

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 384.3 | 86.03 | 138.5 | 207.6 | 239.6 | 275.1 | |
COGS | 228.2 | 50.37 | 112.7 | 152.5 | 156.7 | 179.6 | |
Gross Profit | 156.1 | 35.65 | 25.86 | 55.12 | 82.89 | 95.54 | |
Operating Expenses & Income | |||||||
Operating Income | 97 | (8.663146) | (49.7) | (55.24) | (17.8) | (12.73) | |
Total Operating Expenses | 287.3 | 94.69 | 188.2 | 262.8 | 257.4 | 287.8 | |
R&D Expenses | 16.6 | 8.276004 | 21.51 | 29.05 | 37.07 | 40.66 | |
Selling General & Admin Expenses | 27.06 | 11.57 | 19.68 | 25.57 | 21.81 | 21.48 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.62) | (14.03) | (29.44) | (102.1) | (71.14) | (87.77) | |
Interest Income | 5.886679 | 11.69 | 19.52 | 10.64 | 10.76 | 15.87 | |
Income Tax Expense | 20.06 | 14.54 | - | - | - | - | |
Net Income | |||||||
Net Income | 114.5 | 281.1 | (103.2) | 68.37 | 881.2 | 557.7 | |
Supplemental | |||||||
EBIT | 94.79 | (7.78996) | - | - | - | - | |
EBITDA | 171.4 | 323.4 | - | - | - | - | |