

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,774.7 | 1,004.2 | 863.5 | 713.1 | 606.9 | 587.9 | |
COGS | 1,193.2 | 716 | 545.4 | 402.1 | 478.8 | 405.8 | |
Gross Profit | 581.5 | 288.2 | 318.1 | 311 | 128.1 | 182.1 | |
Operating Expenses & Income | |||||||
Operating Income | 18.75 | (226.3) | (157) | (152.1) | (219) | (149.8) | |
Total Operating Expenses | 562.8 | 514.5 | 475.1 | 463.1 | 347 | 332 | |
R&D Expenses | 76.85 | 73.89 | 89.59 | 105.2 | 124 | 125.2 | |
Selling General & Admin Expenses | 468.9 | 372.7 | 301.7 | 304.2 | 223 | 205.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.88) | (12.06) | (13.51) | (47.47) | (108.5) | (44.99) | |
Interest Income | 0.028 | 1.981 | 4.22 | 8.426 | 14.81 | 13.07 | |
Income Tax Expense | 15.49 | (63.5) | 4.437 | 42.84 | (15.71) | (6.957) | |
Net Income | |||||||
Net Income | (30.14) | (328.4) | (188.9) | (53.22) | (225.7) | (72.89) | |
Supplemental | |||||||
EBIT | 4.855 | (379.5) | (170.8) | 37.1 | (132.9) | (39.81) | |
EBITDA | 83.57 | (270.8) | (65.52) | 135.3 | (41.3) | 46.47 | |