

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 771.7 | 1,171.7 | 194.9 | 257.4 | 254.3 | 237.7 | |
COGS | 568.3 | 894.3 | 150.7 | 169.6 | 286.7 | 253.6 | |
Gross Profit | 203.5 | 277.4 | 44.19 | 87.86 | (32.45) | (15.97) | |
Operating Expenses & Income | |||||||
Operating Income | (1,044.3) | (1,251.1) | (102.5) | (113.2) | (112.6) | (114.6) | |
Total Operating Expenses | 1,247.8 | 1,528.5 | 146.7 | 201.1 | 80.17 | 98.96 | |
R&D Expenses | 110.4 | 132.6 | 11.01 | 9.323 | 12.4 | 2.091945 | |
Selling General & Admin Expenses | 280.2 | 173.8 | 21.99 | 27.65 | 37.05 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (82.74) | (96.83) | (7.543) | (15.69) | (22.82) | (27.63) | |
Interest Income | 5.399427 | 6.332602 | 0.567 | 0.79 | 2 | 1.767 | |
Income Tax Expense | 13.16 | 11.49 | (0.303459) | - | 0.175891 | 0.18045 | |
Net Income | |||||||
Net Income | (1,113.9) | (1,336.5) | (106.7) | (123.4) | (134.8) | (136.6) | |
Supplemental | |||||||
EBIT | (1,031.2) | (1,239.6) | (99.14) | (107.7) | (112.6) | (106.7) | |
EBITDA | (772.7) | (945.6) | (62.73) | (67.94) | (73.23) | (67.79) | |