

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 983.7 | 1,065.9 | 1,904.1 | 1,530 | 1,516 | 1,529.2 | |
COGS | 808.2 | 841.7 | 1,344.7 | 1,277.2 | 1,393.4 | 1,398.1 | |
Gross Profit | 175.5 | 224.3 | 559.3 | 252.8 | 122.7 | 131.1 | |
Operating Expenses & Income | |||||||
Operating Income | (30.34) | 41.19 | 275.4 | (60.85) | (143.2) | (141.3) | |
Total Operating Expenses | 1,014 | 1,024.8 | 1,628.7 | 1,590.9 | 1,659.2 | 1,670.5 | |
R&D Expenses | 50.23 | 51.6 | 78.59 | 96.63 | 90.67 | 93.44 | |
Selling General & Admin Expenses | 135.8 | 166.2 | 209 | 235.4 | 217.6 | 209.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.679) | (3.597) | (4.863) | (9.39) | (13.35) | (11.86) | |
Interest Income | 1.951 | 7.854 | 4.106 | 0.463 | 3.335 | 3.672 | |
Income Tax Expense | (10.71) | (20.96) | - | - | - | - | |
Net Income | |||||||
Net Income | (23) | 55.82 | 225.7 | (117.7) | (181.1) | (188.3) | |
Supplemental | |||||||
EBIT | (30.92) | 17.99 | - | - | - | - | |
EBITDA | 9.727 | 76.58 | - | - | - | - | |