
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 173 | 291.3 | 751.4 | 872.1 | 923.4 | 909.6 | |
COGS | 137.5 | 235.9 | 553.9 | 669.6 | 874.6 | 786.4 | |
Gross Profit | 35.44 | 55.39 | 197.5 | 202.5 | 48.85 | 123.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2.793427 | 15.26 | (27.29) | (39.07) | (170.7) | (135.2) | |
Total Operating Expenses | 170.2 | 276.1 | 778.7 | 911.1 | 1,094.1 | 1,044.8 | |
R&D Expenses | 0.589463 | 2.005355 | 5.783441 | 3.183053 | 2.588562 | 2.558303 | |
Selling General & Admin Expenses | 11.25 | 11.96 | 60.62 | 41.78 | 25.57 | 52.72 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.37) | (53.42) | (71.39) | (189.6) | (180) | (397.3) | |
Interest Income | 17.55 | 12.37 | 28.12 | 70.03 | 118.8 | 196.2 | |
Income Tax Expense | (1.523709) | (8.232335) | - | - | - | - | |
Net Income | |||||||
Net Income | 1.063198 | (4.468948) | (131.5) | (199.5) | (108) | (91.97) | |
Supplemental | |||||||
EBIT | 5.855899 | 15.59 | - | - | - | - | |
EBITDA | 14.59 | 52.1 | - | - | - | - | |