

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 912.7 | 1,931.4 | 2,904.4 | 2,405.8 | 1,709.3 | 1,714 | |
COGS | 492.2 | 1,334.3 | 2,881 | 1,551.8 | 2,192.9 | 1,771.4 | |
Gross Profit | 420.5 | 597.1 | 23.39 | 854.1 | (483.5) | (57.37) | |
Operating Expenses & Income | |||||||
Operating Income | 286 | (131.1) | 28.35 | (149.9) | (471.9) | (419.5) | |
Total Operating Expenses | 194.4 | 728.2 | (4.952) | 1,004 | 1,176.4 | 1,105.4 | |
R&D Expenses | - | 0.326 | 0.567 | 0.589 | - | - | |
Selling General & Admin Expenses | 118.6 | 498.5 | 624.7 | 683.6 | 684.9 | 542.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (116.1) | (17.24) | (20.84) | (37.22) | (43.92) | (46.09) | |
Interest Income | 64.67 | 1.782 | 1.708 | 4.635 | 40.02 | 21.09 | |
Income Tax Expense | 8.459 | 12.15 | 5.482 | (8.098) | (1.792) | 2.463 | |
Net Income | |||||||
Net Income | 81.71 | (269.9) | (164.6) | (277.9) | (588.4) | (536.5) | |
Supplemental | |||||||
EBIT | 202.2 | (205.5) | 16.6 | (249) | (483.5) | (425.8) | |
EBITDA | 291.8 | (165.3) | 86 | 97.92 | (182.4) | (114.9) | |