
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,206 | 1,156.3 | 1,386.9 | 673.8 | 219.9 | 306.4 | |
COGS | 864.4 | 814.5 | 1,026.1 | 575.9 | 218.6 | 272.4 | |
Gross Profit | 341.6 | 341.8 | 360.8 | 97.87 | 1.344145 | 33.92 | |
Operating Expenses & Income | |||||||
Operating Income | 269.1 | (6.498366) | 25.14 | (515.1) | (312.4) | (329.9) | |
Total Operating Expenses | 72.51 | 348.3 | 336.9 | 613 | 313.7 | 456.9 | |
R&D Expenses | 0.512 | 7.18 | 47.08 | 45.7 | - | - | |
Selling General & Admin Expenses | 234.8 | 114.2 | 130 | 378.8 | 87.54 | 86.66 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.27) | (26.94) | (40.98) | (36.64) | (8.46539) | (7.25239) | |
Interest Income | - | - | - | - | - | 3.379 | |
Income Tax Expense | 29.31 | 14.13 | 1.702491 | 49.65 | (1.073812) | (0.394312) | |
Net Income | |||||||
Net Income | (401.2) | 137.9 | (16.89) | (547.1) | (1,097.4) | (921) | |
Supplemental | |||||||
EBIT | (356.5) | 179.7 | 23.95 | (515.1) | (312.4) | - | |
EBITDA | (197.1) | 329.7 | 220.5 | (302.1) | (140.7) | - | |