| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 502.3 | 701.4 | 891.3 | 628.8 | 709.9 | 744.1 | |
COGS | 673.7 | 895.8 | 1,399.1 | 1,253.7 | 952 | 882.1 | |
Gross Profit | (171.3) | (194.4) | (507.8) | (624.9) | (242) | (138) | |
Operating Expenses & Income | |||||||
Operating Income | (415.9) | (657.9) | (1,044) | (1,078.2) | (679.6) | (502.3) | |
Total Operating Expenses | 918.3 | 1,359.3 | 1,935.3 | 1,707 | 1,389.5 | 1,246.3 | |
R&D Expenses | 64.76 | 99.58 | 113.7 | 77.23 | 57.96 | 53.94 | |
Selling General & Admin Expenses | 179.9 | 363.9 | 422.5 | 376.1 | 379.6 | 310.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.23) | (39.04) | (45.2) | (46.62) | (65.13) | (71.94) | |
Interest Income | 4.04 | 37.26 | 55.83 | 30.72 | 19.43 | 14.87 | |
Income Tax Expense | (16.2) | 0.839 | - | - | - | - | |
Net Income | |||||||
Net Income | (460) | (724) | (1,368.8) | (2,104.7) | (1,631.6) | (1,641.3) | |
Supplemental | |||||||
EBIT | (415.9) | (657.9) | (1,331) | (2,061) | (1,628.2) | (1,631.7) | |
EBITDA | (409.6) | (632.5) | (1,259.9) | (1,976.4) | (1,583.6) | (1,601.4) | |
