

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 853.3 | 1,637.5 | 1,576.6 | 915.8 | 1,284.1 | 1,185 | |
COGS | 785 | 1,424.8 | 1,161 | 618.1 | 985.6 | 897.4 | |
Gross Profit | 68.3 | 212.7 | 415.6 | 297.7 | 298.6 | 287.6 | |
Operating Expenses & Income | |||||||
Operating Income | (24.74) | (18.13) | 214.1 | (227) | 73.74 | 39.37 | |
Total Operating Expenses | 93.04 | 230.9 | 201.4 | 524.7 | 224.8 | 248.2 | |
R&D Expenses | - | 26.36 | - | - | 18.7 | 5 | |
Selling General & Admin Expenses | 80.97 | 150.8 | 159.5 | 160.6 | 198.6 | 214.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.68) | (36.69) | (44.23) | (34.83) | (27.33) | (21.88) | |
Interest Income | 0.209 | 3.181 | 8.33 | 16.78 | 11.85 | 7.12 | |
Income Tax Expense | (10.72) | (9.384) | 39.92 | (10.18) | 23.02 | 12.37 | |
Net Income | |||||||
Net Income | (50.4) | 4.432 | 137.2 | (240.4) | (52.23) | (85.9) | |
Supplemental | |||||||
EBIT | (25.44) | 31.74 | 221.4 | (215.8) | (1.886) | - | |
EBITDA | 0.509 | 132.8 | 276.2 | (163) | 45.4 | (8.465) | |