

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,355.8 | 861.8 | 705.4 | 403.2 | 78.2 | 78.8 | |
COGS | 958.9 | 695.4 | 615.8 | 357.6 | 37.4 | 36.96 | |
Gross Profit | 396.9 | 166.4 | 89.6 | 45.6 | 40.8 | 41.84 | |
Operating Expenses & Income | |||||||
Operating Income | (0.7) | (212.3) | (320.4) | (521.7) | (56.4) | (87.5) | |
Total Operating Expenses | 403.9 | 405.1 | 410 | 567.3 | 97.2 | 129.3 | |
R&D Expenses | 138.2 | 118.1 | 153 | 109 | 21.4 | 56.5 | |
Selling General & Admin Expenses | 102.1 | 143.6 | 127.6 | 127.2 | 73.4 | 68.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.4) | (36.6) | (58.5) | (47.1) | (4.2) | (1) | |
Interest Income | 6.6 | 0.2 | 14.2 | 2 | 0.1 | 2.8 | |
Income Tax Expense | (1.1) | (66.2) | (35.7) | 121.5 | 3.1 | 58.2 | |
Net Income | |||||||
Net Income | 0.1 | (586) | (339.8) | (688.3) | (58.6) | (120.1) | |
Supplemental | |||||||
EBIT | (0.6) | (622.1) | (317) | (550.2) | (56.4) | (96.8) | |
EBITDA | 45 | (580.4) | (280.4) | (519.7) | (30.6) | (75.2) | |