| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 729.6 | 1,281.6 | 1,104.4 | 924.9 | 720.6 | 718.5 | |
COGS | 538.9 | 1,090.2 | 943.3 | 764.6 | 681.3 | 667.9 | |
Gross Profit | 190.7 | 191.3 | 161.2 | 160.3 | 39.3 | 50.56 | |
Operating Expenses & Income | |||||||
Operating Income | 32.19 | 88.99 | 55.62 | 37.42 | (164.1) | (173.4) | |
Total Operating Expenses | 192.6 | 143.4 | 105.5 | 122.9 | 203.4 | 392.1 | |
R&D Expenses | 164.8 | 561.1 | 382.2 | 133.3 | - | - | |
Selling General & Admin Expenses | 144.7 | 86.21 | 75.39 | 75.86 | 209.8 | 163.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.33) | (26.98) | (15.58) | (8.347514) | (5.901078) | (5.921078) | |
Interest Income | 10.01 | 7.349344 | 4.886985 | 3.716052 | 2.779768 | 2.560768 | |
Income Tax Expense | 3.076335 | 12.25 | 10.48 | 6.712399 | 13.17 | 9.723883 | |
Net Income | |||||||
Net Income | 18.57 | 49.05 | 28.99 | 20.09 | (204.5) | (193.7) | |
Supplemental | |||||||
EBIT | 32.19 | 88.99 | 55.62 | 37.42 | (164.1) | - | |
EBITDA | 47.31 | 104.9 | 71.24 | 52.79 | (151) | - | |
