
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,049.1 | 341.2 | 2,279.4 | 187.8 | 137.5 | 307.3 | |
COGS | 1,892.4 | 221.3 | 1,523.4 | 119.5 | 127.5 | 225.3 | |
Gross Profit | 1,156.7 | 120 | 756 | 68.31 | 9.99 | 82.03 | |
Operating Expenses & Income | |||||||
Operating Income | (471.4) | (60) | (721.2) | (80.08) | (101.4) | (179) | |
Total Operating Expenses | 1,628.2 | 180 | 1,477.1 | 148.4 | 111.4 | 261 | |
R&D Expenses | 177.2 | 16.44 | 141.5 | 13.09 | 8.061144 | 14.57 | |
Selling General & Admin Expenses | 1,332.2 | 155.5 | 1,260.1 | 134.5 | 108.7 | 118.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (583.2) | (71.66) | (185.4) | (17.01) | (15.49) | (30.51) | |
Interest Income | 9.349322 | 1.465 | 10.14 | 1.016 | 0.983 | - | |
Income Tax Expense | 9.770393 | (2.321) | (16.24) | (7.783) | (22.94) | (30.26) | |
Net Income | |||||||
Net Income | (417.5) | (69.66) | (883.6) | (111.4) | (364.6) | (457.7) | |
Supplemental | |||||||
EBIT | (392.9) | (30.1) | (1,070.2) | (108.5) | (101.4) | (185.5) | |
EBITDA | 129.1 | 29.86 | (706.9) | (102.2) | (52.43) | (100.1) | |