
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 152 | 89.25 | 49.67 | 1,333.5 | 1,815.2 | 1,927.1 | |
COGS | 120.3 | 71.95 | 36.67 | 820.6 | 1,103.5 | 1,173.2 | |
Gross Profit | 31.76 | 17.3 | 13 | 512.9 | 711.6 | 753.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2.285016 | (8.838166) | (4.286008) | (345) | (204.9) | (239.6) | |
Total Operating Expenses | 29.47 | 26.14 | 17.29 | 857.9 | 916.6 | 993.5 | |
R&D Expenses | 12.53 | 11.14 | 7.249336 | 337.1 | 317.7 | 310 | |
Selling General & Admin Expenses | 40.54 | 5.097696 | 3.765082 | 181.7 | 83.1 | 125.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.091745) | (1.228017) | (0.950382) | (40.54) | (39.94) | (44.76) | |
Interest Income | 2.618603 | 1.787899 | 3.086945 | 3.672 | 1.526 | 1.446 | |
Income Tax Expense | 0.261358 | (1.419197) | (0.342036) | 99.99 | 17.79 | 17.61 | |
Net Income | |||||||
Net Income | 3.351878 | (6.211246) | (4.384819) | (554.1) | (280.9) | (301.5) | |
Supplemental | |||||||
EBIT | 3.686328 | (6.797754) | (3.923844) | (382.3) | (223.2) | (79.81) | |
EBITDA | 4.948339 | (5.535034) | (2.840731) | (345.8) | (191.5) | (253.4) | |