

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 455.9 | 526 | 458.5 | 414.7 | 335.9 | 726.2 | |
COGS | 248.1 | 278.3 | 294.9 | 319.4 | 317.8 | 667.7 | |
Gross Profit | 160.9 | 243.3 | 163.6 | 95.38 | 18.07 | 56.09 | |
Operating Expenses & Income | |||||||
Operating Income | 151.1 | 233.4 | 155.1 | 89.22 | 0.27396 | (71.08) | |
Total Operating Expenses | 9.825 | 9.862 | 8.426 | 6.16 | 17.8 | 127.4 | |
R&D Expenses | 6.336 | 6.379 | 8.952 | 9.438 | - | 8.995 | |
Selling General & Admin Expenses | 9.825 | 9.862 | 8.426 | 6.16 | 17.41 | 10.63 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.11) | (11.51) | (10.69) | (9.853614) | (16.87) | (29.73) | |
Interest Income | 0.265 | 0.657 | 5.904 | 3.638 | 1.976 | - | |
Income Tax Expense | 8.77 | 16.07 | 18.93 | 17.18 | 9.662211 | 18.19 | |
Net Income | |||||||
Net Income | 128.5 | 206 | 131 | 64.89 | (332.3) | (317.4) | |
Supplemental | |||||||
EBIT | 146.1 | 231.8 | 158.6 | 86.78 | 0.27396 | 30.12 | |
EBITDA | 209.2 | 296.4 | 223.8 | 154.7 | 59.38 | 156.5 | |