
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,311.6 | 395.1 | 88.5 | 120.1 | 191.4 | 211.6 | |
COGS | 969.3 | 693.6 | 149.8 | 162.6 | 42.64 | 44.34 | |
Gross Profit | 342.3 | (298.5) | (61.31) | (42.52) | 148.7 | 167.3 | |
Operating Expenses & Income | |||||||
Operating Income | (239.7) | (858.9) | (291.3) | (188) | (123) | (123) | |
Total Operating Expenses | 582 | 560.4 | 230 | 145.5 | 271.7 | 290.3 | |
R&D Expenses | 144.5 | 124.3 | 83.81 | - | - | - | |
Selling General & Admin Expenses | 100.7 | 99.56 | 92.84 | 52.23 | 45.32 | 31.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (101) | (303.2) | (31.6) | - | (42.84) | (38.2) | |
Interest Income | - | - | - | - | - | 3.563 | |
Income Tax Expense | (2.383) | 1.1 | 1.998 | 0.85 | 0.053 | (1.689) | |
Net Income | |||||||
Net Income | (301.1) | (877.1) | (536.4) | (206.3) | (165.9) | (179.9) | |
Supplemental | |||||||
EBIT | (202.5) | (572.8) | (502.8) | (188) | (123) | (122.5) | |
EBITDA | (175.3) | (523.4) | (459.9) | (154.8) | (108.9) | (110) | |