
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 615.5 | 287.1 | 239.7 | 110.2 | 4,811.5 | 1,125.6 | |
COGS | 464.2 | 265.3 | 212.9 | 49.25 | 4,614.7 | 1,298.2 | |
Gross Profit | 151.2 | 21.8 | 26.77 | 60.96 | 196.8 | (172.6) | |
Operating Expenses & Income | |||||||
Operating Income | (3.648658) | (137.3) | (10.39) | 24.51 | (17.01) | (257) | |
Total Operating Expenses | 154.9 | 159.1 | 37.16 | 36.45 | 213.8 | 84.34 | |
R&D Expenses | 11.03 | 6.662054 | 4.241493 | 0.74897 | - | - | |
Selling General & Admin Expenses | 74.38 | 43.42 | 22.11 | 34.27 | 28.9 | 65.84 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.272594) | (2.436619) | (0.577442) | (0.0903) | (139.6) | (63.02) | |
Interest Income | 7.904898 | 6.339352 | 10.65 | 14.57 | 2.017566 | 1.726466 | |
Income Tax Expense | 3.272492 | 34.31 | 13.16 | 0.181052 | 5.88793 | 4.505741 | |
Net Income | |||||||
Net Income | (1.3409) | (161.1) | (5.334339) | 41.07 | (3,166.2) | (2,092.2) | |
Supplemental | |||||||
EBIT | 4.204185 | (93.83) | 8.406204 | 24.14 | (3,020.7) | (2,175.9) | |
EBITDA | 5.540474 | (93.03) | 11.03 | 25.06 | (2,204.9) | (280.1) | |