |
Net Income | |||||||
Net Income | (141.6) | (527.7) | (228.1) | (323.5) | (493.1) | (497.6) | |
Supplemental | |||||||
EBIT | (55.86) | (119.3) | (73.4) | (123.4) | (219.4) | (240.8) | |
EBITDA | 100.9 | 188.8 | 309.6 | 230.3 | 120.5 | 292.4 | |