
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 340.1 | 770.2 | 1,337.2 | 1,059.8 | 760.2 | 690.4 | |
COGS | 294.9 | 650.7 | 1,270.6 | 944.3 | 719.1 | 651.6 | |
Gross Profit | 45.2 | 119.4 | 66.63 | 115.5 | 41.1 | 38.76 | |
Operating Expenses & Income | |||||||
Operating Income | (2.63954) | 27.58 | (185.3) | (221.4) | (270.1) | (282.7) | |
Total Operating Expenses | 342.7 | 742.6 | 1,522.5 | 1,281.2 | 1,030.3 | 973.1 | |
R&D Expenses | 2.055395 | 3.577891 | 9.350756 | 12.57 | 11.42 | 10.76 | |
Selling General & Admin Expenses | 33.83 | 69.79 | 180.1 | 180.2 | 143.1 | 135.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.54) | (86.99) | (323.4) | (1,056) | (1,337.7) | (1,445.9) | |
Interest Income | 0.412941 | 1.732664 | 7.755974 | 63.74 | 38.35 | 61.34 | |
Income Tax Expense | (3.660722) | 2.564543 | - | - | - | - | |
Net Income | |||||||
Net Income | (118.2) | (134.7) | (58.97) | (635.3) | (982.8) | (983.9) | |
Supplemental | |||||||
EBIT | (3.41273) | 25.78 | - | - | - | - | |
EBITDA | (71.53) | (26.01) | - | - | - | - | |